{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Instruktioner","Beräkning snittlön","Sammanställning","Grunduppgifter","Lönekostnad FINANSIÄR","Lönekostnad HB","Resekostnader","Externa tjänster","Övriga kostnader","Lokalkostnader","Utrustning och avskrivningar","Påslag","IN KIND","ÖPPNA_STÄNG RESURSALLOKERINGEN","Resursallokering","Resursallokering FORMLER","År 1","År 2","År 3","År 4","År 5","PåläggJaNej","Löneuppräkning"],"not_rendered":{"charts":0,"images":16,"macros":1,"external_links":1,"defined_names":119,"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":"Instruktioner","index":0,"n_rows":184,"n_cols":2,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
["INSTRUKTIONER"]
[]
["Grunduppgifter"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fyll i de gula fälten. Din ekonom vet aktuella procentsatser för lkp, löneuppräkning och högskolans påslag."]
[null,"Finansiärens villkor framgår av utlysningen."]
[]
["Sammanställning","Visar projektets kostnad utifrån HBs verkliga kostnader samt enligt finansiärens villkor."]
[null,"Alla siffror hämtas från andra källor i kalkylen, här fylls inget i. "]
[]
["Lönekostnad FINANSIÄR"]
[]
[]
[]
[null,"Fyll i de gula fälten. Lönekostnad beräknas enligt finansiärens villkor enligt det som angivits i fliken Grunduppgifter."]
[null,"Lönekostnaden visas för grundlön, LKP och totalt per år och totalt samt per individ och alla."]
[null,"Observera att omfattningen måste anges i procent (%)."]
[]
["Lönekostnad HB"]
[]
[]
[]
[null,"I denna flika hämtas personer, lön och omfattning från fliken Lönekostnad FINANSIÄR. Lönekostnad beräknas enligt HBs villkor enligt det som angivits i fliken Grunduppgifter. "]
[null,"Lönekostnaden visas för grundlön, LKP och totalt per år och totalt samt per individ och alla."]
[null,"Om personens insats är IN KIND av något slag och inte ska beräknas som en kostnad i projektet för HB så kan månadslönen sättas till 0."]
[]
["Resekostnader"]
[]
[]
[null,"Fyll i de gula fälten med projektets resekostnader. "]
[]
["Externa tjänster"]
[]
[]
[]
[]
[null,"Fyll i de gula fälten med projektets externa tjänster och konsulter."]
[]
["Övriga kostnader"]
[]
[]
[]
[]
[]
[]
[null,"Fyll i de gula fälten med projektets driftskostnader."]
[]
["Lokalkostnader"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fyll i de gula fälten med omfattning i procent respektive antal timmar för den typ av lokal som behövs för projektet."]
[null,"Tjänsterum bör alltid budgeteras för den tid som en person är tänkt att vara med i projektet."]
[null,"För externa lokaler behöver även beskrivning av lokal och kostnas/timme anges."]
[]
["Utrustning och avskrivningar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fyll i anskaffningsvärdet samt antalet månader som ska avskrivningarna ska bekostas av projektet respektive år i de gula fälten."]
[null,"Observera att utrustning med anskaffningsvärde under 20 tkr inte avskrivs utan utgör en övrig kostnad."]
[]
["Påslag"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"I denna flik beräknas påslagen enligt finansiärens villkor och högskolans villkor enligt vad som angivits i fliken Grunduppgifter. Observera att det är viktigt att det är korrekt valt vilka kostnaddslag som "]
[null,"finansiärens villkor beräknas på i fliken Grunduppgifter för att påslaget ska beräknas korrekt. "]
[null,"Om finansiären medger ett fast belopp anges procentsats 0% i fliken grunduppgifter och beloppet anges i de gula fälten i denna flik."]
[]
["IN KIND","I denna flik kan eventuell IN KIND anges och beräknas. "]
[null,"OBS: det som fylls i som IN KIND i denna flik påverkar inte vad som angivits i de andra flikarna."]
[]
["Öppna Resursallokeringen","För att öppna resursallokeringen tryck på knappen Öppna resursallokeringen. Anändaren ombeds att ange lösenord. Utan korrekt lösenord kan denna funktion inte användas."]
[]
["Stäng resursallokeringen","Tryck på knappen Stäng resursallokeringen för att stänga flikarna. Detta bör göras efter varje tillfälle för att förhidra att informationen ändras oavsiktligt. "]
[]
["Resursallokering"]
[]
[]
[]
[null,"Fyll i individernas årsarbetstid i timmar i de lila fälten. Baserat på den procentuella omfattning som angetts i fliken Lönekostnad FINANSIÄR beräknas tiden om till timmar respektive manmånader."]
[null,"När resursallokeringen är klar, tryck på knappen Spara ursprunglig resursallokering. Formlerna skrivs då över med med den aktuella resursallokeringen. "]
[null,"OBS - allt måste vara ifyllt innan den ursprungliga resursallokeringen sparas!"]
[]
[null,"Om resursallokeringen sparas av misstag eller innan den var klar kan formlerna återställas genom att trycka på knappen Uppdatera Reursallokering med formler."]
[]
[]
["År 1"]
[]
[]
[]
[]
[]
[]
[]
[null,"Fyll i antalet timmar för utfallet/prognos för år 1. OBS måste ske för samtliga individer. Om någon individ inte får ett utfall"]
[null,"ifyllt blir utfallet för individen detta år 0 timmar när det sparas."]
[null,"Tryck Uppdatera/revidera budget. Omfattningen ändras/skrivs då över i flikarna Lönekostnad FINANSIÄR och Lönekostnad HB och kostnaden för uppdaterad omfattning beräknas."]
[null,"Fliken År 2 uppdateras utifrån den nya omfattningen i fliken Lönekostnad FINANSIÄR för år 1."]
[null,"Vid förändrat antal timmas som ska uppdateras i personens TFU ska internt gällande rutiner följas"]
[]
[null,"Obsererera att omfattningen i % beräknas om och skrivs över i fliken Lönekostnad FINANSIÄR. Denna uppdatering kan inte göras ogjord. Om uppdaterad tid inte var korrekt kan detta enbart "]
[null,"korrigeras genom att ny uppdatering görs med korrekta timmar. "]
[]
["År 2"]
[]
[]
[]
[]
[]
[]
[]
[null,"Fyll i antalet timmar för utfallet/prognos för år 2. OBS måste ske för samtliga individer. Om någon individ inte får ett utfall"]
[null,"ifyllt blir utfallet för individen detta år 0 timmar när det sparas."]
[null,"Tryck Uppdatera/revidera budget. Omfattningen ändras/skrivs då över i flikarna Lönekostnad FINANSIÄR och Lönekostnad HB och kostnaden för uppdaterad omfattning beräknas."]
[null,"Fliken År 3 uppdateras utifrån den nya omfattningen i fliken Lönekostnad FINANSIÄR för år 2."]
[null,"Vid förändrat antal timmas som ska uppdateras i personens TFU ska internt gällande rutiner följas"]
[]
[null,"Obsererera att omfattningen i % beräknas om och skrivs över i fliken Lönekostnad FINANSIÄR. Denna uppdatering kan inte göras ogjord. Om uppdaterad tid inte var korrekt kan detta enbart "]
[null,"korrigeras genom att ny uppdatering görs med korrekta timmar. "]
[]
["År 3-5","Som för år 1 och 2."]

{"sheet":"Beräkning snittlön","index":1,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[5,5,8,5],[5,6,8,6],[5,10,8,10]]}
["Antagande för beräkning:","Med heltidsstudier är en doktorandutbildning 4 år. "]
[null,"Lönen under doktorandutbildningen ligger mellan 26500-30600 kr/mån. "]
[null,"Doktoranden antas ligga i de olika lönenivåerna lika länge, dvs ett år/steg."]
[]
[null,"År","Lön","Mån","Årslön","Bruttolön","Snitt/mån","LKP","Lönerev","Kostn/år","Kostnad 4 år"]
["Ingångslön",1,26500,12,{"$f":"C6*D6","v":318000},{"$f":"SUM(E6:E9)","v":1369200},{"$f":"F6/48","v":28525},1.5581,1.0249999999999999,{"$f":"$G$6*12*I6*H6","v":546671.07074999996},{"$f":"SUM(J6:J9)","v":2270060.1630248553}]
["60 hp",2,27500,12,{"$f":"C7*D7","v":330000},null,null,{"$f":"H6","v":1.5581},{"$f":"I6*1.025","v":1.0506249999999999},{"$f":"$G$6*12*I7*H7","v":560337.84751875}]
["120 hp",3,29500,12,354000,null,null,{"$f":"H6","v":1.5581},{"$f":"I7*1.025","v":1.0768906249999999},574346.29370671872]
["180 hp",4,30600,12,367200,null,null,{"$f":"H6","v":1.5581},1.1038128906249998,588704.95104938664]
[null,null,null,null,null,null,"Om denna används blir det löneuppräkning på löneuppräkning enl trappan"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["https://www.hb.se/Global/HB%20-%20anst%c3%a4lld/Styrdokument/Lokalt%20Villkorsavtal%202019.pdf"]

{"sheet":"Sammanställning","index":2,"n_rows":33,"n_cols":19,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,6,3,11],[3,13,3,18]]}
["SAMMANSTÄLLNING PROJEKTKALKYL"]
[{"$f":"\"Projekt: \"&Grunduppgifter!B5","v":"Projekt: "}]
[]
[null,null,"Enl. fin. villkor","Enl. HBs villkor",null,null,"Enligt finansiärens villkor / år",null,null,null,null,null,null,"Enligt högskolans villkor / år"]
[null,null,"Totalt","Totalt",null,null,"År 1","År 2","År 3","År 4","År 5","Summa",null,"År 1","År 2","År 3","År 4","År 5","Summa"]
["Direkta kostnader"]
[null,"Personal",{"$f":"'Lönekostnad FINANSIÄR'!$Z$41","v":2629082.7708271695},{"$f":"'Lönekostnad HB'!$Y$41","v":2637462.9805435208},null,null,{"$f":"'Lönekostnad FINANSIÄR'!$K$41","v":630161.43458987249},{"$f":"'Lönekostnad FINANSIÄR'!$N$41","v":645915.47045461938},{"$f":"'Lönekostnad FINANSIÄR'!$Q$41","v":662063.35721598472},{"$f":"'Lönekostnad FINANSIÄR'!$T$41","v":690942.50856669294},{"$f":"'Lönekostnad FINANSIÄR'!$W$41","v":0},{"$f":"SUM(G7:K7)","v":2629082.7708271695},null,{"$f":"'Lönekostnad HB'!J41","v":632179.53890858917},{"$f":"'Lönekostnad HB'!M41","v":647984.02738130384},{"$f":"'Lönekostnad HB'!P41","v":664183.62806583638},{"$f":"'Lönekostnad HB'!S41","v":693115.7861877908},{"$f":"'Lönekostnad HB'!V41","v":0},{"$f":"SUM(N7:R7)","v":2637462.9805435203}]
[null,"Resor",{"$f":"Resekostnader!$G$40","v":70000},{"$f":"Resekostnader!$G$40","v":70000},null,null,{"$f":"Resekostnader!$B$40","v":15000},{"$f":"Resekostnader!$C$40","v":15000},{"$f":"Resekostnader!$D$40","v":15000},{"$f":"Resekostnader!$E$40","v":25000},{"$f":"Resekostnader!$F$40","v":0},{"$f":"SUM(G8:K8)","v":70000},null,{"$f":"G8","v":15000},{"$f":"H8","v":15000},{"$f":"I8","v":15000},25000,0,{"$f":"SUM(N8:R8)","v":70000}]
[null,"Externa tjänster",{"$f":"'Externa tjänster'!$G$40","v":11000},{"$f":"'Externa tjänster'!$G$40","v":11000},null,null,{"$f":"'Externa tjänster'!$B$40","v":0},{"$f":"'Externa tjänster'!$C$40","v":0},{"$f":"'Externa tjänster'!$D$40","v":0},{"$f":"'Externa tjänster'!$E$40","v":11000},{"$f":"'Externa tjänster'!$F$40","v":0},11000,null,{"$f":"G9","v":0},{"$f":"H9","v":0},{"$f":"I9","v":0},{"$f":"J9","v":11000},{"$f":"K9","v":0},11000]
[null,"Övriga driftskostnader",{"$f":"'Övriga kostnader'!$G$40","v":115000},{"$f":"'Övriga kostnader'!$G$40","v":115000},null,null,{"$f":"'Övriga kostnader'!$B$40","v":25000},{"$f":"'Övriga kostnader'!$C$40","v":25000},{"$f":"'Övriga kostnader'!$D$40","v":25000},{"$f":"'Övriga kostnader'!$E$40","v":40000},{"$f":"'Övriga kostnader'!$F$40","v":0},115000,null,25000,25000,25000,40000,0,115000]
[null,"Lokaler",{"$f":"Lokalkostnader!$O$41","v":81907.200000000012},{"$f":"Lokalkostnader!$O$41","v":81907.200000000012},null,null,{"$f":"Lokalkostnader!$J$41","v":20476.800000000003},{"$f":"Lokalkostnader!$K$41","v":20476.800000000003},{"$f":"Lokalkostnader!$L$41","v":20476.800000000003},{"$f":"Lokalkostnader!$M$41","v":20476.800000000003},{"$f":"Lokalkostnader!$N$41","v":0},81907.200000000012,null,20476.800000000003,20476.800000000003,20476.800000000003,20476.800000000003,0,81907.200000000012]
[null,"Utrustning och avskrivningar",{"$f":"'Utrustning och avskrivningar'!$O$46","v":0},{"$f":"'Utrustning och avskrivningar'!$O$46","v":0},null,null,{"$f":"'Utrustning och avskrivningar'!$J$46","v":0},{"$f":"'Utrustning och avskrivningar'!$K$46","v":0},{"$f":"'Utrustning och avskrivningar'!$L$46","v":0},{"$f":"'Utrustning och avskrivningar'!$M$46","v":0},{"$f":"'Utrustning och avskrivningar'!$N$46","v":0},0,null,0,0,0,0,0,0]
["Summa direkta kostnader",null,{"$f":"SUM(C7:C12)","v":2906989.9708271697},{"$f":"SUM(D7:D12)","v":2915370.180543521},null,null,{"$f":"SUM(G7:G12)","v":690638.23458987253},{"$f":"SUM(H7:H12)","v":706392.27045461943},722540.15721598477,787419.30856669298,0,2906989.9708271697,null,{"$f":"SUM(N7:N12)","v":692656.33890858921},708460.82738130388,724660.42806583643,789592.58618779085,0,2915370.1805435205]
[]
["Indirekta kostnader"]
[null,"Påslag/Overhead",{"$f":"Påslag!$G$15","v":1688922.7719793736},{"$f":"Påslag!$M$15","v":1694306.2187011573},null,null,{"$f":"Påslag!$B$15","v":404815.70558053406},{"$f":"Påslag!$C$15","v":414936.09822004748},{"$f":"Påslag!$D$15","v":425309.50067554857},{"$f":"Påslag!$E$15","v":443861.46750324353},{"$f":"Påslag!$F$15","v":0},{"$f":"SUM(G16:K16)","v":1688922.7719793736},null,{"$f":"Påslag!H15","v":406112.13579487766},{"$f":"Påslag!I15","v":416264.93918974954},{"$f":"Påslag!J15","v":426671.56266949326},{"$f":"Påslag!K15","v":445257.5810470368},{"$f":"Påslag!L15","v":0},{"$f":"SUM(N16:R16)","v":1694306.2187011573}]
["Summa indirekta kostnader",null,{"$f":"SUM(C16)","v":1688922.7719793736},{"$f":"SUM(D16)","v":1694306.2187011573},null,null,{"$f":"SUM(G16)","v":404815.70558053406},{"$f":"SUM(H16)","v":414936.09822004748},425309.50067554857,443861.46750324353,0,1688922.7719793736,null,{"$f":"SUM(N16)","v":406112.13579487766},{"$f":"SUM(O16)","v":416264.93918974954},{"$f":"SUM(P16)","v":426671.56266949326},{"$f":"SUM(Q16)","v":445257.5810470368},{"$f":"SUM(R16)","v":0},1694306.2187011573]
[]
["Summa kostnader för projektet",null,{"$f":"C13+C17","v":4595912.7428065436},{"$f":"D13+D17","v":4609676.3992446782},null,null,{"$f":"G13+G17","v":1095453.9401704066},{"$f":"H13+H17","v":1121328.3686746669},1147849.6578915333,1231280.7760699366,0,{"$f":"SUM(G19:K19)","v":4595912.7428065436},null,{"$f":"N13+N17","v":1098768.474703467},{"$f":"O13+O17","v":1124725.7665710533},1151331.9907353297,1234850.1672348278,0,{"$f":"SUM(N19:R19)","v":4609676.3992446773}]
[]
["Belopp som söks från finansiär",null,{"$f":"C19*Grunduppgifter!$D$39","v":4595912.7428065436},{"$f":"C21","v":4595912.7428065436},null,null,{"$f":"G19*Grunduppgifter!$D$39","v":1095453.9401704066},{"$f":"H19*Grunduppgifter!$D$39","v":1121328.3686746669},{"$f":"I19*Grunduppgifter!$D$39","v":1147849.6578915333},{"$f":"J19*Grunduppgifter!$D$39","v":1231280.7760699366},{"$f":"K19*Grunduppgifter!$D$39","v":0},{"$f":"SUM(G21:K21)","v":4595912.7428065436},null,{"$f":"N19*Grunduppgifter!$D$39","v":1098768.474703467},{"$f":"O19*Grunduppgifter!$D$39","v":1124725.7665710533},{"$f":"P19*Grunduppgifter!$D$39","v":1151331.9907353297},{"$f":"Q19*Grunduppgifter!$D$39","v":1234850.1672348278},{"$f":"R19*Grunduppgifter!$D$39","v":0},{"$f":"SUM(N21:R21)","v":4609676.3992446773}]
[]
["Samfinansiering för projektet"]
[null,"Enligt utlysningens villkor",{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$C$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$C$19","v":0},null,null,{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$G$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$H$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$I$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$J$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"SUM(G24:K24)","v":0},null,{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$G$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$H$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$I$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$J$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"SUM(N24:R24)","v":0}]
[null,"För ej full kostnadstäckning Påslag",null,{"$f":"(D16-C16)","v":5383.4467217836063},null,null,null,null,null,null,null,null,null,{"$f":"(N16-G16)","v":1296.4302143435925},{"$f":"(O16-H16)","v":1328.8409697020543},1362.0619939446915,1396.113543793268,{"$f":"(R16-K16)","v":0},5383.4467217836063]
[null,"För ej full kostnadstäckning lön och LKP",null,{"$f":"('Lönekostnad HB'!X41-'Lönekostnad FINANSIÄR'!Y41)+('Lönekostnad HB'!W41-'Lönekostnad FINANSIÄR'!X41)","v":8380.2097163507715},null,null,null,null,null,null,null,null,null,{"$f":"('Lönekostnad HB'!H41-'Lönekostnad FINANSIÄR'!I41)+('Lönekostnad HB'!I41-'Lönekostnad FINANSIÄR'!J41)","v":2018.1043187165633},{"$f":"('Lönekostnad HB'!K41-'Lönekostnad FINANSIÄR'!L41)+('Lönekostnad HB'!L41-'Lönekostnad FINANSIÄR'!M41)","v":2068.5569266845414},{"$f":"('Lönekostnad HB'!N41-'Lönekostnad FINANSIÄR'!O41)+('Lönekostnad HB'!O41-'Lönekostnad FINANSIÄR'!P41)","v":2120.2708498516004},{"$f":"('Lönekostnad HB'!Q41-'Lönekostnad FINANSIÄR'!R41)+('Lönekostnad HB'!R41-'Lönekostnad FINANSIÄR'!S41)","v":2173.2776210979209},{"$f":"('Lönekostnad HB'!T41-'Lönekostnad FINANSIÄR'!U41)+('Lönekostnad HB'!U41-'Lönekostnad FINANSIÄR'!V41)","v":0},8380.209716350626]
["Summa samfinansiering",null,{"$f":"SUM(C24:C26)","v":0},{"$f":"SUM(D24:D26)","v":13763.656438134378},null,null,{"$f":"SUM(G24:G26)","v":0},{"$f":"SUM(H24:H26)","v":0},0,0,0,{"$f":"SUM(G27:K27)","v":0},null,{"$f":"SUM(N24:N26)","v":3314.5345330601558},{"$f":"SUM(O24:O26)","v":3397.3978963865957},{"$f":"SUM(P24:P26)","v":3482.3328437962919},{"$f":"SUM(Q24:Q26)","v":3569.391164891189},{"$f":"SUM(R24:R26)","v":0},13763.656438134232]
[]
[]
[]
["Andel extern finansiering från finansiär",null,{"$f":"C21/C19","v":1},{"$f":"D21/D19","v":0.99701418163748112}]
["Andel egen finansiering från sektion/akademi",null,{"$f":"C27/C19","v":0},{"$f":"D27/D19","v":2.9858183625188161E-3}]
[null,null,{"$f":"SUM(C31:C32)","v":1},{"$f":"SUM(D31:D32)","v":0.99999999999999989}]

{"sheet":"Grunduppgifter","index":3,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":false,"merged":[[19,1,19,7],[8,1,8,7],[9,1,9,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[6,1,6,7],[7,1,7,7],[10,1,10,7],[5,1,5,7],[13,1,13,7],[14,1,14,7],[15,1,15,7],[16,1,16,7],[17,1,17,7],[18,1,18,7]]}
["PROJEKTINFORMATION"]
[]
["Ansökan / Beviljat projekt"]
["Orgenhet och Akt/proj"]
["Projekttitel:"]
["Huvudsökande:"]
["Projektledare:"]
["Sektion: "]
["Ekonom på sektion: "]
["Projektlängd (månader)"]
["Projektstart"]
[]
[]
["Anteckningar:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FÖRUTSÄTTNINGAR PROJEKTKALKYL"]
[]
[]
[null,null,"%","faktor"]
["Högskolans lönekostnadspålägg",null,0.54149999999999998,{"$f":"C28","v":0.54149999999999998}]
["Lönekostnadspålägg som medges av finansiär",null,0.54149999999999998,{"$f":"C29","v":0.54149999999999998}]
[]
["Löneuppräkning",null,2.5000000000000001E-2,{"$f":"C31","v":2.5000000000000001E-2},null,null,"Påslag  FO 2021"]
["Löneuppräkning som medges av finansiär",null,2.5000000000000001E-2,{"$f":"C32","v":2.5000000000000001E-2},null,null,"A1",null,0.64990000000000003]
[null,null,null,null,null,null,"A2",null,0.65100000000000002]
["Högskolans totala påslag",null,0.64239999999999997,{"$f":"C34","v":0.64239999999999997},null,null,"A3",null,0.62649999999999995]
["Påslag som medges av finansiär",null,0.64239999999999997,{"$f":"C35","v":0.64239999999999997},null,null,"A4",null,0.53910000000000002]
[null,null,null,null,null,null,"Rektor, VS ",null,0.64239999999999997]
["Ingår lokaler i finansiärens påslag?",null,"Nej","(Välj Ja/Nej)",null,null,"Genomsnitt HB",null,0.64239999999999997]
[]
["Finansiering från extern part (%)",null,1,{"$f":"C39","v":1}]
["Samfinansiering från sektion eller annan finansiär (%)",null,{"$f":"1-C39","v":0},{"$f":"C40","v":0}]
[]
[]
["Finansiären medger påslag på:"]
[]
["Lönekostnader: ",null,"Ja","(Välj Ja/Nej)"]
[]
["Driftkostnader: ",null,"Nej","(Välj Ja/Nej)"]
[]
["Utrustning: ",null,"Nej","(Välj Ja/Nej)"]
[]
["Lokaler: ",null,"Nej","(Välj Ja/Nej)"]

{"sheet":"Lönekostnad FINANSIÄR","index":4,"n_rows":41,"n_cols":28,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,8,2,27],[3,8,3,10],[3,11,3,13],[3,14,3,16],[40,0,40,6],[3,0,3,1],[3,17,3,19],[3,20,3,22],[3,23,3,25],[3,2,3,6]]}
["PERSONALKOSTNADER (FINANSIÄRENS VILLKOR)"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,null,"Kostnad"]
["Lönekostnader inkl. LKP",null,"Omfattning %",null,null,null,null,null,"År 1",null,null,"År 2",null,null,"År 3",null,null,"År 4",null,null,"År 5",null,null,"TOTALT"]
["Person / kompetens / roll","Månadslön","År 1","År 2","År 3","År 4","År 5",null,"Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Budget","Diff"]
["Handledning professor",67000,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,null,{"$f":"SUM(C6:G6)*100","v":11.799999999999999},{"$f":"$B6*(1+Löneuppräkning)^a*12*C6","v":24462.893773160973},{"$f":"I6*(LönekostnadspåläggFInansiär)","v":13246.656978166666},{"$f":"I6+J6","v":37709.550751327639},{"$f":"$B6*(1+Löneuppräkning)^b*12*D6","v":25074.466117489992},{"$f":"L6*(LönekostnadspåläggFInansiär)","v":13577.82340262083},{"$f":"L6+M6","v":38652.289520110819},{"$f":"$B6*(1+Löneuppräkning)^c_*12*E6","v":25701.32777042724},{"$f":"O6*(LönekostnadspåläggFInansiär)","v":13917.26898768635},{"$f":"O6+P6","v":39618.596758113592},{"$f":"$B6*(1+Löneuppräkning)^d*12*F6","v":26343.860964687919},{"$f":"R6*(LönekostnadspåläggFInansiär)","v":14265.200712378508},{"$f":"R6+S6","v":40609.061677066427},{"$f":"$B6*(1+Löneuppräkning)^e*12*G6","v":0},{"$f":"U6*(LönekostnadspåläggFInansiär)","v":0},{"$f":"U6+V6","v":0},{"$f":"I6+L6+O6+R6+U6","v":101582.54862576613},{"$f":"J6+M6+P6+S6+V6","v":55006.950080852352},{"$f":"X6+Y6","v":156589.49870661847},null,{"$f":"Z6-AA6","v":156589.49870661847}]
["Handledning lektor",46600,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,2.9499999999999998E-2,null,{"$f":"SUM(C7:G7)*100","v":11.799999999999999},{"$f":"$B7*(1+Löneuppräkning)^a*12*C7","v":17014.49029595972},9213.3464952621889,{"$f":"I7+J7","v":26227.836791221911},17439.852553358713,9443.6801576437429,{"$f":"L7+M7","v":26883.532711002455},17875.848867192679,9679.772161584835,{"$f":"O7+P7","v":27555.621028777514},18322.745088872492,9921.7664656244542,{"$f":"R7+S7","v":28244.511554496945},0,0,{"$f":"U7+V7","v":0},{"$f":"I7+L7+O7+R7+U7","v":70652.936805383593},{"$f":"J7+M7+P7+S7+V7","v":38258.565280115217},{"$f":"X7+Y7","v":108911.50208549881},null,{"$f":"Z7-AA7","v":108911.50208549881}]
["Doktorand (snittlön doktorandtrappa 2019)",28525,1,1,1,1,null,400,353050.36421928497,191176.7722247428,544227.13644402777,361876.62332476705,195956.19153036134,557832.81485512841,370923.53890788619,200855.09631862037,571778.63522650651,380196.62738058332,205876.47372658586,586073.10110716918,0,0,0,1466047.1538325218,793864.53380031034,2259911.6876328322,null,{"$f":"Z8-AA8","v":2259911.6876328322}]
["Opponent",60000,0,0,0,0.01,null,1,0,0,0,0,0,0,0,0,0,7997.1245023085012,4330.4429180000534,12327.567420308555,0,0,0,7997.1245023085012,4330.4429180000534,12327.567420308555,null,{"$f":"Z9-AA9","v":12327.567420308555}]
["Doktorandkurser 60 hp, ",49000,{"$f":"40/1700","v":2.3529411764705882E-2},{"$f":"40/1700","v":2.3529411764705882E-2},2.3529411764705882E-2,2.3529411764705882E-2,null,9.4117647058823533,14269.809019328733,7727.1015839665088,21996.91060329524,14626.554244811949,7920.2791235656696,22546.833368377618,14992.218100932245,8118.2861016548104,23110.504202587057,15367.023553455552,8321.2432541961807,23688.266807651733,0,0,0,59255.604918528479,32086.910063383169,91342.514981911649,null,91342.514981911649]
["(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"I40+L40+O40+R40+U40","v":0},0,0,null,0]
["Summa lönekostnader",null,null,null,null,null,null,null,{"$f":"SUM(I6:I40)","v":408797.55730773439},{"$f":"SUM(J6:J40)","v":221363.87728213819},{"$f":"SUM(K6:K40)","v":630161.43458987249},{"$f":"SUM(L6:L40)","v":419017.49624042766},226897.97421419158,645915.47045461938,429492.93364643835,232570.42356954637,662063.35721598472,448227.38148990774,242715.12707678505,690942.50856669294,0,0,0,1705535.3686845084,923547.40214266116,{"$f":"SUM(Z6:Z40)","v":2629082.7708271695},{"$f":"SUM(AA6:AA40)","v":0},{"$f":"SUM(AB6:AB40)","v":2629082.7708271695}]

{"sheet":"Lönekostnad HB","index":5,"n_rows":41,"n_cols":27,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,6],[2,7,2,26],[3,0,3,1],[3,2,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[3,19,3,21],[3,22,3,24]]}
["PERSONALKOSTNADER (HB:S VILLKOR)",null,null,null,null,null,null,"OBS: ALLT HÄMTAS FRÅN ANDRA FLIKAR"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,"Kostnad"]
["Lönekostnader inkl. LKP",null,"Omfattning %",null,null,null,null,"År 1",null,null,"År 2",null,null,"År 3",null,null,"År 4",null,null,"År 5",null,null,"TOTALT"]
["Person / kompetens / roll","Månadslön","År 1","År 2","År 3","År 4","År 5","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Budget","Diff"]
[{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},65500,{"$f":"'Lönekostnad FINANSIÄR'!C6","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!D6","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!E6","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!F6","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!G6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^a*12*C6","v":23915.21704689617},{"$f":"H6*(Lönekostnadspålägg)","v":12950.090030894276},{"$f":"H6+I6","v":36865.30707779045},{"$f":"$B6*(1+LöneuppräkningHB)^b*12*D6","v":24513.09747306857},{"$f":"K6*(Lönekostnadspålägg)","v":13273.84228166663},{"$f":"K6+L6","v":37786.939754735198},{"$f":"$B6*(1+LöneuppräkningHB)^c_*12*E6","v":25125.924909895282},{"$f":"N6*(Lönekostnadspålägg)","v":13605.688338708294},{"$f":"N6+O6","v":38731.613248603579},{"$f":"$B6*(1+LöneuppräkningHB)^d*12*F6","v":25754.073032642671},{"$f":"Q6*(Lönekostnadspålägg)","v":13945.830547176005},{"$f":"Q6+R6","v":39699.903579818674},{"$f":"$B6*(1+LöneuppräkningHB)^e*12*G6","v":0},{"$f":"T6*(Lönekostnadspålägg)","v":0},{"$f":"T6+U6","v":0},{"$f":"H6+K6+N6+Q6+T6","v":99308.312462502698},{"$f":"I6+L6+O6+R6+U6","v":53775.451198445204},{"$f":"W6+X6","v":153083.76366094791},null,{"$f":"Y6-Z6","v":153083.76366094791}]
[{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},46900,{"$f":"'Lönekostnad FINANSIÄR'!C7","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!D7","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!E7","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!F7","v":2.9499999999999998E-2},{"$f":"'Lönekostnad FINANSIÄR'!G7","v":0},17124.02564121268,9272.6598847166661,{"$f":"H7+I7","v":26396.685525929344},17552.126282242993,9504.47638183458,{"$f":"K7+L7","v":27056.602664077574},17990.929439299067,9742.0882913804435,{"$f":"N7+O7","v":27733.017730679509},18440.702675281544,9985.6404986649559,{"$f":"Q7+R7","v":28426.343173946501},0,0,{"$f":"T7+U7","v":0},{"$f":"H7+K7+N7+Q7+T7","v":71107.78403803629},38504.865056596645,{"$f":"W7+X7","v":109612.64909463294},null,{"$f":"Y7-Z7","v":109612.64909463294}]
[{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},{"$f":"'Lönekostnad FINANSIÄR'!B8","v":28525},{"$f":"'Lönekostnad FINANSIÄR'!C8","v":1},{"$f":"'Lönekostnad FINANSIÄR'!D8","v":1},{"$f":"'Lönekostnad FINANSIÄR'!E8","v":1},{"$f":"'Lönekostnad FINANSIÄR'!F8","v":1},{"$f":"'Lönekostnad FINANSIÄR'!G8","v":0},353050.36421928497,191176.7722247428,544227.13644402777,361876.62332476705,195956.19153036134,557832.81485512841,370923.53890788619,200855.09631862037,571778.63522650651,380196.62738058332,205876.47372658586,586073.10110716918,0,0,0,1466047.1538325218,793864.53380031034,2259911.6876328322,null,{"$f":"Y8-Z8","v":2259911.6876328322}]
[{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},{"$f":"'Lönekostnad FINANSIÄR'!B9","v":60000},{"$f":"'Lönekostnad FINANSIÄR'!C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9","v":0.01},{"$f":"'Lönekostnad FINANSIÄR'!G9","v":0},0,0,0,0,0,0,0,0,0,7997.1245023085012,4330.4429180000534,12327.567420308555,0,0,0,7997.1245023085012,4330.4429180000534,12327.567420308555,null,{"$f":"Y9-Z9","v":12327.567420308555}]
[{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},55000,{"$f":"'Lönekostnad FINANSIÄR'!C10","v":2.3529411764705882E-2},{"$f":"'Lönekostnad FINANSIÄR'!D10","v":2.3529411764705882E-2},{"$f":"'Lönekostnad FINANSIÄR'!E10","v":2.3529411764705882E-2},{"$f":"'Lönekostnad FINANSIÄR'!F10","v":2.3529411764705882E-2},{"$f":"'Lönekostnad FINANSIÄR'!G10","v":0},16017.13257271592,8673.2772881256697,24690.409860841588,16417.560887033818,8890.1092203288117,25307.670107362632,16827.999909209662,9112.3619508370321,25940.361860046694,17248.699906939903,9340.1709996079571,26588.870906547862,0,0,0,66511.393275899303,36015.919458899472,102527.31273479878,null,102527.31273479878]
[{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},{"$f":"'Lönekostnad FINANSIÄR'!B11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!C40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Summa lönekostnader",null,null,null,null,null,null,{"$f":"SUM(H6:H40)","v":410106.73948010971},{"$f":"SUM(I6:I40)","v":222072.79942847943},{"$f":"SUM(J6:J40)","v":632179.53890858917},{"$f":"SUM(K6:K40)","v":420359.40796711243},227624.61941419134,647984.02738130384,430868.39316629019,233315.23489954614,664183.62806583638,449637.2274977559,243478.55869003481,693115.7861877908,0,0,0,1710971.7681112685,926491.21243225178,2637462.9805435208,{"$f":"SUM(Z6:Z40)","v":0},{"$f":"SUM(AA6:AA40)","v":2637462.9805435208}]

{"sheet":"Resekostnader","index":6,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,8]]}
["RESEKOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,"Kostnad"]
["Resekostnader","År 1","År 2","År 3","År 4","År 5","Summa","Budget","Diff"]
["Resor",5000,5000,5000,5000,null,{"$f":"SUM(B5:F5)","v":20000},null,{"$f":"G5-H5","v":20000}]
["Konferenser",10000,10000,10000,10000,null,{"$f":"SUM(B6:F6)","v":40000},null,40000]
["Opponent disputation resa+hotell",null,null,null,10000,null,10000,null,10000]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
["Summa resekostnader",{"$f":"SUM(B5:B39)","v":15000},15000,15000,25000,0,70000,0,70000]

{"sheet":"Externa tjänster","index":7,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,8]]}
["KOSTNADER FÖR EXTERNA TJÄNSTER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,"Kostnad"]
["Externa tjänster","År 1","År 2","År 3","År 4","År 5","Summa","Budget","Diff"]
["Språkgranskning",null,null,null,8000,null,{"$f":"SUM(B5:F5)","v":8000},null,{"$f":"G5-H5","v":8000}]
["Översättning",null,null,null,null,null,{"$f":"SUM(B6:F6)","v":0},null,0]
["Open Access",null,null,null,null,null,0,null,0]
["Publicering",null,null,null,null,null,0,null,0]
["Konsult",null,null,null,null,null,0,null,0]
["Extern sakkunskap",null,null,null,null,null,0,null,0]
["Representation Disputation",null,null,null,3000,null,3000,null,3000]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
["Summa externa tjänster",{"$f":"SUM(B5:B39)","v":0},0,0,11000,0,11000,0,11000]

{"sheet":"Övriga kostnader","index":8,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,8]]}
["ÖVRIGA KOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,"Kostnad"]
["Övriga kostnader","År 1","År 2","År 3","År 4","År 5","Summa","Budget","Diff"]
["Datorer (> 5 - < 20 tkr)",null,null,null,null,null,{"$f":"SUM(B5:F5)","v":0},null,{"$f":"G5-H5","v":0}]
["Utrustning  (> 5 - < 20 tkr)",null,null,null,null,null,{"$f":"SUM(B6:F6)","v":0},null,0]
["Litteratur",null,null,null,null,null,0,null,0]
["Möten",null,null,null,null,null,0,null,0]
["Workshops",null,null,null,null,null,0,null,0]
["Tryckning avhandling",null,null,null,15000,null,15000,null,15000]
["Förbrukningsmaterial, tex labmaterial",25000,25000,25000,25000,null,100000,null,100000]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,0,null,0]
["Summa övriga kostnader",{"$f":"SUM(B5:B39)","v":25000},25000,25000,40000,0,115000,0,115000]

{"sheet":"Lokalkostnader","index":9,"n_rows":41,"n_cols":17,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,8],[32,4,32,8],[15,4,15,8],[2,9,2,16],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[3,4,3,8],[29,0,29,2],[30,0,30,2]]}
["LOKALKOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,null,null,"Kostnad"]
["Tjänsterum",null,null,null,"Omfattning %",null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa","Budget","Diff"]
[null,null,"kvm","Kr/kvm/år","År 1","År 2","År 3","År 4","År 5",null,null,null,null,null,null,null,{"$f":"O5-P5","v":0}]
["Tjänsterum",null,7,2370,null,null,null,null,null,{"$f":"$C6*$D6*E6","v":0},{"$f":"$C6*$D6*F6","v":0},{"$f":"$C6*$D6*G6","v":0},{"$f":"$C6*$D6*H6","v":0},{"$f":"$C6*$D6*I6","v":0},{"$f":"SUM(J6:N6)","v":0},null,0]
["Tjänsterum",null,8,2370,1.08,1.08,1.08,1.08,null,{"$f":"$C7*$D7*E7","v":20476.800000000003},{"$f":"$C7*$D7*F7","v":20476.800000000003},{"$f":"$C7*$D7*G7","v":20476.800000000003},{"$f":"$C7*$D7*H7","v":20476.800000000003},{"$f":"$C7*$D7*I7","v":0},81907.200000000012,null,81907.200000000012]
["Tjänsterum",null,9,2370,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Tjänsterum",null,10,2370,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Tjänsterum",null,11,2370,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Tjänsterum",null,12,2370,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Tjänsterum",null,13,2370,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Tjänsterum",null,14,2370,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Tjänsterum",null,15,2370,null,null,null,null,null,0,0,0,0,0,0,null,0]
[]
["Interna lokaler",null,null,null,"Antal timmar",null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa","Budget","Diff"]
[null,null,"Platser","kr/timme","År 1","År 2","År 3","År 4","År 5",null,null,null,null,null,null,null,0]
["Sammanträdesrum",null,"10 pl",180,null,null,null,null,null,{"$f":"$D18*E18","v":0},{"$f":"$D18*F18","v":0},{"$f":"$D18*G18","v":0},{"$f":"$D18*H18","v":0},{"$f":"$D18*I18","v":0},0,null,0]
["Sammanträdesrum",null,"25 pl",250,null,null,null,null,null,{"$f":"$D19*E19","v":0},{"$f":"$D19*F19","v":0},{"$f":"$D19*G19","v":0},{"$f":"$D19*H19","v":0},{"$f":"$D19*I19","v":0},0,null,0]
["Lärosal",null,"16-32 pl",280,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Lärosal",null,"38-44 pl",290,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Lärosal",null,"45-65 pl",320,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Lärosal",null," 65 pl",350,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Hörsal",null,"88-119 pl",390,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Hörsal M404 (Hightech)",null,"120 pl",670,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Hörsal",null,"120-145 pl",450,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Hörsal",null,"200 pl",650,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Hörsal",null,"250 pl",750,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Datorsal",null,null,590,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Lab",null,null,null,null,null,null,null,null,{"$f":"$D30*E30","v":0},0,0,0,0,0,null,0]
["Lab",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[]
["Externa lokaler",null,null,null,"Antal timmar",null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa","Budget","Diff"]
[null,null,null,"kr/timme","År 1","År 2","År 3","År 4","År 5"]
["Disputation",null,null,null,null,null,null,5000,null,{"$f":"$D35*E35","v":0},0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
["Summa lokaler",null,null,null,null,null,null,null,null,{"$f":"SUM(J5:J40)","v":20476.800000000003},20476.800000000003,20476.800000000003,20476.800000000003,0,81907.200000000012,0,81907.200000000012]

{"sheet":"Utrustning och avskrivningar","index":10,"n_rows":46,"n_cols":17,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,9,2,16],[45,0,45,3]]}
["KOSTNADER FÖR UTRUSTNING OCH AVSKRIVNINGAR"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,null,null,"Kostnad"]
["Utrustning/avskrivningar",null,null,null,null,null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa","Budget","Diff"]
[null,"Ansk.värde","Livslängd (År):","År 1","År 2","År 3","År 4","År 5"]
["Dator (> 20 tkr)",null,3,null,null,null,null,null,{"$f":"B6/C6/12","v":0},{"$f":"D6*$I6","v":0},{"$f":"E6*$I6","v":0},{"$f":"F6*$I6","v":0},{"$f":"G6*$I6","v":0},{"$f":"H6*$I6","v":0},{"$f":"SUM(J6:N6)","v":0},null,{"$f":"O6-P6","v":0}]
["Dator (> 20 tkr)",null,3,null,null,null,null,null,{"$f":"B7/C7/12","v":0},{"$f":"D7*$I7","v":0},{"$f":"E7*$I7","v":0},{"$f":"F7*$I7","v":0},{"$f":"G7*$I7","v":0},{"$f":"H7*$I7","v":0},0,null,0]
["Dator (> 20 tkr)",null,3,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,5,null,null,null,null,null,0,{"$f":"D9*$I9","v":0},0,0,0,0,{"$f":"SUM(J9:N9)","v":0},null,{"$f":"O9-P9","v":0}]
["Dator (> 20 tkr)",null,5,null,null,null,null,null,0,0,{"$f":"E10*$I10","v":0},0,0,0,0,null,0]
["Dator (> 20 tkr)",null,5,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,10,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,10,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,10,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,3,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,3,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,3,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,5,null,null,null,null,null,0,{"$f":"D18*$I18","v":0},{"$f":"E18*$I18","v":0},{"$f":"F18*$I18","v":0},{"$f":"G18*$I18","v":0},{"$f":"H18*$I18","v":0},{"$f":"SUM(J18:N18)","v":0},null,{"$f":"O18-P18","v":0}]
["Utrustning  (> 20 tkr)",null,5,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,5,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,10,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,10,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,10,null,null,null,null,null,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J24:N24)","v":0},null,{"$f":"O24-P24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"(IF($H26>0,IF($H26<13,12-$H26,0),0))*$I26","v":0},null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
["Summa utrustning/avskrivningar HB",null,null,null,null,null,null,null,null,{"$f":"SUM(J5:J45)","v":0},{"$f":"SUM(K5:K45)","v":0},0,0,0,0,0,0]

{"sheet":"Påslag","index":11,"n_rows":15,"n_cols":15,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,7,3,14],[3,1,3,6]]}
["KOSTNADER FÖR PÅSLAG OCH INDIREKTA KOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,"Enligt Finansiärens villkor",null,null,null,null,null,"Enligt HBs villkor"]
["Kostnadsslag","År 1","År 2","År 3","År 4","År 5","Summa",{"$f":"B5","v":"År 1"},{"$f":"C5","v":"År 2"},{"$f":"D5","v":"År 3"},"År 4","År 5","Summa","Budget","Diff"]
["Lönekostnader inkl. lkp",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!K41,0))","v":404815.70558053406},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!N41,0))","v":414936.09822004748},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!Q41,0))","v":425309.50067554857},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!T41,0))","v":443861.46750324353},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!W41,0))","v":0},{"$f":"SUM(B6:F6)","v":1688922.7719793736},{"$f":"'Lönekostnad HB'!J41*Påslag","v":406112.13579487766},{"$f":"'Lönekostnad HB'!M41*Påslag","v":416264.93918974954},{"$f":"'Lönekostnad HB'!P41*Påslag","v":426671.56266949326},{"$f":"'Lönekostnad HB'!S41*Påslag","v":445257.5810470368},{"$f":"'Lönekostnad HB'!V41*Påslag","v":0},{"$f":"SUM(H6:L6)","v":1694306.2187011573},null,{"$f":"M6-N6","v":1694306.2187011573}]
["Resekostnader",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!B40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!C40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!D40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!E40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!F40,0))","v":0},0,null,null,null,null,null,null,null,0]
["Externa tjänster",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!B40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!C40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!D40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!E40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!F40,0))","v":0},0,null,null,null,null,null,null,null,0]
["Övriga kostnader",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!B40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!C40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!D40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!E40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!F40,0))","v":0},0,null,null,null,null,null,null,null,0]
["Lokaler",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!J41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!K41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!L41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!M41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!N41,0))","v":0},0,null,null,null,null,null,null,null,0]
["Utrustning och avskrivningar",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!J46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!K46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!L46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!M46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!N46,0))","v":0},0,null,null,null,null,null,null,null,0]
[]
["Finansiär medger fast belopp om:",null,null,null,null,null,{"$f":"SUM(B13:F13)","v":0},null,null,null,null,null,null,null,0]
[]
["Summa påslag",{"$f":"SUM(B6:B14)","v":404815.70558053406},{"$f":"SUM(C6:C14)","v":414936.09822004748},{"$f":"SUM(D6:D14)","v":425309.50067554857},{"$f":"SUM(E6:E14)","v":443861.46750324353},{"$f":"SUM(F6:F14)","v":0},{"$f":"SUM(G6:G14)","v":1688922.7719793736},406112.13579487766,416264.93918974954,426671.56266949326,445257.5810470368,0,1694306.2187011573,0,1694306.2187011573]

{"sheet":"IN KIND","index":12,"n_rows":120,"n_cols":25,"rows_kept":120,"cut":false,"hidden":false,"merged":[[108,1,108,6],[17,7,17,24],[86,4,86,8],[88,0,88,2],[89,0,89,2],[90,0,90,2],[91,0,91,2],[65,4,65,8],[76,4,76,8],[18,0,18,1],[18,2,18,6],[18,7,18,9],[18,10,18,12],[18,13,18,15],[18,16,18,18],[18,19,18,21],[18,22,18,24],[4,1,4,6]]}
["IN KIND"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[]
[null,"Sammanställning"]
[null,"År 1","År 2","År 3","År 4","År 5","Summa"]
["Lönekostnader",{"$f":"J27","v":0},{"$f":"K27","v":0},0,0,0,{"$f":"SUM(B7:F7)","v":0}]
["Resekostnader",{"$f":"B41","v":0},{"$f":"C41","v":0},0,0,0,{"$f":"SUM(B8:F8)","v":0}]
["Externa tjänster",{"$f":"B51","v":0},{"$f":"C51","v":0},0,0,0,0]
["Övriga kostnader",{"$f":"B61","v":0},{"$f":"C61","v":0},0,0,0,0]
["Lokalkostnader",{"$f":"J73+J84+J93","v":0},{"$f":"K73+K84+K93","v":0},0,0,0,0]
["Utrustning och avskrivningar",{"$f":"J104","v":0},{"$f":"K104","v":0},0,0,0,0]
["Påslag",{"$f":"B120","v":0},{"$f":"C120","v":0},0,0,0,0]
[null,{"$f":"SUM(B7:B13)","v":0},{"$f":"SUM(C7:C13)","v":0},0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"Kostnad"]
["Lönekostnader inkl. LKP",null,"Omfattning %",null,null,null,null,"År 1",null,null,"År 2",null,null,"År 3",null,null,"År 4",null,null,"År 5",null,null,"TOTALT"]
["Person / kompetens / roll","Månadslön","År 1","År 2","År 3","År 4","År 5","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT","Lön","LKP","TOT"]
[null,null,null,null,null,null,null,{"$f":"$B21*(1+Löneuppräkning)^a*12*C21","v":0},{"$f":"H21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"H21+I21","v":0},{"$f":"$B21*(1+Löneuppräkning)^b*12*D21","v":0},{"$f":"K21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"K21+L21","v":0},{"$f":"$B21*(1+Löneuppräkning)^c_*12*E21","v":0},{"$f":"N21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"N21+O21","v":0},{"$f":"$B21*(1+Löneuppräkning)^d*12*F21","v":0},{"$f":"Q21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"Q21+R21","v":0},{"$f":"$B21*(1+Löneuppräkning)^e*12*G21","v":0},{"$f":"T21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"T21+U21","v":0},{"$f":"H21+K21+N21+Q21+T21","v":0},0,{"$f":"W21+X21","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H26)","v":0},{"$f":"SUM(I21:I26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"Kostnad"]
["Resekostnader","År 1","År 2","År 3","År 4","År 5","Summa"]
[null,null,null,null,null,null,{"$f":"SUM(B36:F36)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(B37:F37)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,{"$f":"SUM(B36:B40)","v":0},{"$f":"SUM(C36:C40)","v":0},0,0,0,0]
[]
[]
[null,"Kostnad"]
["Externa tjänster","År 1","År 2","År 3","År 4","År 5","Summa"]
[null,null,null,null,null,null,{"$f":"SUM(B46:F46)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(B47:F47)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,{"$f":"SUM(B46:B50)","v":0},{"$f":"SUM(C46:C50)","v":0},0,0,0,0]
[]
[]
[null,"Kostnad"]
["Övriga kostnader","År 1","År 2","År 3","År 4","År 5","Summa"]
[null,null,null,null,null,null,{"$f":"SUM(B56:F56)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(B57:F57)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,{"$f":"SUM(B56:B60)","v":0},{"$f":"SUM(C56:C60)","v":0},{"$f":"SUM(D56:D60)","v":0},{"$f":"SUM(E56:E60)","v":0},{"$f":"SUM(F56:F60)","v":0},{"$f":"SUM(G56:G60)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Kostnad"]
["Tjänsterum",null,null,null,"Omfattning %",null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa"]
[null,null,"kvm","Kr/kvm/år","År 1","År 2","År 3","År 4","År 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"$C68*$D68*E68","v":0},{"$f":"$C68*$D68*F68","v":0},{"$f":"$C68*$D68*G68","v":0},{"$f":"$C68*$D68*H68","v":0},{"$f":"$C68*$D68*I68","v":0},{"$f":"SUM(J68:N68)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"$C69*$D69*E69","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J68:J72)","v":0},{"$f":"SUM(K68:K72)","v":0},{"$f":"SUM(L68:L72)","v":0},{"$f":"SUM(M68:M72)","v":0},{"$f":"SUM(N68:N72)","v":0},{"$f":"SUM(O68:O72)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Kostnad"]
["Interna lokaler",null,null,null,"Antal timmar",null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa"]
[null,null,"Platser","kr/timme","År 1","År 2","År 3","År 4","År 5"]
[null,null,null,null,25,25,25,null,null,{"$f":"$D79*E79","v":0},{"$f":"$D79*F79","v":0},{"$f":"$D79*G79","v":0},{"$f":"$D79*H79","v":0},{"$f":"$D79*I79","v":0},{"$f":"SUM(J79:N79)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"$D80*E80","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J79:J83)","v":0},{"$f":"SUM(K79:K83)","v":0},{"$f":"SUM(L79:L83)","v":0},{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},{"$f":"SUM(O79:O83)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Kostnad"]
["Externa lokaler",null,null,null,"Antal timmar",null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa"]
[null,null,null,"kr/timme","År 1","År 2","År 3","År 4","År 5"]
[null,null,null,null,null,null,null,null,null,{"$f":"$D89*E89","v":0},0,0,0,0,{"$f":"SUM(J89:N89)","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J88:J92)","v":0},{"$f":"SUM(K88:K92)","v":0},{"$f":"SUM(L88:L92)","v":0},{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},{"$f":"SUM(O88:O92)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Kostnad"]
["Utrustning/avskrivningar",null,null,null,null,null,null,null,null,"År 1","År 2","År 3","År 4","År 5","Summa"]
[null,"Ansk.värde","Livslängd (År):","År 1","År 2","År 3","År 4","År 5"]
["Dator (> 20 tkr)",null,3,null,null,null,null,null,{"$f":"B100/C100/12","v":0},{"$f":"D100*$I100","v":0},0,0,0,0,{"$f":"SUM(J100:N100)","v":0}]
["Dator (> 20 tkr)",null,10,null,null,null,null,null,{"$f":"B101/C101/12","v":0},0,0,0,0,0,0]
["Utrustning  (> 20 tkr)",null,5,null,null,null,null,null,{"$f":"B102/C102/12","v":0},0,0,0,0,0,0]
["Utrustning  (> 20 tkr)",null,10,null,null,null,null,null,{"$f":"B103/C103/12","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J99:J103)","v":0},{"$f":"SUM(K99:K103)","v":0},{"$f":"SUM(L99:L103)","v":0},{"$f":"SUM(M99:M103)","v":0},{"$f":"SUM(N99:N103)","v":0},{"$f":"SUM(O99:O103)","v":0}]
[]
[]
[]
[]
[null,"Kostnad"]
["Påslag","År 1","År 2","År 3","År 4","År 5","Summa"]
["Lönekostnader inkl. lkp",null,null,null,null,null,{"$f":"SUM(B111:F111)","v":0}]
["Resekostnader",null,null,null,null,null,0]
["Externa tjänster",null,null,null,null,null,0]
["Övriga kostnader",null,null,null,null,null,0]
["Lokaler",null,null,null,null,null,0]
["Utrustning och avskrivningar",null,null,null,null,null,0]
[]
["Fast belopp om:",null,null,null,null,null,{"$f":"SUM(B118:F118)","v":0}]
[]
["Summa påslag",{"$f":"SUM(B111:B119)","v":0},{"$f":"SUM(C111:C119)","v":0},{"$f":"SUM(D111:D119)","v":0},{"$f":"SUM(E111:E119)","v":0},{"$f":"SUM(F111:F119)","v":0},{"$f":"SUM(G111:G119)","v":0}]

{"sheet":"ÖPPNA_STÄNG RESURSALLOKERINGEN","index":13,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,"Resursallokeringen är lösenordsskyddad för att förhindra att obehöriga användare ändrar dessa uppgifter. "]

{"sheet":"Resursallokering","index":14,"n_rows":40,"n_cols":19,"rows_kept":40,"cut":false,"hidden":true,"merged":[[2,2,2,8],[2,13,2,18]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,"Budget timmar",null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$C$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 5"},"Totalt","SC/SR",null,null,null,"År 1","År 2","År 3","År 4","År 5","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},1700,{"$f":"'Lönekostnad FINANSIÄR'!C6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"SUM(D5:H5)","v":200.6},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(F5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(G5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"SUM(N5:R5)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},1700,{"$f":"'Lönekostnad FINANSIÄR'!C7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"SUM(D6:H6)","v":200.6},null,null,{"$f":"B6","v":"Handledning lektor"},null,{"$f":"IFERROR(G6/($C6/12),0)","v":0.35400000000000004},0,{"$f":"IFERROR(F6/($C6/12),0)","v":0.35400000000000004},0.35400000000000004,0,{"$f":"SUM(N6:R6)","v":1.0620000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},850,{"$f":"'Lönekostnad FINANSIÄR'!C8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"SUM(D7:H7)","v":3400},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,12,0,12,12,0,36]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},850,{"$f":"'Lönekostnad FINANSIÄR'!C9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":8.5},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},8.5,null,null,"Opponent",null,0.12000000000000001,0,0,0.12000000000000001,0,0.24000000000000002]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},1700,{"$f":"'Lönekostnad FINANSIÄR'!C10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},160,null,null,"Doktorandkurser 60 hp, ",null,0.28235294117647058,0,0.28235294117647058,0.28235294117647058,0,0.84705882352941175]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},1700,{"$f":"'Lönekostnad FINANSIÄR'!C11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},0,null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},0,null,null,0,null,{"$f":"IFERROR(G22/($C22/12),0)","v":0},0,{"$f":"IFERROR(F22/($C22/12),0)","v":0},0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!C40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,"Totalt",32725,{"$f":"SUM(D5:D39)","v":990.3},990.3,990.3,998.8,0,3969.7,null,null,"Totalt",{"$f":"S40","v":39.565058823529412},{"$f":"SUM(N5:N39)","v":13.110352941176471},0.35400000000000004,12.990352941176472,13.110352941176471,0,39.565058823529412]

{"sheet":"Resursallokering FORMLER","index":15,"n_rows":40,"n_cols":19,"rows_kept":40,"cut":false,"hidden":true,"merged":[[2,2,2,8],[2,13,2,18]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,"Budget timmar",null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$C$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 5"},"Totalt","SC/SR",null,null,null,"År 1","År 2","År 3","År 4","År 5","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},{"$f":"Resursallokering!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"SUM(D5:H5)","v":200.6},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(F5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(G5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"SUM(N5:R5)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},{"$f":"Resursallokering!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"SUM(D6:H6)","v":200.6},null,null,{"$f":"B6","v":"Handledning lektor"},null,{"$f":"IFERROR(G6/($C6/12),0)","v":0.35400000000000004},{"$f":"IFERROR(H6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0.35400000000000004},{"$f":"IFERROR(G6/($C6/12),0)","v":0.35400000000000004},{"$f":"IFERROR(H6/($C6/12),0)","v":0},{"$f":"SUM(N6:R6)","v":1.0620000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},{"$f":"Resursallokering!C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"SUM(D7:H7)","v":3400},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,{"$f":"IFERROR(G7/($C7/12),0)","v":12},{"$f":"IFERROR(H7/($C7/12),0)","v":0},{"$f":"IFERROR(F7/($C7/12),0)","v":12},{"$f":"IFERROR(G7/($C7/12),0)","v":12},{"$f":"IFERROR(H7/($C7/12),0)","v":0},{"$f":"SUM(N7:R7)","v":36}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},{"$f":"Resursallokering!C8","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":8.5},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},8.5,null,null,"Opponent",null,0.12000000000000001,0,0,0.12000000000000001,0,0.24000000000000002]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},{"$f":"Resursallokering!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},160,null,null,"Doktorandkurser 60 hp, ",null,0.28235294117647058,0,0.28235294117647058,0.28235294117647058,0,0.84705882352941175]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},{"$f":"Resursallokering!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},0,null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},{"$f":"Resursallokering!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},{"$f":"Resursallokering!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},{"$f":"Resursallokering!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},{"$f":"Resursallokering!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"Resursallokering!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"Resursallokering!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"Resursallokering!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"Resursallokering!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"Resursallokering!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"Resursallokering!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},0,null,null,{"$f":"B20","v":0},null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"Resursallokering!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"Resursallokering!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"Resursallokering!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"Resursallokering!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"Resursallokering!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"Resursallokering!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"Resursallokering!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"Resursallokering!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"Resursallokering!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"Resursallokering!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"Resursallokering!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"Resursallokering!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"Resursallokering!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"Resursallokering!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"Resursallokering!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"Resursallokering!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"Resursallokering!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"Resursallokering!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"Resursallokering!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:H40)","v":3969.7},{"$f":"SUM(D5:D39)","v":990.3},990.3,990.3,998.8,0,3969.7,null,null,"Totalt",{"$f":"S40","v":39.565058823529412},{"$f":"SUM(N5:N39)","v":13.110352941176471},0.35400000000000004,12.990352941176472,13.110352941176471,0,39.565058823529412]

{"sheet":"År 1","index":16,"n_rows":79,"n_cols":19,"rows_kept":79,"cut":false,"hidden":true,"merged":[[85,13,85,15],[85,16,85,17],[86,13,86,15],[86,16,86,17],[84,4,86,5],[81,13,81,15],[81,16,81,17],[82,13,82,15],[82,16,82,17],[84,13,84,15],[84,16,84,17],[2,3,2,8],[41,3,41,8],[2,13,2,18],[41,13,41,18],[80,13,80,15],[80,16,80,17]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!C5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 5"},"Totalt","SC/SR",null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},{"$f":"Resursallokering!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"SUM(D5:H5)","v":200.6},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(F5/($C5/12),0)","v":0.35400000000000004},0.35400000000000004,0,{"$f":"SUM(N5:R5)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},{"$f":"Resursallokering!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"SUM(D6:H6)","v":200.6},null,null,"Handledning lektor",null,0.35400000000000004,0.35400000000000004,0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N6:R6)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},{"$f":"Resursallokering!C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},3400,null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,12,12,{"$f":"IFERROR(F7/($C7/12),0)","v":12},{"$f":"IFERROR(G7/($C7/12),0)","v":12},{"$f":"IFERROR(H7/($C7/12),0)","v":0},48]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},{"$f":"Resursallokering!C8","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":8.5},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},8.5,null,null,"Opponent",null,{"$f":"IFERROR(D8/($C8/12),0)","v":0},{"$f":"IFERROR(E8/($C8/12),0)","v":0},0,0.12000000000000001,0,0.12000000000000001]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},{"$f":"Resursallokering!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},160,null,null,"Doktorandkurser 60 hp, ",null,0.28235294117647058,0.28235294117647058,0.28235294117647058,0.28235294117647058,0,1.1294117647058823]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},{"$f":"Resursallokering!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},0,null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},{"$f":"Resursallokering!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},{"$f":"Resursallokering!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},{"$f":"Resursallokering!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},{"$f":"Resursallokering!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"Resursallokering!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"Resursallokering!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"Resursallokering!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"Resursallokering!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"Resursallokering!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"Resursallokering!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"Resursallokering!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"Resursallokering!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"Resursallokering!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"Resursallokering!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"Resursallokering!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"Resursallokering!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"Resursallokering!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"Resursallokering!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"Resursallokering!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"Resursallokering!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"Resursallokering!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"Resursallokering!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"Resursallokering!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"Resursallokering!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"Resursallokering!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"Resursallokering!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"Resursallokering!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"Resursallokering!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"Resursallokering!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:H40)","v":3969.7},{"$f":"SUM(D5:D39)","v":990.3},990.3,990.3,998.8,0,3969.7,null,null,"Totalt",{"$f":"SUM(N40:R40)","v":52.081411764705891},{"$f":"SUM(N5:N39)","v":12.990352941176472},12.990352941176472,12.990352941176472,13.110352941176471,0,52.081411764705884]
[]
[null,null,null,"Utfall / Prognos timmar",null,null,null,null,null,null,null,null,null,"Omfattning %"]
[null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Kr/tim",null,null,null,null,{"$f":"D43","v":"År 1"},{"$f":"E43","v":"År 2"},{"$f":"F43","v":"År 3"},{"$f":"G43","v":"År 4"},{"$f":"H43","v":"År 5"},"Totalt"]
[null,{"$f":"B5","v":"Handledning professor"},null,100,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr1/C5,0)","v":0},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":5.8823529411764705E-2},{"$f":"IFERROR(E44/$C5,0)","v":0},{"$f":"IFERROR(F44/$C5,0)","v":0},{"$f":"IFERROR(G44/$C5,0)","v":0},{"$f":"IFERROR(H44/$C5,0)","v":0},{"$f":"SUM(N44:R44)","v":5.8823529411764705E-2}]
[null,"Handledning lektor",null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr1/C6,0)","v":0},null,null,"Handledning lektor",null,0,0,0,0,0,{"$f":"SUM(N45:R45)","v":0}]
[null,"Doktorand (snittlön doktorandtrappa 2019)",null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr1/C7,0)","v":0},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,0,0,0,0,0,0]
[null,"Opponent",null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr1/C8,0)","v":0},null,null,"Opponent",null,0,0,0,0,0,0]
[null,"Doktorandkurser 60 hp, ",null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr1/C9,0)","v":0},null,null,"Doktorandkurser 60 hp, ",null,0,0,0,0,0,0]
[null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr1/C10,0)","v":0},null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr1/C11,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr1/C12,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr1/C13,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr1/C14,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr1/C15,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr1/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr1/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr1/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr1/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr1/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"B21","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr1/C21,0)","v":0},null,null,{"$f":"B21","v":0},null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr1/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr1/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr1/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr1/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr1/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr1/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr1/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr1/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr1/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr1/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr1/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr1/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr1/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr1/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr1/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr1/C37,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr1/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr1/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:H79)","v":100},{"$f":"SUM(D44:D78)","v":100},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},null,null,null,"Totalt",{"$f":"SUM(N79:R79)","v":5.8823529411764705E-2},{"$f":"SUM(N44:N78)","v":5.8823529411764705E-2},0,0,0,0,5.8823529411764705E-2]

{"sheet":"År 2","index":17,"n_rows":79,"n_cols":19,"rows_kept":79,"cut":false,"hidden":true,"merged":[[86,16,86,17],[2,3,2,8],[2,13,2,18],[41,3,41,8],[41,13,41,18],[84,4,86,5],[80,13,80,15],[80,16,80,17],[81,13,81,15],[81,16,81,17],[82,13,82,15],[82,16,82,17],[84,13,84,15],[84,16,84,17],[85,13,85,15],[85,16,85,17],[86,13,86,15]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,{"$f":"'År 1'!D3:I3","v":"Budget timmar (ev. reviderad)"},null,null,null,null,null,{"$f":"'År 1'!J3","v":"Godkännande"},null,null,null,{"$f":"'År 1'!N3:S3","v":"Manmånader"}]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!C5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 5"},{"$f":"'År 1'!I4","v":"Totalt"},{"$f":"'År 1'!J4","v":"SC/SR"},null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},{"$f":"'År 1'!S4","v":"Totalt"}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},{"$f":"'År 1'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"SUM(D5:H5)","v":200.6},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(F5/($C5/12),0)","v":0.35400000000000004},0.35400000000000004,0,{"$f":"SUM(N5:R5)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},{"$f":"'År 1'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},200.6,null,null,{"$f":"B6","v":"Handledning lektor"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E6/($C6/12),0)","v":0.35400000000000004},0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N6:R6)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},{"$f":"'År 1'!C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},3400,null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,12,12,12,12,0,48]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},{"$f":"'År 1'!C8","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":8.5},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},8.5,null,null,"Opponent",null,0,0,0,0.12000000000000001,0,0.12000000000000001]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},{"$f":"'År 1'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},160,null,null,"Doktorandkurser 60 hp, ",null,0.28235294117647058,0.28235294117647058,0.28235294117647058,0.28235294117647058,0,1.1294117647058823]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},{"$f":"'År 1'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},0,null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},{"$f":"'År 1'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},0,null,null,0,null,0,{"$f":"IFERROR(E11/($C11/12),0)","v":0},0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},{"$f":"'År 1'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},{"$f":"'År 1'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},{"$f":"'År 1'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 1'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},{"$f":"IFERROR(E15/($C15/12),0)","v":0},{"$f":"IFERROR(F15/($C15/12),0)","v":0},{"$f":"IFERROR(G15/($C15/12),0)","v":0},{"$f":"IFERROR(H15/($C15/12),0)","v":0},0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 1'!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},{"$f":"SUM(D16:H16)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 1'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"SUM(D17:H17)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 1'!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},{"$f":"SUM(D18:H18)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 1'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"SUM(D19:H19)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 1'!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},{"$f":"SUM(D20:H20)","v":0},null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 1'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},0,null,null,{"$f":"B21","v":0},null,{"$f":"IFERROR(D21/($C21/12),0)","v":0},{"$f":"IFERROR(E21/($C21/12),0)","v":0},{"$f":"IFERROR(F21/($C21/12),0)","v":0},{"$f":"IFERROR(G21/($C21/12),0)","v":0},{"$f":"IFERROR(H21/($C21/12),0)","v":0},{"$f":"SUM(N21:R21)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 1'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 1'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 1'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 1'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 1'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 1'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 1'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 1'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 1'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 1'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 1'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},0,null,null,0,null,0,{"$f":"IFERROR(E32/($C32/12),0)","v":0},0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 1'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 1'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 1'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 1'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 1'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 1'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 1'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'År 1'!B40","v":"Totalt"},{"$f":"SUM(D40:H40)","v":3969.7},{"$f":"SUM(D5:D39)","v":990.3},990.3,990.3,998.8,0,3969.7,null,null,{"$f":"'År 1'!L40","v":"Totalt"},{"$f":"SUM(O40:R40)","v":39.091058823529416},{"$f":"SUM(N5:N39)","v":12.990352941176472},12.990352941176472,12.990352941176472,13.110352941176471,0,52.081411764705884]
[]
[null,null,null,{"$f":"'År 1'!D42:I42","v":"Utfall / Prognos timmar"},null,null,null,null,null,null,null,null,null,{"$f":"'År 1'!N42:S42","v":"Omfattning %"}]
[null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Kr/tim",null,null,null,null,{"$f":"D43","v":"År 1"},{"$f":"E43","v":"År 2"},{"$f":"F43","v":"År 3"},{"$f":"G43","v":"År 4"},{"$f":"H43","v":"År 5"},{"$f":"'År 1'!S43","v":"Totalt"}]
[null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"'År 1'!D44","v":100},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr2/C5,0)","v":0},null,null,{"$f":"B44","v":"Handledning professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":5.8823529411764705E-2},{"$f":"IFERROR(E44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(F44/$C5,0)","v":0},{"$f":"IFERROR(G44/$C5,0)","v":0},{"$f":"IFERROR(H44/$C5,0)","v":0},{"$f":"SUM(N44:R44)","v":0.14705882352941177}]
[null,"Handledning lektor",null,{"$f":"'År 1'!D45","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr2/C6,0)","v":0},null,null,{"$f":"B45","v":"Handledning lektor"},null,0,{"$f":"IFERROR(E45/$C6,0)","v":8.8235294117647065E-2},0,0,0,{"$f":"SUM(N45:R45)","v":8.8235294117647065E-2}]
[null,"Doktorand (snittlön doktorandtrappa 2019)",null,{"$f":"'År 1'!D46","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr2/C7,0)","v":0},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,0,0.17647058823529413,0,0,0,0.17647058823529413]
[null,"Opponent",null,{"$f":"'År 1'!D47","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr2/C8,0)","v":0},null,null,"Opponent",null,0,0.17647058823529413,0,0,0,0.17647058823529413]
[null,"Doktorandkurser 60 hp, ",null,{"$f":"'År 1'!D48","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr2/C9,0)","v":0},null,null,"Doktorandkurser 60 hp, ",null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,{"$f":"'År 1'!D49","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr2/C10,0)","v":0},null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D50","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr2/C11,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D51","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr2/C12,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D52","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr2/C13,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D53","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr2/C14,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D54","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr2/C15,0)","v":0},null,null,{"$f":"B54","v":0},null,0,8.8235294117647065E-2,0,0,0,{"$f":"SUM(N54:R54)","v":8.8235294117647065E-2}]
[null,0,null,{"$f":"'År 1'!D55","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr2/C16,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D56","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr2/C17,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D57","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr2/C18,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D58","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr2/C19,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,0,null,{"$f":"'År 1'!D59","v":0},150,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C20,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,0,0,0,8.8235294117647065E-2]
[null,{"$f":"B21","v":0},null,{"$f":"'År 1'!D60","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C21,0)","v":0},null,null,{"$f":"B60","v":0},null,{"$f":"IFERROR(D60/$C21,0)","v":0},{"$f":"IFERROR(E60/$C21,0)","v":0.1},{"$f":"IFERROR(F60/$C21,0)","v":0},{"$f":"IFERROR(G60/$C21,0)","v":0},{"$f":"IFERROR(H60/$C21,0)","v":0},{"$f":"SUM(N60:R60)","v":0.1}]
[null,0,null,{"$f":"'År 1'!D61","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C22,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D62","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C23,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D63","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C24,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D64","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C25,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D65","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C26,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D66","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C27,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D67","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C28,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D68","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C29,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D69","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C30,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D70","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C31,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D71","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C32,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D72","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C33,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D73","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C34,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D74","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C35,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D75","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C36,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D76","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C37,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D77","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C38,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,0,null,{"$f":"'År 1'!D78","v":0},170,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr2/C39,0)","v":0},null,null,0,null,0,0.1,0,0,0,0.1]
[null,{"$f":"'År 1'!B40","v":"Totalt"},{"$f":"SUM(D79:H79)","v":5730},{"$f":"SUM(D44:D78)","v":100},{"$f":"SUM(E44:E78)","v":5630},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},null,null,null,{"$f":"'År 1'!L40","v":"Totalt"},{"$f":"SUM(N79:R79)","v":3.5470588235294125},{"$f":"SUM(N44:N78)","v":5.8823529411764705E-2},3.488235294117648,0,0,0,3.5470588235294129]

{"sheet":"År 3","index":18,"n_rows":79,"n_cols":19,"rows_kept":79,"cut":false,"hidden":true,"merged":[[86,16,86,17],[2,3,2,8],[2,13,2,18],[41,3,41,8],[41,13,41,18],[84,4,86,5],[80,13,80,15],[80,16,80,17],[81,13,81,15],[81,16,81,17],[82,13,82,15],[82,16,82,17],[84,13,84,15],[84,16,84,17],[85,13,85,15],[85,16,85,17],[86,13,86,15]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "},null,null,null,{"$f":"'År 4'!$F$1","v":0}]
[]
[null,null,null,{"$f":"'År 2'!D3:I3","v":"Budget timmar (ev. reviderad)"},null,null,null,null,null,{"$f":"'År 2'!J3","v":"Godkännande"},null,null,null,"Manmånader"]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!C5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 5"},"Totalt","SC/SR",null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},{"$f":"'År 2'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"SUM(D5:H5)","v":200.6},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E5/($C5/12),0)","v":0.35400000000000004},0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N5:R5)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},{"$f":"'År 2'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"SUM(D6:H6)","v":200.6},null,null,{"$f":"B6","v":"Handledning lektor"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0.35400000000000004},0.35400000000000004,0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N6:R6)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},{"$f":"'År 2'!C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},3400,null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,{"$f":"IFERROR(D7/($C7/12),0)","v":12},12,12,12,0,48]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},{"$f":"'År 2'!C8","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":8.5},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},8.5,null,null,"Opponent",null,{"$f":"IFERROR(D8/($C8/12),0)","v":0},{"$f":"IFERROR(E8/($C8/12),0)","v":0},{"$f":"IFERROR(F8/($C8/12),0)","v":0},{"$f":"IFERROR(G8/($C8/12),0)","v":0.12000000000000001},{"$f":"IFERROR(H8/($C8/12),0)","v":0},0.12000000000000001]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},{"$f":"'År 2'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},160,null,null,"Doktorandkurser 60 hp, ",null,0.28235294117647058,0.28235294117647058,0.28235294117647058,0.28235294117647058,0,1.1294117647058823]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},{"$f":"'År 2'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},0,null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},{"$f":"'År 2'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},{"$f":"'År 2'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},{"$f":"'År 2'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},{"$f":"'År 2'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 2'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"SUM(D15:H15)","v":0},null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,{"$f":"SUM(N15:R15)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 2'!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},{"$f":"SUM(D16:H16)","v":0},null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,{"$f":"SUM(N16:R16)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 2'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"SUM(D17:H17)","v":0},null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,{"$f":"SUM(N17:R17)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 2'!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},{"$f":"SUM(D18:H18)","v":0},null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},{"$f":"IFERROR(E18/($C18/12),0)","v":0},0,0,0,{"$f":"SUM(N18:R18)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 2'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"SUM(D19:H19)","v":0},null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,{"$f":"SUM(N19:R19)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 2'!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},{"$f":"SUM(D20:H20)","v":0},null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},{"$f":"IFERROR(E20/($C20/12),0)","v":0},{"$f":"IFERROR(F20/($C20/12),0)","v":0},{"$f":"IFERROR(G20/($C20/12),0)","v":0},{"$f":"IFERROR(H20/($C20/12),0)","v":0},{"$f":"SUM(N20:R20)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 2'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 2'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 2'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 2'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 2'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 2'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 2'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 2'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 2'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 2'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 2'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 2'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 2'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 2'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 2'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 2'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 2'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 2'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 2'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:H40)","v":3969.7},{"$f":"SUM(D5:D39)","v":990.3},990.3,990.3,998.8,0,3969.7,null,null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(N40:R40)","v":52.081411764705891},{"$f":"SUM(N5:N39)","v":12.990352941176472},12.990352941176472,12.990352941176472,13.110352941176471,0,52.081411764705884]
[]
[null,null,null,"Utfall / Prgnos timmar",null,null,null,null,null,null,null,null,null,"Omfattning %"]
[null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Kr/tim",null,null,null,null,{"$f":"D43","v":"År 1"},{"$f":"E43","v":"År 2"},{"$f":"F43","v":"År 3"},{"$f":"G43","v":"År 4"},{"$f":"H43","v":"År 5"},"Totalt"]
[null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"'År 2'!D44","v":100},{"$f":"'År 2'!E44","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr3/C5,0)","v":0},null,null,{"$f":"B44","v":"Handledning professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":5.8823529411764705E-2},{"$f":"IFERROR(E44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(F44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(G44/$C5,0)","v":0},{"$f":"IFERROR(H44/$C5,0)","v":0},{"$f":"SUM(N44:R44)","v":0.23529411764705882}]
[null,"Handledning lektor",null,{"$f":"'År 2'!D45","v":0},{"$f":"'År 2'!E45","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr3/C6,0)","v":0},null,null,{"$f":"B45","v":"Handledning lektor"},null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,{"$f":"SUM(N45:R45)","v":0.17647058823529413}]
[null,"Doktorand (snittlön doktorandtrappa 2019)",null,{"$f":"'År 2'!D46","v":0},{"$f":"'År 2'!E46","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr3/C7,0)","v":0},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,0,0.17647058823529413,0.17647058823529413,0,0,0.35294117647058826]
[null,"Opponent",null,{"$f":"'År 2'!D47","v":0},{"$f":"'År 2'!E47","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr3/C8,0)","v":0},null,null,"Opponent",null,0,0.17647058823529413,0.17647058823529413,0,0,0.35294117647058826]
[null,"Doktorandkurser 60 hp, ",null,{"$f":"'År 2'!D48","v":0},{"$f":"'År 2'!E48","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr3/C9,0)","v":0},null,null,"Doktorandkurser 60 hp, ",null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,0.17647058823529413]
[null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,{"$f":"'År 2'!D49","v":0},{"$f":"'År 2'!E49","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr3/C10,0)","v":0},null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,0.17647058823529413]
[null,0,null,{"$f":"'År 2'!D50","v":0},{"$f":"'År 2'!E50","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr3/C11,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,0.17647058823529413]
[null,0,null,{"$f":"'År 2'!D51","v":0},{"$f":"'År 2'!E51","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr3/C12,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,0.17647058823529413]
[null,0,null,{"$f":"'År 2'!D52","v":0},{"$f":"'År 2'!E52","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr3/C13,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,0.17647058823529413]
[null,0,null,{"$f":"'År 2'!D53","v":0},{"$f":"'År 2'!E53","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr3/C14,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,0.17647058823529413]
[null,0,null,{"$f":"'År 2'!D54","v":0},{"$f":"'År 2'!E54","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr3/C15,0)","v":0},null,null,{"$f":"B54","v":0},null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,{"$f":"SUM(N54:R54)","v":0.17647058823529413}]
[null,0,null,{"$f":"'År 2'!D55","v":0},{"$f":"'År 2'!E55","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr3/C16,0)","v":0},null,null,{"$f":"B55","v":0},null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,{"$f":"SUM(N55:R55)","v":0.17647058823529413}]
[null,0,null,{"$f":"'År 2'!D56","v":0},{"$f":"'År 2'!E56","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr3/C17,0)","v":0},null,null,{"$f":"B56","v":0},null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,{"$f":"SUM(N56:R56)","v":0.17647058823529413}]
[null,0,null,{"$f":"'År 2'!D57","v":0},{"$f":"'År 2'!E57","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr3/C18,0)","v":0},null,null,{"$f":"B57","v":0},null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,{"$f":"SUM(N57:R57)","v":0.17647058823529413}]
[null,0,null,{"$f":"'År 2'!D58","v":0},{"$f":"'År 2'!E58","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr3/C19,0)","v":0},null,null,{"$f":"B58","v":0},null,0,8.8235294117647065E-2,8.8235294117647065E-2,0,0,{"$f":"SUM(N58:R58)","v":0.17647058823529413}]
[null,0,null,{"$f":"'År 2'!D59","v":0},{"$f":"'År 2'!E59","v":150},150,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr3/C20,0)","v":0},null,null,{"$f":"B59","v":0},null,{"$f":"IFERROR(D59/$C20,0)","v":0},{"$f":"IFERROR(E59/$C20,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(F59/$C20,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(G59/$C20,0)","v":0},{"$f":"IFERROR(H59/$C20,0)","v":0},{"$f":"SUM(N59:R59)","v":0.17647058823529413}]
[null,0,null,{"$f":"'År 2'!D60","v":0},{"$f":"'År 2'!E60","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr3/C21,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D61","v":0},{"$f":"'År 2'!E61","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr3/C22,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D62","v":0},{"$f":"'År 2'!E62","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr3/C23,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D63","v":0},{"$f":"'År 2'!E63","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr3/C24,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D64","v":0},{"$f":"'År 2'!E64","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr3/C25,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D65","v":0},{"$f":"'År 2'!E65","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr3/C26,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D66","v":0},{"$f":"'År 2'!E66","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr3/C27,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D67","v":0},{"$f":"'År 2'!E67","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr3/C28,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D68","v":0},{"$f":"'År 2'!E68","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr3/C29,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D69","v":0},{"$f":"'År 2'!E69","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr3/C30,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D70","v":0},{"$f":"'År 2'!E70","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr3/C31,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D71","v":0},{"$f":"'År 2'!E71","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr3/C32,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D72","v":0},{"$f":"'År 2'!E72","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr3/C33,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D73","v":0},{"$f":"'År 2'!E73","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr3/C34,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D74","v":0},{"$f":"'År 2'!E74","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr3/C35,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D75","v":0},{"$f":"'År 2'!E75","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr3/C36,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D76","v":0},{"$f":"'År 2'!E76","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr3/C37,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D77","v":0},{"$f":"'År 2'!E77","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr3/C38,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,0,null,{"$f":"'År 2'!D78","v":0},{"$f":"'År 2'!E78","v":170},170,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr3/C39,0)","v":0},null,null,0,null,0,0.1,0.1,0,0,0.2]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:H79)","v":11360},{"$f":"SUM(D44:D78)","v":100},{"$f":"SUM(E44:E78)","v":5630},{"$f":"SUM(F44:F78)","v":5630},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},null,null,null,{"$f":"B79","v":"Totalt"},{"$f":"SUM(N79:R79)","v":7.0352941176470605},{"$f":"SUM(N44:N78)","v":5.8823529411764705E-2},3.488235294117648,3.488235294117648,0,0,7.0352941176470605]

{"sheet":"År 4","index":19,"n_rows":79,"n_cols":19,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,13,84,15],[84,16,84,17],[85,13,85,15],[85,16,85,17],[86,13,86,15],[86,16,86,17],[82,16,82,17],[2,3,2,8],[2,13,2,18],[41,3,41,8],[41,13,41,18],[80,13,80,15],[80,16,80,17],[81,13,81,15],[81,16,81,17],[82,13,82,15]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!C5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 5"},"Totalt","SC/SR",null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},{"$f":"'År 3'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"SUM(D5:H5)","v":200.6},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E5/($C5/12),0)","v":0.35400000000000004},0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N5:R5)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},{"$f":"'År 3'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"SUM(D6:H6)","v":200.6},null,null,{"$f":"B6","v":"Handledning lektor"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0.35400000000000004},0.35400000000000004,0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N6:R6)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},{"$f":"'År 3'!C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"SUM(D7:H7)","v":3400},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,{"$f":"IFERROR(D7/($C7/12),0)","v":12},12,12,12,0,48]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},{"$f":"'År 3'!C8","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":8.5},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"SUM(D8:H8)","v":8.5},null,null,"Opponent",null,{"$f":"IFERROR(D8/($C8/12),0)","v":0},{"$f":"IFERROR(E8/($C8/12),0)","v":0},{"$f":"IFERROR(F8/($C8/12),0)","v":0},{"$f":"IFERROR(G8/($C8/12),0)","v":0.12000000000000001},{"$f":"IFERROR(H8/($C8/12),0)","v":0},0.12000000000000001]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},{"$f":"'År 3'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},160,null,null,"Doktorandkurser 60 hp, ",null,0.28235294117647058,0.28235294117647058,0.28235294117647058,0.28235294117647058,0,1.1294117647058823]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},{"$f":"'År 3'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},0,null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},{"$f":"'År 3'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},{"$f":"'År 3'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},{"$f":"'År 3'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},{"$f":"'År 3'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 3'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"SUM(D15:H15)","v":0},null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,{"$f":"SUM(N15:R15)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 3'!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},{"$f":"SUM(D16:H16)","v":0},null,null,{"$f":"B16","v":0},null,0,0,0,0,0,{"$f":"SUM(N16:R16)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 3'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"SUM(D17:H17)","v":0},null,null,{"$f":"B17","v":0},null,0,0,0,0,0,{"$f":"SUM(N17:R17)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 3'!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},{"$f":"SUM(D18:H18)","v":0},null,null,{"$f":"B18","v":0},null,0,0,0,0,0,{"$f":"SUM(N18:R18)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 3'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"SUM(D19:H19)","v":0},null,null,{"$f":"B19","v":0},null,0,0,0,0,0,{"$f":"SUM(N19:R19)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 3'!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},{"$f":"SUM(D20:H20)","v":0},null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},{"$f":"IFERROR(E20/($C20/12),0)","v":0},{"$f":"IFERROR(F20/($C20/12),0)","v":0},{"$f":"IFERROR(G20/($C20/12),0)","v":0},{"$f":"IFERROR(H20/($C20/12),0)","v":0},{"$f":"SUM(N20:R20)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 3'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 3'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 3'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 3'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 3'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 3'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 3'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 3'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 3'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 3'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 3'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 3'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 3'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 3'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 3'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 3'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 3'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 3'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 3'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:H40)","v":3969.7},{"$f":"SUM(D5:D39)","v":990.3},990.3,990.3,998.8,0,3969.7,null,null,"Totalt",{"$f":"SUM(N40:R40)","v":52.081411764705891},{"$f":"SUM(N5:N39)","v":12.990352941176472},12.990352941176472,12.990352941176472,13.110352941176471,0,52.081411764705884]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,null,null,null,null,"Omfattning %"]
[null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Kr/tim",null,null,null,null,{"$f":"D43","v":"År 1"},{"$f":"E43","v":"År 2"},{"$f":"F43","v":"År 3"},{"$f":"G43","v":"År 4"},{"$f":"H43","v":"År 5"},"Totalt"]
[null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"'År 3'!D44","v":100},{"$f":"'År 3'!E44","v":150},{"$f":"'År 3'!F44","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr4/C5,0)","v":0},null,null,{"$f":"B44","v":"Handledning professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":5.8823529411764705E-2},{"$f":"IFERROR(E44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(F44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(G44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(H44/$C5,0)","v":0},{"$f":"SUM(N44:R44)","v":0.3235294117647059}]
[null,"Handledning lektor",null,{"$f":"'År 3'!D45","v":0},{"$f":"'År 3'!E45","v":150},{"$f":"'År 3'!F45","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr4/C6,0)","v":0},null,null,{"$f":"B45","v":"Handledning lektor"},null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,{"$f":"SUM(N45:R45)","v":0.26470588235294118}]
[null,"Doktorand (snittlön doktorandtrappa 2019)",null,{"$f":"'År 3'!D46","v":0},{"$f":"'År 3'!E46","v":150},{"$f":"'År 3'!F46","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr4/C7,0)","v":0},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,0,0.17647058823529413,0.17647058823529413,0.17647058823529413,0,0.52941176470588236]
[null,"Opponent",null,{"$f":"'År 3'!D47","v":0},{"$f":"'År 3'!E47","v":150},{"$f":"'År 3'!F47","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr4/C8,0)","v":0},null,null,"Opponent",null,0,0.17647058823529413,0.17647058823529413,0.17647058823529413,0,0.52941176470588236]
[null,"Doktorandkurser 60 hp, ",null,{"$f":"'År 3'!D48","v":0},{"$f":"'År 3'!E48","v":150},{"$f":"'År 3'!F48","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr4/C9,0)","v":0},null,null,"Doktorandkurser 60 hp, ",null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,{"$f":"'År 3'!D49","v":0},{"$f":"'År 3'!E49","v":150},{"$f":"'År 3'!F49","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr4/C10,0)","v":0},null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D50","v":0},{"$f":"'År 3'!E50","v":150},{"$f":"'År 3'!F50","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr4/C11,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D51","v":0},{"$f":"'År 3'!E51","v":150},{"$f":"'År 3'!F51","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr4/C12,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D52","v":0},{"$f":"'År 3'!E52","v":150},{"$f":"'År 3'!F52","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr4/C13,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D53","v":0},{"$f":"'År 3'!E53","v":150},{"$f":"'År 3'!F53","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr4/C14,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D54","v":0},{"$f":"'År 3'!E54","v":150},{"$f":"'År 3'!F54","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr4/C15,0)","v":0},null,null,{"$f":"B54","v":0},null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,{"$f":"SUM(N54:R54)","v":0.26470588235294118}]
[null,0,null,{"$f":"'År 3'!D55","v":0},{"$f":"'År 3'!E55","v":150},{"$f":"'År 3'!F55","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr4/C16,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D56","v":0},{"$f":"'År 3'!E56","v":150},{"$f":"'År 3'!F56","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr4/C17,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D57","v":0},{"$f":"'År 3'!E57","v":150},{"$f":"'År 3'!F57","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr4/C18,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D58","v":0},{"$f":"'År 3'!E58","v":150},{"$f":"'År 3'!F58","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr4/C19,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,0,null,{"$f":"'År 3'!D59","v":0},{"$f":"'År 3'!E59","v":150},{"$f":"'År 3'!F59","v":150},150,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C20,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0,0.26470588235294118]
[null,{"$f":"B21","v":0},null,{"$f":"'År 3'!D60","v":0},{"$f":"'År 3'!E60","v":170},{"$f":"'År 3'!F60","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C21,0)","v":0},null,null,{"$f":"B60","v":0},null,{"$f":"IFERROR(D60/$C21,0)","v":0},{"$f":"IFERROR(E60/$C21,0)","v":0.1},{"$f":"IFERROR(F60/$C21,0)","v":0.1},{"$f":"IFERROR(G60/$C21,0)","v":0.1},{"$f":"IFERROR(H60/$C21,0)","v":0},{"$f":"SUM(N60:R60)","v":0.30000000000000004}]
[null,0,null,{"$f":"'År 3'!D61","v":0},{"$f":"'År 3'!E61","v":170},{"$f":"'År 3'!F61","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C22,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D62","v":0},{"$f":"'År 3'!E62","v":170},{"$f":"'År 3'!F62","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C23,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D63","v":0},{"$f":"'År 3'!E63","v":170},{"$f":"'År 3'!F63","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C24,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D64","v":0},{"$f":"'År 3'!E64","v":170},{"$f":"'År 3'!F64","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C25,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D65","v":0},{"$f":"'År 3'!E65","v":170},{"$f":"'År 3'!F65","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C26,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D66","v":0},{"$f":"'År 3'!E66","v":170},{"$f":"'År 3'!F66","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C27,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D67","v":0},{"$f":"'År 3'!E67","v":170},{"$f":"'År 3'!F67","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C28,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D68","v":0},{"$f":"'År 3'!E68","v":170},{"$f":"'År 3'!F68","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C29,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D69","v":0},{"$f":"'År 3'!E69","v":170},{"$f":"'År 3'!F69","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C30,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D70","v":0},{"$f":"'År 3'!E70","v":170},{"$f":"'År 3'!F70","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C31,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D71","v":0},{"$f":"'År 3'!E71","v":170},{"$f":"'År 3'!F71","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C32,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D72","v":0},{"$f":"'År 3'!E72","v":170},{"$f":"'År 3'!F72","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C33,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D73","v":0},{"$f":"'År 3'!E73","v":170},{"$f":"'År 3'!F73","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C34,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D74","v":0},{"$f":"'År 3'!E74","v":170},{"$f":"'År 3'!F74","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C35,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D75","v":0},{"$f":"'År 3'!E75","v":170},{"$f":"'År 3'!F75","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C36,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D76","v":0},{"$f":"'År 3'!E76","v":170},{"$f":"'År 3'!F76","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C37,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D77","v":0},{"$f":"'År 3'!E77","v":170},{"$f":"'År 3'!F77","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C38,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,0,null,{"$f":"'År 3'!D78","v":0},{"$f":"'År 3'!E78","v":170},{"$f":"'År 3'!F78","v":170},170,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr4/C39,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0,0.30000000000000004]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:H79)","v":16990},{"$f":"SUM(D44:D78)","v":100},{"$f":"SUM(E44:E78)","v":5630},{"$f":"SUM(F44:F78)","v":5630},{"$f":"SUM(G44:G78)","v":5630},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I63)","v":0},null,null,"Totalt",{"$f":"SUM(N79:R79)","v":10.523529411764709},{"$f":"SUM(N44:N78)","v":5.8823529411764705E-2},3.488235294117648,3.488235294117648,3.488235294117648,0,10.523529411764709]

{"sheet":"År 5","index":20,"n_rows":79,"n_cols":19,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,13,84,15],[84,16,84,17],[85,13,85,15],[85,16,85,17],[86,13,86,15],[86,16,86,17],[82,16,82,17],[2,3,2,8],[2,13,2,18],[41,3,41,8],[41,13,41,18],[80,13,80,15],[80,16,80,17],[81,13,81,15],[81,16,81,17],[82,13,82,15]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!C5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 5"},"Totalt","SC/SR",null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Handledning professor"},{"$f":"'År 4'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"SUM(D5:H5)","v":200.6},null,null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0.35400000000000004},{"$f":"IFERROR(E5/($C5/12),0)","v":0.35400000000000004},0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N5:R5)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Handledning lektor"},{"$f":"'År 4'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":50.15},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"SUM(D6:H6)","v":200.6},null,null,{"$f":"B6","v":"Handledning lektor"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0.35400000000000004},0.35400000000000004,0.35400000000000004,0.35400000000000004,0,{"$f":"SUM(N6:R6)","v":1.4160000000000001}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Doktorand (snittlön doktorandtrappa 2019)"},{"$f":"'År 4'!C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":850},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"SUM(D7:H7)","v":3400},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,12,12,12,12,0,48]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Opponent"},{"$f":"'År 4'!C8","v":850},{"$f":"'Lönekostnad FINANSIÄR'!C9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":8.5},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"SUM(D8:H8)","v":8.5},null,null,"Opponent",null,0,0,0,0.12000000000000001,0,0.12000000000000001]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Doktorandkurser 60 hp, "},{"$f":"'År 4'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":40},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},160,null,null,"Doktorandkurser 60 hp, ",null,0.28235294117647058,0.28235294117647058,0.28235294117647058,0.28235294117647058,0,1.1294117647058823]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)"},{"$f":"'År 4'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},0,null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":0},{"$f":"'År 4'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":0},{"$f":"'År 4'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":0},{"$f":"'År 4'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":0},{"$f":"'År 4'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 4'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"SUM(D15:H15)","v":0},null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,{"$f":"SUM(N15:R15)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 4'!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},{"$f":"SUM(D16:H16)","v":0},null,null,{"$f":"B16","v":0},null,0,0,0,0,0,{"$f":"SUM(N16:R16)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 4'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"SUM(D17:H17)","v":0},null,null,{"$f":"B17","v":0},null,0,0,0,0,0,{"$f":"SUM(N17:R17)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 4'!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},{"$f":"SUM(D18:H18)","v":0},null,null,{"$f":"B18","v":0},null,0,0,0,0,0,{"$f":"SUM(N18:R18)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 4'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"SUM(D19:H19)","v":0},null,null,{"$f":"B19","v":0},null,0,0,0,0,0,{"$f":"SUM(N19:R19)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 4'!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},{"$f":"SUM(D20:H20)","v":0},null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},{"$f":"IFERROR(E20/($C20/12),0)","v":0},{"$f":"IFERROR(F20/($C20/12),0)","v":0},{"$f":"IFERROR(G20/($C20/12),0)","v":0},{"$f":"IFERROR(H20/($C20/12),0)","v":0},{"$f":"SUM(N20:R20)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 4'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 4'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 4'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 4'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 4'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 4'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 4'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 4'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 4'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 4'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 4'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 4'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 4'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 4'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 4'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 4'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 4'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 4'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 4'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!C40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:H40)","v":3969.7},{"$f":"SUM(D5:D39)","v":990.3},990.3,990.3,998.8,0,3969.7,null,null,"Totalt",{"$f":"SUM(N40:R40)","v":52.081411764705891},{"$f":"SUM(N5:N39)","v":12.990352941176472},12.990352941176472,12.990352941176472,13.110352941176471,0,52.081411764705884]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,null,null,null,null,"Omfattning %"]
[null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},{"$f":"F4","v":"År 3"},{"$f":"G4","v":"År 4"},{"$f":"H4","v":"År 5"},"Kr/tim",null,null,null,null,{"$f":"D43","v":"År 1"},{"$f":"E43","v":"År 2"},{"$f":"F43","v":"År 3"},{"$f":"G43","v":"År 4"},{"$f":"H43","v":"År 5"},"Totalt"]
[null,{"$f":"B5","v":"Handledning professor"},null,{"$f":"'År 4'!D44","v":100},{"$f":"'År 4'!E44","v":150},{"$f":"'År 4'!F44","v":150},{"$f":"'År 4'!G44","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr5/C5,0)","v":0},null,null,{"$f":"B44","v":"Handledning professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":5.8823529411764705E-2},{"$f":"IFERROR(E44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(F44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(G44/$C5,0)","v":8.8235294117647065E-2},{"$f":"IFERROR(H44/$C5,0)","v":8.8235294117647065E-2},{"$f":"SUM(N44:R44)","v":0.41176470588235298}]
[null,"Handledning lektor",null,{"$f":"'År 4'!D45","v":0},{"$f":"'År 4'!E45","v":150},{"$f":"'År 4'!F45","v":150},{"$f":"'År 4'!G45","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr5/C6,0)","v":0},null,null,{"$f":"B45","v":"Handledning lektor"},null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,{"$f":"SUM(N45:R45)","v":0.35294117647058826}]
[null,"Doktorand (snittlön doktorandtrappa 2019)",null,{"$f":"'År 4'!D46","v":0},{"$f":"'År 4'!E46","v":150},{"$f":"'År 4'!F46","v":150},{"$f":"'År 4'!G46","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr5/C7,0)","v":0},null,null,"Doktorand (snittlön doktorandtrappa 2019)",null,0,0.17647058823529413,0.17647058823529413,0.17647058823529413,0.17647058823529413,0.70588235294117652]
[null,"Opponent",null,{"$f":"'År 4'!D47","v":0},{"$f":"'År 4'!E47","v":150},{"$f":"'År 4'!F47","v":150},{"$f":"'År 4'!G47","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr5/C8,0)","v":0},null,null,"Opponent",null,0,0.17647058823529413,0.17647058823529413,0.17647058823529413,0.17647058823529413,0.70588235294117652]
[null,"Doktorandkurser 60 hp, ",null,{"$f":"'År 4'!D48","v":0},{"$f":"'År 4'!E48","v":150},{"$f":"'År 4'!F48","v":150},{"$f":"'År 4'!G48","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr5/C9,0)","v":0},null,null,"Doktorandkurser 60 hp, ",null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,{"$f":"'År 4'!D49","v":0},{"$f":"'År 4'!E49","v":150},{"$f":"'År 4'!F49","v":150},{"$f":"'År 4'!G49","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr5/C10,0)","v":0},null,null,"(totalt 8 kurser * 7,5 hp 20 timmar/kurs för doktoranden)",null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D50","v":0},{"$f":"'År 4'!E50","v":150},{"$f":"'År 4'!F50","v":150},{"$f":"'År 4'!G50","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr5/C11,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D51","v":0},{"$f":"'År 4'!E51","v":150},{"$f":"'År 4'!F51","v":150},{"$f":"'År 4'!G51","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr5/C12,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D52","v":0},{"$f":"'År 4'!E52","v":150},{"$f":"'År 4'!F52","v":150},{"$f":"'År 4'!G52","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr5/C13,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D53","v":0},{"$f":"'År 4'!E53","v":150},{"$f":"'År 4'!F53","v":150},{"$f":"'År 4'!G53","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr5/C14,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D54","v":0},{"$f":"'År 4'!E54","v":150},{"$f":"'År 4'!F54","v":150},{"$f":"'År 4'!G54","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr5/C15,0)","v":0},null,null,{"$f":"B54","v":0},null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,{"$f":"SUM(N54:R54)","v":0.35294117647058826}]
[null,0,null,{"$f":"'År 4'!D55","v":0},{"$f":"'År 4'!E55","v":150},{"$f":"'År 4'!F55","v":150},{"$f":"'År 4'!G55","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr5/C16,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D56","v":0},{"$f":"'År 4'!E56","v":150},{"$f":"'År 4'!F56","v":150},{"$f":"'År 4'!G56","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr5/C17,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D57","v":0},{"$f":"'År 4'!E57","v":150},{"$f":"'År 4'!F57","v":150},{"$f":"'År 4'!G57","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr5/C18,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D58","v":0},{"$f":"'År 4'!E58","v":150},{"$f":"'År 4'!F58","v":150},{"$f":"'År 4'!G58","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr5/C19,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,0,null,{"$f":"'År 4'!D59","v":0},{"$f":"'År 4'!E59","v":150},{"$f":"'År 4'!F59","v":150},{"$f":"'År 4'!G59","v":150},150,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C20,0)","v":0},null,null,0,null,0,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,8.8235294117647065E-2,0.35294117647058826]
[null,{"$f":"B21","v":0},null,{"$f":"'År 4'!D60","v":0},{"$f":"'År 4'!E60","v":170},{"$f":"'År 4'!F60","v":170},{"$f":"'År 4'!G60","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C21,0)","v":0},null,null,{"$f":"B60","v":0},null,{"$f":"IFERROR(D60/$C21,0)","v":0},{"$f":"IFERROR(E60/$C21,0)","v":0.1},{"$f":"IFERROR(F60/$C21,0)","v":0.1},{"$f":"IFERROR(G60/$C21,0)","v":0.1},{"$f":"IFERROR(H60/$C21,0)","v":0.1},{"$f":"SUM(N60:R60)","v":0.4}]
[null,0,null,{"$f":"'År 4'!D61","v":0},{"$f":"'År 4'!E61","v":170},{"$f":"'År 4'!F61","v":170},{"$f":"'År 4'!G61","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C22,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D62","v":0},{"$f":"'År 4'!E62","v":170},{"$f":"'År 4'!F62","v":170},{"$f":"'År 4'!G62","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C23,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D63","v":0},{"$f":"'År 4'!E63","v":170},{"$f":"'År 4'!F63","v":170},{"$f":"'År 4'!G63","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C24,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D64","v":0},{"$f":"'År 4'!E64","v":170},{"$f":"'År 4'!F64","v":170},{"$f":"'År 4'!G64","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C25,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D65","v":0},{"$f":"'År 4'!E65","v":170},{"$f":"'År 4'!F65","v":170},{"$f":"'År 4'!G65","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C26,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D66","v":0},{"$f":"'År 4'!E66","v":170},{"$f":"'År 4'!F66","v":170},{"$f":"'År 4'!G66","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C27,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D67","v":0},{"$f":"'År 4'!E67","v":170},{"$f":"'År 4'!F67","v":170},{"$f":"'År 4'!G67","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C28,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D68","v":0},{"$f":"'År 4'!E68","v":170},{"$f":"'År 4'!F68","v":170},{"$f":"'År 4'!G68","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C29,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D69","v":0},{"$f":"'År 4'!E69","v":170},{"$f":"'År 4'!F69","v":170},{"$f":"'År 4'!G69","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C30,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D70","v":0},{"$f":"'År 4'!E70","v":170},{"$f":"'År 4'!F70","v":170},{"$f":"'År 4'!G70","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C31,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D71","v":0},{"$f":"'År 4'!E71","v":170},{"$f":"'År 4'!F71","v":170},{"$f":"'År 4'!G71","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C32,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D72","v":0},{"$f":"'År 4'!E72","v":170},{"$f":"'År 4'!F72","v":170},{"$f":"'År 4'!G72","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C33,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D73","v":0},{"$f":"'År 4'!E73","v":170},{"$f":"'År 4'!F73","v":170},{"$f":"'År 4'!G73","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C34,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D74","v":0},{"$f":"'År 4'!E74","v":170},{"$f":"'År 4'!F74","v":170},{"$f":"'År 4'!G74","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C35,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D75","v":0},{"$f":"'År 4'!E75","v":170},{"$f":"'År 4'!F75","v":170},{"$f":"'År 4'!G75","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C36,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D76","v":0},{"$f":"'År 4'!E76","v":170},{"$f":"'År 4'!F76","v":170},{"$f":"'År 4'!G76","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C37,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D77","v":0},{"$f":"'År 4'!E77","v":170},{"$f":"'År 4'!F77","v":170},{"$f":"'År 4'!G77","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C38,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,0,null,{"$f":"'År 4'!D78","v":0},{"$f":"'År 4'!E78","v":170},{"$f":"'År 4'!F78","v":170},{"$f":"'År 4'!G78","v":170},170,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!#REF!*LönePåläggUppräkningÅr5/C39,0)","v":0},null,null,0,null,0,0.1,0.1,0.1,0.1,0.4]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:H79)","v":22620},{"$f":"SUM(D44:D78)","v":100},{"$f":"SUM(E44:E78)","v":5630},{"$f":"SUM(F44:F78)","v":5630},{"$f":"SUM(G44:G78)","v":5630},{"$f":"SUM(H44:H78)","v":5630},null,null,null,"Totalt",{"$f":"SUM(N79:R79)","v":14.011764705882356},{"$f":"SUM(N44:N78)","v":5.8823529411764705E-2},3.488235294117648,3.488235294117648,3.488235294117648,3.488235294117648,14.011764705882358]

{"sheet":"PåläggJaNej","index":21,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Ja"]
["Nej"]

{"sheet":"Löneuppräkning","index":22,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[null,"Årsfaktor för löneupräkning"]
[]
[null,"Årsfaktorn tar hänsyn till så att angiven löneuppräkning slår ut även de 3 sista månaderna på året. "]
[]
[null,"Projektår",null,"Årsfaktor"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!C5","v":"År 1"},"a",1.2523249999999999]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 2"},"b",{"$f":"a+1","v":2.2523249999999999}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 3"},"c",{"$f":"b+1","v":3.2523249999999999}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 4"},"d",{"$f":"c_+1","v":4.2523249999999999}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 5"},"e",{"$f":"d+1","v":5.2523249999999999}]