{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Instruktioner","Sammanställning","Uppföljning","Grunduppgifter","Lönekostnad FINANSIÄR","Lönekostnad HB","Resekostnader","Externa tjänster","Övriga kostnader","Lokalkostnader","Utrustning och avskrivningar","Påslag","IN KIND","Resursallokering - översikt","ÖPPNA_STÄNG RESURSALLOKERINGEN","Resursallokering budget (låst)","Resursallokering FORMLER","År 1","År 2","År 3","År 4","År 5","PåläggJaNej","År 6","År 7","År 8","År 9","År 10","Löneuppräkning"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":0,"defined_names":89,"comments":1,"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":199,"n_cols":2,"rows_kept":199,"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. "]
[]
["Uppföljning","Visar projektets kostnad utifrån HBs verkliga kostnader samt enligt finansiärens villkor på totalnivå, samt ifylld budget och kalkylens diff mot ifylld budget. "]
[null,"Om finansieringsdelen önskas användas får finansiärensens bidrag och beräknad samfinansiering fyllas i av användaren i de gula fälten."]
[]
["Lönekostnad FINANSIÄR"]
[]
[]
[]
[]
[null,"Fyll i de gula fälten. Lönekostnad beräknas enligt finansiärens villkor enligt det som angivits i fliken Grunduppgifter."]
[null,"LKP:n hämtas från fliken Grunduppgifter men kan ändras per individ om behov finns och tillåts enligt finansiärens villkor, tex om finansiären godtar vår verkliga LKP."]
[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 (%)."]
[null,"Aktuella år kan anges i istället får År 1, År 2 osv i kolumnerna för Omfattning. Årtalen visas då på samtliga celelr för år i hela kalkylen."]
[]
["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,"LKP:n hämtas från fliken Grunduppgifter men kan ändras om behov finns att beräkna LKP utifrån varje individs faktiska ålder."]
[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 kr/kvm/timme, 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."]
[]
["Resursallokering - översikt"]
[]
[]
[]
[null,"Denna flik visar uppgifterna i fliken Resursallokering budget (låst). Fliken är alltid synlig för användaren, men tillåter inte användaren att ändra eller använda funktionalitetsknapparna som finns i den "]
[null,"lösenordsskyddade fliken Resursallokering budget (låst). Detta möjliggör att alla kalkylanvändare kan se ifylld och senast uppdaterad resursplanering men utan risk för att den uppdateras felaktigt."]
[]
["Öppna Resursallokeringen","För att öppna resursallokeringen tryck på knappen Öppna resursallokeringen. Användaren 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 budget (låst)"]
[]
[]
[]
[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 timmar som ska uppdateras i personens tjänsteplanering 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 3-10","Som för år 1 och 2."]

{"sheet":"Sammanställning","index":1,"n_rows":33,"n_cols":29,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,6,3,16],[3,18,3,28]]}
["SAMMANSTÄLLNING PROJEKTKALKYL"]
[{"$f":"\"Projekt: \"&Grunduppgifter!B5","v":"Projekt: "}]
[]
[null,null,"Enl. fin. villkor","Enl. HBs villkor",null,null,"Enligt finansiärens villkor / år",null,null,null,null,null,null,null,null,null,null,null,"Enligt högskolans villkor / år"]
[null,null,"Totalt","Totalt",null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa",null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
["Direkta kostnader"]
[null,"Personal",{"$f":"'Lönekostnad FINANSIÄR'!$AU$41","v":0},{"$f":"'Lönekostnad HB'!$AU$41","v":0},null,null,{"$f":"'Lönekostnad FINANSIÄR'!$Q$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$T$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$W$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$Z$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$AC$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$AF$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$AI$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$AL$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$AO$41","v":0},{"$f":"'Lönekostnad FINANSIÄR'!$AR$41","v":0},{"$f":"SUM(G7:P7)","v":0},null,{"$f":"'Lönekostnad HB'!Q41","v":0},{"$f":"'Lönekostnad HB'!T41","v":0},{"$f":"'Lönekostnad HB'!W41","v":0},{"$f":"'Lönekostnad HB'!Z41","v":0},{"$f":"'Lönekostnad HB'!AC41","v":0},{"$f":"'Lönekostnad HB'!AF41","v":0},{"$f":"'Lönekostnad HB'!AI41","v":0},{"$f":"'Lönekostnad HB'!AL41","v":0},{"$f":"'Lönekostnad HB'!AO41","v":0},{"$f":"'Lönekostnad HB'!AR41","v":0},{"$f":"SUM(S7:AB7)","v":0}]
[null,"Resor",{"$f":"Resekostnader!$L$40","v":0},{"$f":"Resekostnader!$L$40","v":0},null,null,{"$f":"Resekostnader!$B$40","v":0},{"$f":"Resekostnader!$C$40","v":0},{"$f":"Resekostnader!$D$40","v":0},{"$f":"Resekostnader!$E$40","v":0},{"$f":"Resekostnader!$F$40","v":0},{"$f":"Resekostnader!$G$40","v":0},{"$f":"Resekostnader!$H$40","v":0},{"$f":"Resekostnader!$I$40","v":0},{"$f":"Resekostnader!$J$40","v":0},{"$f":"Resekostnader!$K$40","v":0},{"$f":"SUM(G8:P8)","v":0},null,{"$f":"G8","v":0},{"$f":"H8","v":0},{"$f":"I8","v":0},{"$f":"J8","v":0},{"$f":"K8","v":0},{"$f":"L8","v":0},0,0,0,0,{"$f":"SUM(S8:AB8)","v":0}]
[null,"Externa tjänster",{"$f":"'Externa tjänster'!$L$40","v":0},{"$f":"'Externa tjänster'!$L$40","v":0},null,null,{"$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$40","v":0},{"$f":"'Externa tjänster'!$F$40","v":0},{"$f":"'Externa tjänster'!$G$40","v":0},{"$f":"'Externa tjänster'!$H$40","v":0},{"$f":"'Externa tjänster'!$I$40","v":0},{"$f":"'Externa tjänster'!$J$40","v":0},{"$f":"'Externa tjänster'!$K$40","v":0},0,null,{"$f":"G9","v":0},{"$f":"H9","v":0},{"$f":"I9","v":0},{"$f":"J9","v":0},{"$f":"K9","v":0},0,0,0,0,0,0]
[null,"Övriga driftskostnader",{"$f":"'Övriga kostnader'!$L$40","v":0},{"$f":"'Övriga kostnader'!$L$40","v":0},null,null,{"$f":"'Övriga kostnader'!$B$40","v":0},{"$f":"'Övriga kostnader'!$C$40","v":0},{"$f":"'Övriga kostnader'!$D$40","v":0},{"$f":"'Övriga kostnader'!$E$40","v":0},{"$f":"'Övriga kostnader'!$F$40","v":0},{"$f":"'Övriga kostnader'!$G$40","v":0},{"$f":"'Övriga kostnader'!$H$40","v":0},{"$f":"'Övriga kostnader'!$I$40","v":0},{"$f":"'Övriga kostnader'!$J$40","v":0},{"$f":"'Övriga kostnader'!$K$40","v":0},0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S10:AB10)","v":0}]
[null,"Lokaler",{"$f":"Lokalkostnader!$Y$42","v":0},{"$f":"Lokalkostnader!$Y$42","v":0},null,null,{"$f":"Lokalkostnader!$O$42","v":0},{"$f":"Lokalkostnader!$P$42","v":0},{"$f":"Lokalkostnader!$Q$42","v":0},{"$f":"Lokalkostnader!$R$42","v":0},{"$f":"Lokalkostnader!$S$42","v":0},{"$f":"Lokalkostnader!$T$42","v":0},{"$f":"Lokalkostnader!$U$42","v":0},{"$f":"Lokalkostnader!$V$42","v":0},{"$f":"Lokalkostnader!$W$42","v":0},{"$f":"Lokalkostnader!$X$42","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utrustning och avskrivningar",{"$f":"'Utrustning och avskrivningar'!$Y$46","v":0},{"$f":"'Utrustning och avskrivningar'!$Y$46","v":0},null,null,{"$f":"'Utrustning och avskrivningar'!$O$46","v":0},{"$f":"'Utrustning och avskrivningar'!$P$46","v":0},{"$f":"'Utrustning och avskrivningar'!$Q$46","v":0},{"$f":"'Utrustning och avskrivningar'!$R$46","v":0},{"$f":"'Utrustning och avskrivningar'!$S$46","v":0},{"$f":"'Utrustning och avskrivningar'!$T$46","v":0},{"$f":"'Utrustning och avskrivningar'!$U$46","v":0},{"$f":"'Utrustning och avskrivningar'!$V$46","v":0},{"$f":"'Utrustning och avskrivningar'!$W$46","v":0},{"$f":"'Utrustning och avskrivningar'!$X$46","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0]
["Summa direkta kostnader",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},null,null,{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G13:P13)","v":0},null,{"$f":"SUM(S7:S12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S13:AB13)","v":0}]
[]
["Indirekta kostnader"]
[null,"Påslag/Overhead",{"$f":"Påslag!$L$15","v":0},{"$f":"Påslag!$W$15","v":0},null,null,{"$f":"Påslag!$B$15","v":0},{"$f":"Påslag!$C$15","v":0},{"$f":"Påslag!$D$15","v":0},{"$f":"Påslag!$E$15","v":0},{"$f":"Påslag!$F$15","v":0},{"$f":"Påslag!$G$15","v":0},{"$f":"Påslag!$H$15","v":0},{"$f":"Påslag!$I$15","v":0},{"$f":"Påslag!$J$15","v":0},{"$f":"Påslag!$K$15","v":0},{"$f":"SUM(G16:P16)","v":0},null,{"$f":"Påslag!M15","v":0},{"$f":"Påslag!N15","v":0},{"$f":"Påslag!O15","v":0},{"$f":"Påslag!P15","v":0},{"$f":"Påslag!Q15","v":0},{"$f":"Påslag!R15","v":0},{"$f":"Påslag!S15","v":0},{"$f":"Påslag!T15","v":0},{"$f":"Påslag!U15","v":0},{"$f":"Påslag!V15","v":0},{"$f":"SUM(S16:AB16)","v":0}]
["Summa indirekta kostnader",null,{"$f":"SUM(C16)","v":0},{"$f":"SUM(D16)","v":0},null,null,{"$f":"SUM(G16)","v":0},{"$f":"SUM(H16)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G17:P17)","v":0},null,{"$f":"SUM(S16)","v":0},{"$f":"SUM(T16)","v":0},{"$f":"SUM(U16)","v":0},{"$f":"SUM(V16)","v":0},{"$f":"SUM(W16)","v":0},0,0,0,0,0,{"$f":"SUM(S17:AB17)","v":0}]
[]
["Summa kostnader för projektet",null,{"$f":"C13+C17","v":0},{"$f":"D13+D17","v":0},null,null,{"$f":"G13+G17","v":0},{"$f":"H13+H17","v":0},0,0,0,0,0,0,0,{"$f":"P13+P17","v":0},{"$f":"SUM(G19:P19)","v":0},null,{"$f":"S13+S17","v":0},{"$f":"T13+T17","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S19:AB19)","v":0}]
[]
["Belopp som söks från finansiär",null,{"$f":"C19*Grunduppgifter!$D$39","v":0},{"$f":"C21","v":0},null,null,{"$f":"G19*Grunduppgifter!$D$39","v":0},{"$f":"H19*Grunduppgifter!$D$39","v":0},{"$f":"I19*Grunduppgifter!$D$39","v":0},{"$f":"J19*Grunduppgifter!$D$39","v":0},{"$f":"K19*Grunduppgifter!$D$39","v":0},{"$f":"L19*Grunduppgifter!$D$39","v":0},{"$f":"M19*Grunduppgifter!$D$39","v":0},{"$f":"N19*Grunduppgifter!$D$39","v":0},{"$f":"O19*Grunduppgifter!$D$39","v":0},{"$f":"P19*Grunduppgifter!$D$39","v":0},{"$f":"SUM(G21:P21)","v":0},null,{"$f":"G21","v":0},{"$f":"H21","v":0},{"$f":"I21","v":0},{"$f":"J21","v":0},{"$f":"K21","v":0},{"$f":"L21","v":0},0,0,0,{"$f":"P21","v":0},{"$f":"SUM(S21:AB21)","v":0}]
[]
["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":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"SUM(G24:P24)","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":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"(1-Grunduppgifter!$D$39)*Sammanställning!$K$19","v":0},{"$f":"SUM(S24:AB24)","v":0}]
[null,"För ej full kostnadstäckning Påslag",null,{"$f":"(D16-C16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S16-G16","v":0},{"$f":"T16-H16","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S25:AB25)","v":0}]
[null,"För ej full kostnadstäckning lön och LKP",null,{"$f":"('Lönekostnad HB'!$AT$41-'Lönekostnad FINANSIÄR'!$AT$41)+('Lönekostnad HB'!$AS$41-'Lönekostnad FINANSIÄR'!$AS$41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Lönekostnad HB'!$P$41-'Lönekostnad FINANSIÄR'!$P$41)+('Lönekostnad HB'!$O$41-'Lönekostnad FINANSIÄR'!$O$41)","v":0},{"$f":"('Lönekostnad HB'!$S$41-'Lönekostnad FINANSIÄR'!$S$41)+('Lönekostnad HB'!$R$41-'Lönekostnad FINANSIÄR'!$R$41)","v":0},{"$f":"('Lönekostnad HB'!$V$41-'Lönekostnad FINANSIÄR'!$V$41)+('Lönekostnad HB'!$U$41-'Lönekostnad FINANSIÄR'!$U$41)","v":0},{"$f":"('Lönekostnad HB'!$Y$41-'Lönekostnad FINANSIÄR'!$Y$41)+('Lönekostnad HB'!$X$41-'Lönekostnad FINANSIÄR'!$X$41)","v":0},{"$f":"('Lönekostnad HB'!$AB$41-'Lönekostnad FINANSIÄR'!$AB$41)+('Lönekostnad HB'!$AA$41-'Lönekostnad FINANSIÄR'!$AA$41)","v":0},{"$f":"('Lönekostnad HB'!$AE$41-'Lönekostnad FINANSIÄR'!$AE$41)+('Lönekostnad HB'!$AD$41-'Lönekostnad FINANSIÄR'!$AD$41)","v":0},{"$f":"('Lönekostnad HB'!$AH$41-'Lönekostnad FINANSIÄR'!$AH$41)+('Lönekostnad HB'!$AG$41-'Lönekostnad FINANSIÄR'!$AG$41)","v":0},{"$f":"('Lönekostnad HB'!$AK$41-'Lönekostnad FINANSIÄR'!$AK$41)+('Lönekostnad HB'!$AJ$41-'Lönekostnad FINANSIÄR'!$AJ$41)","v":0},{"$f":"('Lönekostnad HB'!$AN$41-'Lönekostnad FINANSIÄR'!$AN$41)+('Lönekostnad HB'!$AM$41-'Lönekostnad FINANSIÄR'!$AM$41)","v":0},{"$f":"('Lönekostnad HB'!$AQ$41-'Lönekostnad FINANSIÄR'!$AQ$41)+('Lönekostnad HB'!$AP$41-'Lönekostnad FINANSIÄR'!$AP$41)","v":0},0]
["Summa samfinansiering",null,{"$f":"SUM(C24:C26)","v":0},{"$f":"SUM(D24:D26)","v":0},null,null,{"$f":"SUM(G24:G26)","v":0},{"$f":"SUM(H24:H26)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G27:P27)","v":0},null,{"$f":"SUM(S24:S26)","v":0},{"$f":"SUM(T24:T26)","v":0},{"$f":"SUM(U24:U26)","v":0},{"$f":"SUM(V24:V26)","v":0},{"$f":"SUM(W24:W26)","v":0},0,0,0,0,{"$f":"SUM(AB24:AB26)","v":0},0]
[]
[]
[]
["Andel extern finansiering från finansiär",null,{"$f":"C21/C19","v":{"$error":"#DIV/0!"}},{"$f":"D21/D19","v":{"$error":"#DIV/0!"}}]
["Andel egen finansiering från institution/akademi",null,{"$f":"C27/C19","v":{"$error":"#DIV/0!"}},{"$f":"D27/D19","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"SUM(C31:C32)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D31:D32)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Uppföljning","index":2,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,5,3,7],[3,9,3,11]]}
["SAMMANSTÄLLNING PROJEKTKALKYL"]
[{"$f":"\"Projekt: \"&Grunduppgifter!B5","v":"Projekt: "}]
[]
[null,null,"Enl. fin. villkor","Enl. HBs villkor",null,"Enligt finansiärens villkor",null,null,null,"Enligt högskolans villkor"]
[null,null,"Totalt","Totalt",null,"Totalt enl kalkyl","Budget","Diff",null,"Totalt enl kalkyl","Budget","Diff"]
["Direkta kostnader"]
[null,"Personal",{"$f":"Sammanställning!C7","v":0},{"$f":"Sammanställning!D7","v":0},null,{"$f":"C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!AV41","v":0},{"$f":"F7-G7","v":0},null,{"$f":"D7","v":0},{"$f":"'Lönekostnad HB'!AV41","v":0},{"$f":"J7-K7","v":0}]
[null,"Resor",{"$f":"Sammanställning!C8","v":0},{"$f":"Sammanställning!D8","v":0},null,{"$f":"C8","v":0},{"$f":"Resekostnader!M40","v":0},{"$f":"F8-G8","v":0},null,{"$f":"D8","v":0},{"$f":"Resekostnader!M40","v":0},{"$f":"J8-K8","v":0}]
[null,"Externa tjänster",{"$f":"Sammanställning!C9","v":0},{"$f":"Sammanställning!D9","v":0},null,0,{"$f":"'Externa tjänster'!M40","v":0},0,null,0,{"$f":"'Externa tjänster'!M40","v":0},0]
[null,"Övriga driftskostnader",{"$f":"Sammanställning!C10","v":0},{"$f":"Sammanställning!D10","v":0},null,0,{"$f":"'Övriga kostnader'!M40","v":0},0,null,0,{"$f":"'Övriga kostnader'!M40","v":0},0]
[null,"Lokaler",{"$f":"Sammanställning!C11","v":0},{"$f":"Sammanställning!D11","v":0},null,0,{"$f":"Lokalkostnader!Z42","v":0},0,null,0,{"$f":"Lokalkostnader!Z42","v":0},0]
[null,"Utrustning och avskrivningar",{"$f":"Sammanställning!C12","v":0},{"$f":"Sammanställning!D12","v":0},null,0,{"$f":"'Utrustning och avskrivningar'!Z46","v":0},0,null,0,{"$f":"'Utrustning och avskrivningar'!Z46","v":0},0]
["Summa direkta kostnader",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},null,{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},null,{"$f":"SUM(J7:J12)","v":0},{"$f":"SUM(K7:K12)","v":0},0]
[]
["Indirekta kostnader"]
[null,"Påslag/Overhead",{"$f":"Sammanställning!C16","v":0},{"$f":"Sammanställning!D16","v":0},null,{"$f":"C16","v":0},{"$f":"Påslag!X15","v":0},{"$f":"F16-G16","v":0},null,{"$f":"D16","v":0},{"$f":"Påslag!X15","v":0},{"$f":"J16-K16","v":0}]
["Summa indirekta kostnader",null,{"$f":"SUM(C16)","v":0},{"$f":"SUM(D16)","v":0},null,{"$f":"SUM(F16)","v":0},{"$f":"SUM(G16)","v":0},{"$f":"SUM(H16)","v":0},null,{"$f":"SUM(J16)","v":0},{"$f":"SUM(K16)","v":0},0]
[]
["Summa kostnader för projektet",null,{"$f":"Sammanställning!C19","v":0},{"$f":"Sammanställning!D19","v":0},null,{"$f":"C19","v":0},{"$f":"G13+G17","v":0},{"$f":"F19-G19","v":0},null,{"$f":"D19","v":0},{"$f":"K13+K17","v":0},{"$f":"J19-K19","v":0}]
[]
["Belopp som söks från finansiär",null,{"$f":"Sammanställning!C21","v":0},{"$f":"Sammanställning!D21","v":0},null,{"$f":"C21","v":0},null,{"$f":"F21-G21","v":0},null,{"$f":"D21","v":0},{"$f":"G21","v":0},{"$f":"J21-K21","v":0}]
[]
["Samfinansiering för projektet"]
[null,"Enligt utlysningens villkor",{"$f":"Sammanställning!C24","v":0},{"$f":"Sammanställning!D24","v":0},null,{"$f":"C24","v":0},null,{"$f":"F24-G24","v":0},null,{"$f":"D24","v":0},{"$f":"G24","v":0},{"$f":"J24-K24","v":0}]
[null,"För ej full kostnadstäckning Påslag",{"$f":"Sammanställning!C25","v":0},{"$f":"Sammanställning!D25","v":0},null,null,null,null,null,{"$f":"D25","v":0},null,{"$f":"J25-K25","v":0}]
[null,"För ej full kostnadstäckning lön och LKP",{"$f":"Sammanställning!C26","v":0},{"$f":"Sammanställning!D26","v":0},null,null,null,null,null,{"$f":"D26","v":0},null,0]
["Summa samfinansiering",null,{"$f":"SUM(C24:C26)","v":0},{"$f":"SUM(D24:D26)","v":0},null,{"$f":"SUM(F24:F26)","v":0},{"$f":"SUM(G24:G26)","v":0},{"$f":"SUM(H24:H26)","v":0},null,{"$f":"SUM(J24:J26)","v":0},{"$f":"SUM(K24:K26)","v":0},{"$f":"SUM(L24:L26)","v":0}]

{"sheet":"Grunduppgifter","index":3,"n_rows":51,"n_cols":4,"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:"]
["Institution: "]
["Ekonom på institution: "]
["Projektlängd (månader)"]
["Projektstart"]
[]
[]
["Anteckningar:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FÖRUTSÄTTNINGAR PROJEKTKALKYL"]
[]
[]
[null,null,"%","faktor"]
["Högskolans lönekostnadspålägg",null,null,{"$f":"C28","v":0}]
["Lönekostnadspålägg som medges av finansiär",null,null,{"$f":"C29","v":0}]
[]
["Löneuppräkning",null,2.5000000000000001E-2,{"$f":"C31","v":2.5000000000000001E-2}]
["Löneuppräkning som medges av finansiär",null,2.5000000000000001E-2,{"$f":"C32","v":2.5000000000000001E-2}]
[]
["Högskolans totala påslag",null,null,{"$f":"C34","v":0}]
["Påslag som medges av finansiär",null,null,{"$f":"C35","v":0}]
[]
["Ingår lokaler i finansiärens påslag?",null,"Nej","(Välj Ja/Nej)"]
[]
["Finansiering från extern part (%)",null,1,{"$f":"C39","v":1}]
["Samfinansiering från institution eller annan finansiär (%)",null,0,{"$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":49,"rows_kept":41,"cut":false,"hidden":false,"merged":[[3,0,3,1],[40,0,40,12],[2,14,2,48],[3,23,3,25],[3,26,3,28],[3,44,3,46],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40],[3,41,3,43],[3,14,3,16],[3,17,3,19],[3,20,3,22],[3,3,3,12]]}
["PERSONALKOSTNADER (FINANSIÄRENS VILLKOR)"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Lönekostnader inkl. LKP",null,null,"Omfattning %",null,null,null,null,null,null,null,null,null,null,{"$f":"D5","v":"År 1"},null,null,{"$f":"E5","v":"År 2"},null,null,{"$f":"F5","v":"År 3"},null,null,{"$f":"G5","v":"År 4"},null,null,{"$f":"H5","v":"År 5"},null,null,{"$f":"I5","v":"År 6"},null,null,{"$f":"J5","v":"År 7"},null,null,{"$f":"K5","v":"År 8"},null,null,{"$f":"L5","v":"År 9"},null,null,{"$f":"M5","v":"År 10"},null,null,"TOTALT"]
["Person / kompetens / roll","Månadslön","LKP","År 1","År 2","År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10",null,"Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Budget","Diff"]
["Professor",null,{"$f":"IF(B6<>\"\",LönekostnadspåläggFInansiär,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D6:M6)*100","v":0},{"$f":"$B6*(1+Löneuppräkning)^a*12*D6","v":0},{"$f":"O6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"O6+P6","v":0},{"$f":"$B6*(1+Löneuppräkning)^b*12*E6","v":0},{"$f":"R6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"R6+S6","v":0},{"$f":"$B6*(1+Löneuppräkning)^c_*12*F6","v":0},{"$f":"U6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"U6+V6","v":0},{"$f":"$B6*(1+Löneuppräkning)^d*12*G6","v":0},{"$f":"X6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"X6+Y6","v":0},{"$f":"$B6*(1+Löneuppräkning)^e*12*H6","v":0},{"$f":"AA6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AA6+AB6","v":0},{"$f":"$B6*(1+Löneuppräkning)^f*12*I6","v":0},{"$f":"AD6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AD6+AE6","v":0},{"$f":"$B6*(1+Löneuppräkning)^g*12*J6","v":0},{"$f":"AG6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AG6+AH6","v":0},{"$f":"$B6*(1+Löneuppräkning)^h*12*K6","v":0},{"$f":"AJ6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AJ6+AK6","v":0},{"$f":"$B6*(1+Löneuppräkning)^i*12*L6","v":0},{"$f":"AM6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AM6+AN6","v":0},{"$f":"$B6*(1+Löneuppräkning)^j*12*M6","v":0},{"$f":"AP6*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AP6+AQ6","v":0},{"$f":"O6+R6+U6+X6+AA6+AD6+AG6+AJ6+AM6+AP6","v":0},{"$f":"P6+S6+V6+Y6+AB6+AE6+AH6+AK6+AN6+AQ6","v":0},{"$f":"AS6+AT6","v":0},null,{"$f":"AU6-AV6","v":0}]
["Docent",null,{"$f":"IF(B7<>\"\",LönekostnadspåläggFInansiär,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D7:M7)*100","v":0},{"$f":"$B7*(1+Löneuppräkning)^a*12*D7","v":0},0,{"$f":"O7+P7","v":0},0,0,{"$f":"R7+S7","v":0},0,0,{"$f":"U7+V7","v":0},0,0,{"$f":"X7+Y7","v":0},{"$f":"$B7*(1+Löneuppräkning)^e*12*H7","v":0},0,{"$f":"AA7+AB7","v":0},0,{"$f":"AD7*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AD7+AE7","v":0},0,{"$f":"AG7*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AG7+AH7","v":0},0,{"$f":"AJ7*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AJ7+AK7","v":0},0,{"$f":"AM7*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AM7+AN7","v":0},0,{"$f":"AP7*(LKP_FINANSIÄR_per_individ)","v":0},{"$f":"AP7+AQ7","v":0},{"$f":"O7+R7+U7+X7+AA7+AD7+AG7+AJ7+AM7+AP7","v":0},{"$f":"P7+S7+V7+Y7+AB7+AE7+AH7+AK7+AN7+AQ7","v":0},{"$f":"AS7+AT7","v":0},null,{"$f":"AU7-AV7","v":0}]
["Lektor",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU8-AV8","v":0}]
["Adjunkt",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU9-AV9","v":0}]
["Post dok",null,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"$B10*(1+Löneuppräkning)^a*12*D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Doktorand (Snittlön)",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Administratör",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Labbtekniker",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Forskningsassistent",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Forskare/biträdande forskare",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Summa lönekostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O6:O40)","v":0},{"$f":"SUM(P6:P40)","v":0},{"$f":"SUM(Q6:Q40)","v":0},{"$f":"SUM(R6:R40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU6:AU40)","v":0},{"$f":"SUM(AV6:AV40)","v":0},{"$f":"SUM(AW6:AW40)","v":0}]

{"sheet":"Lönekostnad HB","index":5,"n_rows":41,"n_cols":49,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,8],[2,14,2,48],[3,0,3,1],[3,14,3,16],[3,17,3,19],[3,20,3,22],[3,23,3,25],[3,26,3,28],[3,44,3,46],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40],[3,41,3,43],[3,4,3,13]]}
["PERSONALKOSTNADER (HB:S VILLKOR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D$5>0,\"OBSERVERA ATT FORMLER HAR SKRIVITS ÖVER MED FASTA VÄRDEN FÖR EN ELLER FLER INDIVIDER I KOLUMNEN FÖR LKP \",\"\")","v":""}]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Lönekostnader inkl. LKP",null,null,null,"Omfattning %",null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!I5","v":"År 6"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!J5","v":"År 7"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!K5","v":"År 8"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!L5","v":"År 9"},null,null,{"$f":"'Lönekostnad FINANSIÄR'!M5","v":"År 10"},null,null,"TOTALT"]
["Person / kompetens / roll","Månadslön","LKP",{"$f":"SUM(D6:D40)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!I5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!J5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!K5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!L5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!M5","v":"År 10"},"Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Budget","Diff"]
[{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'Lönekostnad FINANSIÄR'!B6","v":0},{"$f":"IF(B6>0,Lönekostnadspålägg,0)","v":0},{"$f":"IF(C6<>'Lönekostnad FINANSIÄR'!C6,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^a*12*E6","v":0},{"$f":"O6*(LKP_HB_per_individ)","v":0},{"$f":"O6+P6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^b*12*F6","v":0},{"$f":"R6*(LKP_HB_per_individ)","v":0},{"$f":"R6+S6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^c_*12*G6","v":0},{"$f":"U6*(LKP_HB_per_individ)","v":0},{"$f":"U6+V6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^d*12*H6","v":0},{"$f":"X6*(LKP_HB_per_individ)","v":0},{"$f":"X6+Y6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^e*12*I6","v":0},{"$f":"AA6*(LKP_HB_per_individ)","v":0},{"$f":"AA6+AB6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^f*12*J6","v":0},{"$f":"AD6*(LKP_HB_per_individ)","v":0},{"$f":"AD6+AE6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^g*12*K6","v":0},{"$f":"AG6*(LKP_HB_per_individ)","v":0},{"$f":"AG6+AH6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^h*12*L6","v":0},{"$f":"AJ6*(LKP_HB_per_individ)","v":0},{"$f":"AJ6+AK6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^i*12*M6","v":0},{"$f":"AM6*(LKP_HB_per_individ)","v":0},{"$f":"AM6+AN6","v":0},{"$f":"$B6*(1+LöneuppräkningHB)^j*12*N6","v":0},{"$f":"AP6*(LKP_HB_per_individ)","v":0},{"$f":"AP6+AQ6","v":0},{"$f":"O6+R6+U6+X6+AA6+AD6+AG6+AJ6+AM6+AP6","v":0},{"$f":"P6+S6+V6+Y6+AB6+AE6+AH6+AK6+AN6+AQ6","v":0},{"$f":"AS6+AT6","v":0},null,{"$f":"AU6-AV6","v":0}]
[{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'Lönekostnad FINANSIÄR'!B7","v":0},0,{"$f":"IF(C7<>'Lönekostnad FINANSIÄR'!C7,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7","v":0},0,0,{"$f":"O7+P7","v":0},0,0,{"$f":"R7+S7","v":0},0,0,{"$f":"U7+V7","v":0},{"$f":"$B7*(1+LöneuppräkningHB)^d*12*H7","v":0},{"$f":"X7*(LKP_HB_per_individ)","v":0},{"$f":"X7+Y7","v":0},{"$f":"$B7*(1+LöneuppräkningHB)^e*12*I7","v":0},{"$f":"AA7*(LKP_HB_per_individ)","v":0},{"$f":"AA7+AB7","v":0},{"$f":"$B7*(1+LöneuppräkningHB)^f*12*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O7+R7+U7+X7+AA7+AD7+AG7+AJ7+AM7+AP7","v":0},{"$f":"P7+S7+V7+Y7+AB7+AE7+AH7+AK7+AN7+AQ7","v":0},{"$f":"AS7+AT7","v":0},null,{"$f":"AU7-AV7","v":0}]
[{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'Lönekostnad FINANSIÄR'!B8","v":0},0,{"$f":"IF(C8<>'Lönekostnad FINANSIÄR'!C8,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B8*(1+LöneuppräkningHB)^d*12*H8","v":0},0,{"$f":"X8+Y8","v":0},{"$f":"$B8*(1+LöneuppräkningHB)^e*12*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O8+R8+U8+X8+AA8+AD8+AG8+AJ8+AM8+AP8","v":0},{"$f":"P8+S8+V8+Y8+AB8+AE8+AH8+AK8+AN8+AQ8","v":0},0,null,{"$f":"AU8-AV8","v":0}]
[{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'Lönekostnad FINANSIÄR'!B9","v":0},0,{"$f":"IF(C9<>'Lönekostnad FINANSIÄR'!C9,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B9*(1+LöneuppräkningHB)^d*12*H9","v":0},0,0,{"$f":"$B9*(1+LöneuppräkningHB)^e*12*I9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU9-AV9","v":0}]
[{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'Lönekostnad FINANSIÄR'!B10","v":0},0,{"$f":"IF(C10<>'Lönekostnad FINANSIÄR'!C10,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B10*(1+LöneuppräkningHB)^d*12*H10","v":0},0,0,{"$f":"$B10*(1+LöneuppräkningHB)^e*12*I10","v":0},{"$f":"AA10*(LKP_HB_per_individ)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'Lönekostnad FINANSIÄR'!B11","v":0},0,{"$f":"IF(C11<>'Lönekostnad FINANSIÄR'!C11,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B11*(1+LöneuppräkningHB)^d*12*H11","v":0},0,0,{"$f":"$B11*(1+LöneuppräkningHB)^e*12*I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'Lönekostnad FINANSIÄR'!B12","v":0},0,{"$f":"IF(C12<>'Lönekostnad FINANSIÄR'!C12,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B12*(1+LöneuppräkningHB)^d*12*H12","v":0},0,0,{"$f":"$B12*(1+LöneuppräkningHB)^e*12*I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'Lönekostnad FINANSIÄR'!B13","v":0},0,{"$f":"IF(C13<>'Lönekostnad FINANSIÄR'!C13,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B13*(1+LöneuppräkningHB)^d*12*H13","v":0},0,0,{"$f":"$B13*(1+LöneuppräkningHB)^e*12*I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'Lönekostnad FINANSIÄR'!B14","v":0},0,{"$f":"IF(C14<>'Lönekostnad FINANSIÄR'!C14,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B14*(1+LöneuppräkningHB)^d*12*H14","v":0},0,0,{"$f":"$B14*(1+LöneuppräkningHB)^e*12*I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'Lönekostnad FINANSIÄR'!B15","v":0},0,{"$f":"IF(C15<>'Lönekostnad FINANSIÄR'!C15,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B15*(1+LöneuppräkningHB)^d*12*H15","v":0},0,0,{"$f":"$B15*(1+LöneuppräkningHB)^e*12*I15","v":0},0,{"$f":"AA15+AB15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B16","v":0},0,{"$f":"IF(C16<>'Lönekostnad FINANSIÄR'!C16,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B16*(1+LöneuppräkningHB)^d*12*H16","v":0},0,0,{"$f":"$B16*(1+LöneuppräkningHB)^e*12*I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B17","v":0},0,{"$f":"IF(C17<>'Lönekostnad FINANSIÄR'!C17,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B17*(1+LöneuppräkningHB)^d*12*H17","v":0},0,0,{"$f":"$B17*(1+LöneuppräkningHB)^e*12*I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B18","v":0},0,{"$f":"IF(C18<>'Lönekostnad FINANSIÄR'!C18,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B18*(1+LöneuppräkningHB)^d*12*H18","v":0},0,0,{"$f":"$B18*(1+LöneuppräkningHB)^e*12*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B19","v":0},0,{"$f":"IF(C19<>'Lönekostnad FINANSIÄR'!C19,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B19*(1+LöneuppräkningHB)^d*12*H19","v":0},0,0,{"$f":"$B19*(1+LöneuppräkningHB)^e*12*I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B20","v":0},0,{"$f":"IF(C20<>'Lönekostnad FINANSIÄR'!C20,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B20*(1+LöneuppräkningHB)^d*12*H20","v":0},0,0,{"$f":"$B20*(1+LöneuppräkningHB)^e*12*I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B21","v":0},0,{"$f":"IF(C21<>'Lönekostnad FINANSIÄR'!C21,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B21*(1+LöneuppräkningHB)^d*12*H21","v":0},0,0,{"$f":"$B21*(1+LöneuppräkningHB)^e*12*I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B22","v":0},0,{"$f":"IF(C22<>'Lönekostnad FINANSIÄR'!C22,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B22*(1+LöneuppräkningHB)^d*12*H22","v":0},0,0,{"$f":"$B22*(1+LöneuppräkningHB)^e*12*I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B23","v":0},0,{"$f":"IF(C23<>'Lönekostnad FINANSIÄR'!C23,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B23*(1+LöneuppräkningHB)^d*12*H23","v":0},0,0,{"$f":"$B23*(1+LöneuppräkningHB)^e*12*I23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B24","v":0},0,{"$f":"IF(C24<>'Lönekostnad FINANSIÄR'!C24,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B24*(1+LöneuppräkningHB)^d*12*H24","v":0},0,0,{"$f":"$B24*(1+LöneuppräkningHB)^e*12*I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B25","v":0},0,{"$f":"IF(C25<>'Lönekostnad FINANSIÄR'!C25,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B25*(1+LöneuppräkningHB)^d*12*H25","v":0},0,0,{"$f":"$B25*(1+LöneuppräkningHB)^e*12*I25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B26","v":0},0,{"$f":"IF(C26<>'Lönekostnad FINANSIÄR'!C26,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B26*(1+LöneuppräkningHB)^d*12*H26","v":0},0,0,{"$f":"$B26*(1+LöneuppräkningHB)^e*12*I26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B27","v":0},0,{"$f":"IF(C27<>'Lönekostnad FINANSIÄR'!C27,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B27*(1+LöneuppräkningHB)^d*12*H27","v":0},0,0,{"$f":"$B27*(1+LöneuppräkningHB)^e*12*I27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B28","v":0},0,{"$f":"IF(C28<>'Lönekostnad FINANSIÄR'!C28,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B28*(1+LöneuppräkningHB)^d*12*H28","v":0},0,0,{"$f":"$B28*(1+LöneuppräkningHB)^e*12*I28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B29","v":0},0,{"$f":"IF(C29<>'Lönekostnad FINANSIÄR'!C29,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B29*(1+LöneuppräkningHB)^d*12*H29","v":0},0,0,{"$f":"$B29*(1+LöneuppräkningHB)^e*12*I29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B30","v":0},0,{"$f":"IF(C30<>'Lönekostnad FINANSIÄR'!C30,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B30*(1+LöneuppräkningHB)^d*12*H30","v":0},0,0,{"$f":"$B30*(1+LöneuppräkningHB)^e*12*I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B31","v":0},0,{"$f":"IF(C31<>'Lönekostnad FINANSIÄR'!C31,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B31*(1+LöneuppräkningHB)^d*12*H31","v":0},0,0,{"$f":"$B31*(1+LöneuppräkningHB)^e*12*I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B32","v":0},0,{"$f":"IF(C32<>'Lönekostnad FINANSIÄR'!C32,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B32*(1+LöneuppräkningHB)^d*12*H32","v":0},0,0,{"$f":"$B32*(1+LöneuppräkningHB)^e*12*I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B33","v":0},0,{"$f":"IF(C33<>'Lönekostnad FINANSIÄR'!C33,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B33*(1+LöneuppräkningHB)^d*12*H33","v":0},0,0,{"$f":"$B33*(1+LöneuppräkningHB)^e*12*I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B34","v":0},0,{"$f":"IF(C34<>'Lönekostnad FINANSIÄR'!C34,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B34*(1+LöneuppräkningHB)^d*12*H34","v":0},0,0,{"$f":"$B34*(1+LöneuppräkningHB)^e*12*I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B35","v":0},0,{"$f":"IF(C35<>'Lönekostnad FINANSIÄR'!C35,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B35*(1+LöneuppräkningHB)^d*12*H35","v":0},0,0,{"$f":"$B35*(1+LöneuppräkningHB)^e*12*I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B36","v":0},0,{"$f":"IF(C36<>'Lönekostnad FINANSIÄR'!C36,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B36*(1+LöneuppräkningHB)^d*12*H36","v":0},0,0,{"$f":"$B36*(1+LöneuppräkningHB)^e*12*I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B37","v":0},0,{"$f":"IF(C37<>'Lönekostnad FINANSIÄR'!C37,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B37*(1+LöneuppräkningHB)^d*12*H37","v":0},0,0,{"$f":"$B37*(1+LöneuppräkningHB)^e*12*I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B38","v":0},0,{"$f":"IF(C38<>'Lönekostnad FINANSIÄR'!C38,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B38*(1+LöneuppräkningHB)^d*12*H38","v":0},0,0,{"$f":"$B38*(1+LöneuppräkningHB)^e*12*I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B39","v":0},0,{"$f":"IF(C39<>'Lönekostnad FINANSIÄR'!C39,1,0)","v":0},{"$f":"'Lönekostnad FINANSIÄR'!D39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B39*(1+LöneuppräkningHB)^d*12*H39","v":0},0,0,{"$f":"$B39*(1+LöneuppräkningHB)^e*12*I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!B40","v":0},0,{"$f":"IF(C40<>'Lönekostnad FINANSIÄR'!C40,1,0)","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},{"$f":"'Lönekostnad FINANSIÄR'!H40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$B40*(1+LöneuppräkningHB)^d*12*H40","v":0},0,0,{"$f":"$B40*(1+LöneuppräkningHB)^e*12*I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Summa lönekostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O6:O40)","v":0},{"$f":"SUM(P6:P40)","v":0},{"$f":"SUM(Q6:Q40)","v":0},{"$f":"SUM(R6:R40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV6:AV40)","v":0},{"$f":"SUM(AW6:AW40)","v":0}]

{"sheet":"Resekostnader","index":6,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,13]]}
["RESEKOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,"Kostnad"]
["Resekostnader",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!I5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!J5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!K5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!L5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!M5","v":"År 10"},"Summa","Budget","Diff"]
["Bilersättningar",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B5:K5)","v":0},null,{"$f":"L5-M5","v":0}]
["Resor",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B6:K6)","v":0},null,0]
["Konferens- och kursavgifter",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B7:K7)","v":0},null,0]
["Resekostnader konferenser",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Traktamenten",null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B21:K21)","v":0},null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
["Summa resekostnader",{"$f":"SUM(B5:B39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Externa tjänster","index":7,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,13]]}
["KOSTNADER FÖR EXTERNA TJÄNSTER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,"Kostnad"]
["Externa tjänster",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!I5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!J5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!K5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!L5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!M5","v":"År 10"},"Summa","Budget","Diff"]
["Språkgranskning",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B5:K5)","v":0},null,{"$f":"L5-M5","v":0}]
["Översättning",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B6:K6)","v":0},null,0]
["Open Access",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Publicering",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Konsult",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Extern sakkunskap",null,null,null,null,null,null,null,null,null,null,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0]
["Summa externa tjänster",{"$f":"SUM(B5:B39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Övriga kostnader","index":8,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,13]]}
["ÖVRIGA KOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,"Kostnad"]
["Övriga kostnader",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!I5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!J5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!K5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!L5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!M5","v":"År 10"},"Summa","Budget","Diff"]
["Datorer (> 5 - < 20 tkr)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B5:K5)","v":0},null,{"$f":"L5-M5","v":0}]
["Utrustning  (> 5 - < 20 tkr)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B6:K6)","v":0},null,0]
["Litteratur",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Möten",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Workshops",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Tryckning",null,null,null,null,null,null,null,null,null,null,0,null,0]
["Förbrukningsmaterial",null,null,null,null,null,null,null,null,null,null,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
[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,0,null,0]
["Summa övriga kostnader",{"$f":"SUM(B5:B39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Lokalkostnader","index":9,"n_rows":42,"n_cols":27,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,41,8],[33,4,33,8],[15,4,15,8],[2,14,2,26],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[3,4,3,8],[31,0,31,2],[29,0,29,2],[30,0,30,2]]}
["LOKALKOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Tjänsterum",null,null,null,"Omfattning %",null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa","Budget","Diff"]
[null,null,"kvm","Kr/kvm/år","År 1","År 2","År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y5-Z5","v":0}]
["Tjänsterum",null,7,2370,null,null,null,null,null,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":"$C6*$D6*J6","v":0},0,0,0,0,{"$f":"SUM(O6:X6)","v":0},null,0]
["Tjänsterum",null,8,2370,null,null,null,null,null,null,null,null,null,null,{"$f":"$C7*$D7*E7","v":0},{"$f":"$C7*$D7*F7","v":0},{"$f":"$C7*$D7*G7","v":0},{"$f":"$C7*$D7*H7","v":0},{"$f":"$C7*$D7*I7","v":0},0,0,0,0,0,{"$f":"SUM(O7:X7)","v":0},null,0]
["Tjänsterum",null,9,2370,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Tjänsterum",null,10,2370,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Tjänsterum",null,11,2370,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Tjänsterum",null,12,2370,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"$C11*$D11*I11","v":0},0,0,0,0,0,0,null,0]
["Tjänsterum",null,13,2370,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Tjänsterum",null,14,2370,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"$C13*$D13*J13","v":0},0,0,0,0,0,null,0]
["Tjänsterum",null,15,2370,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Interna lokaler",null,null,null,"Antal timmar",null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa","Budget","Diff"]
[null,null,"Platser","kr/timme","År 1","År 2","År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Sammanträdesrum",null,"10 pl",180,null,null,null,null,null,null,null,null,null,null,{"$f":"$D18*E18","v":0},{"$f":"$D18*F18","v":0},{"$f":"$D18*G18","v":0},{"$f":"$D18*H18","v":0},{"$f":"$D18*I18","v":0},{"$f":"$D18*J18","v":0},0,0,0,0,{"$f":"SUM(O18:X18)","v":0},null,0]
["Sammanträdesrum",null,"25 pl",250,null,null,null,null,null,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},0,0,0,0,0,0,null,0]
["Lärosal",null,"16-32 pl",280,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Lärosal",null,"38-44 pl",290,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Lärosal",null,"45-65 pl",320,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Lärosal",null," 65 pl",350,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Hörsal",null,"88-119 pl",390,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Hörsal M404 (Hightech)",null,"120 pl",670,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Hörsal",null,"120-145 pl",450,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Hörsal",null,"200 pl",650,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Hörsal",null,"250 pl",750,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Datorsal",null,null,590,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Lab",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"$D30*J30","v":0},{"$f":"$D30*K30","v":0},{"$f":"$D30*L30","v":0},{"$f":"$D30*M30","v":0},{"$f":"$D30*N30","v":0},0,null,0]
["Lab",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Lab",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D32*E32","v":0},{"$f":"$D32*F32","v":0},{"$f":"$D32*G32","v":0},{"$f":"$D32*H32","v":0},{"$f":"$D32*I32","v":0},0,0,0,0,0,0,null,0]
[]
["Externa lokaler",null,null,null,"Antal timmar",null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa","Budget","Diff"]
[null,null,null,"kr/timme","År 1","År 2","År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D36*E36","v":0},0,0,0,0,{"$f":"$D36*J36","v":0},0,0,0,0,{"$f":"SUM(O36:X36)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Summa lokaler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O5:O41)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z5:Z41)","v":0},0]

{"sheet":"Utrustning och avskrivningar","index":10,"n_rows":46,"n_cols":27,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,14,2,26],[45,0,45,3],[3,3,3,12]]}
["KOSTNADER FÖR UTRUSTNING OCH AVSKRIVNINGAR"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Utrustning/avskrivningar",null,null,"Avskrivningsmånader per år",null,null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa","Budget","Diff"]
[null,"Ansk.värde","Livslängd (År):",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!I5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!J5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!K5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!L5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!M5","v":"År 10"}]
["Dator (> 20 tkr)",null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"B6/C6/12","v":0},{"$f":"D6*$N6","v":0},0,0,0,0,0,{"$f":"J6*$N6","v":0},0,0,0,{"$f":"SUM(O6:X6)","v":0},null,{"$f":"Y6-Z6","v":0}]
["Dator (> 20 tkr)",null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"B7/C7/12","v":0},{"$f":"D7*$N7","v":0},{"$f":"E7*$N7","v":0},{"$f":"F7*$N7","v":0},{"$f":"G7*$N7","v":0},{"$f":"H7*$N7","v":0},0,0,0,0,0,{"$f":"SUM(O7:X7)","v":0},null,0]
["Dator (> 20 tkr)",null,3,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,5,null,null,null,null,null,null,null,null,null,null,0,{"$f":"D9*$N9","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"Y9-Z9","v":0}]
["Dator (> 20 tkr)",null,5,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"E10*$N10","v":0},0,0,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,5,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Dator (> 20 tkr)",null,10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,3,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,3,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,3,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,5,null,null,null,null,null,null,null,null,null,null,0,{"$f":"D18*$N18","v":0},{"$f":"E18*$N18","v":0},{"$f":"F18*$N18","v":0},{"$f":"G18*$N18","v":0},{"$f":"H18*$N18","v":0},0,0,0,0,0,0,null,{"$f":"Y18-Z18","v":0}]
["Utrustning  (> 20 tkr)",null,5,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,5,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Utrustning  (> 20 tkr)",null,10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"I22*$N22","v":0},{"$f":"J22*$N22","v":0},{"$f":"K22*$N22","v":0},{"$f":"L22*$N22","v":0},{"$f":"M22*$N22","v":0},0,null,0]
["Utrustning  (> 20 tkr)",null,10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O24:S24)","v":0},null,{"$f":"Y24-Z24","v":0}]
[null,null,null,null,null,null,null,null,null,null,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,{"$f":"(IF($H26>0,IF($H26<13,12-$H26,0),0))*$N26","v":0},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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,null,null,null,null,null,{"$f":"SUM(O5:O45)","v":0},{"$f":"SUM(P5:P45)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Påslag","index":11,"n_rows":15,"n_cols":25,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,12,3,24],[3,1,3,11]]}
["KOSTNADER FÖR PÅSLAG OCH INDIREKTA KOSTNADER"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,"Enligt Finansiärens villkor",null,null,null,null,null,null,null,null,null,null,"Enligt HBs villkor"]
["Kostnadsslag",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa","Budget","Diff"]
["Lönekostnader inkl. lkp",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!Q41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!T41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!W41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!Z41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!AC41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!AF41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!AI41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!AL41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!AO41,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$45=\"Ja\",'Lönekostnad FINANSIÄR'!AR41,0))","v":0},{"$f":"SUM(B6:K6)","v":0},{"$f":"'Lönekostnad HB'!Q41*Påslag","v":0},{"$f":"'Lönekostnad HB'!T41*Påslag","v":0},{"$f":"'Lönekostnad HB'!W41*Påslag","v":0},{"$f":"'Lönekostnad HB'!Z41*Påslag","v":0},{"$f":"'Lönekostnad HB'!AC41*Påslag","v":0},{"$f":"'Lönekostnad HB'!AF41*Påslag","v":0},{"$f":"'Lönekostnad HB'!AI41*Påslag","v":0},{"$f":"'Lönekostnad HB'!AL41*Påslag","v":0},{"$f":"'Lönekostnad HB'!AO41*Påslag","v":0},{"$f":"'Lönekostnad HB'!AR41*Påslag","v":0},{"$f":"SUM(M6:V6)","v":0},null,{"$f":"W6-X6","v":0}]
["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$47=\"Ja\",Resekostnader!F40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!G40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!H40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!I40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!J40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",Resekostnader!K40,0))","v":0},{"$f":"SUM(B7:K7)","v":0},null,null,null,null,null,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$47=\"Ja\",'Externa tjänster'!F40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!G40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!H40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!I40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!J40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Externa tjänster'!K40,0))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Övriga kostnader",{"$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$47=\"Ja\",'Övriga kostnader'!F40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!G40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!H40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!I40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!J40,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$47=\"Ja\",'Övriga kostnader'!K40,0))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Lokaler",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!O42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!P42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!Q42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!R42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!S42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!T42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!U42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!V42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!W42,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$51=\"Ja\",Lokalkostnader!X42,0))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Utrustning och avskrivningar",{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!O46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!P46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!Q46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!R46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!S46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!T46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!U46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!V46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!W46,0))","v":0},{"$f":"Grunduppgifter!$D$35*(IF(Grunduppgifter!$C$49=\"Ja\",'Utrustning och avskrivningar'!X46,0))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["Finansiär medger fast belopp om:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B13:K13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["Summa påslag",{"$f":"SUM(B6:B14)","v":0},{"$f":"SUM(C6:C14)","v":0},{"$f":"SUM(D6:D14)","v":0},{"$f":"SUM(E6:E14)","v":0},{"$f":"SUM(F6:F14)","v":0},{"$f":"SUM(G6:G14)","v":0},0,0,0,0,{"$f":"SUM(L6:L14)","v":0},{"$f":"SUM(M6:M14)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W6:W14)","v":0},0,0]

{"sheet":"IN KIND","index":12,"n_rows":120,"n_cols":45,"rows_kept":120,"cut":false,"hidden":false,"merged":[[17,12,17,44],[4,1,4,11],[18,0,18,1],[18,12,18,14],[18,15,18,17],[18,24,18,26],[18,42,18,44],[18,18,18,20],[18,21,18,23],[18,27,18,29],[18,30,18,32],[18,33,18,35],[18,36,18,38],[18,39,18,41],[18,2,18,11],[108,1,108,11],[96,14,96,24],[85,14,85,24],[75,14,75,24],[76,4,76,13],[88,0,88,2],[89,0,89,2],[90,0,90,2],[91,0,91,2],[53,1,53,11],[33,1,33,11],[43,1,43,11],[97,4,97,13],[64,14,64,24],[65,4,65,13]]}
["IN KIND"]
[{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[]
[null,"Sammanställning"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
["Lönekostnader",{"$f":"O27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B7:K7)","v":0}]
["Resekostnader",{"$f":"B41","v":0},{"$f":"C41","v":0},0,0,0,{"$f":"L41","v":0},{"$f":"M41","v":0},{"$f":"N41","v":0},{"$f":"O41","v":0},{"$f":"P41","v":0},{"$f":"SUM(B8:K8)","v":0}]
["Externa tjänster",{"$f":"B51","v":0},{"$f":"C51","v":0},0,0,0,{"$f":"L51","v":0},{"$f":"M51","v":0},{"$f":"N51","v":0},{"$f":"O51","v":0},{"$f":"P51","v":0},0]
["Övriga kostnader",{"$f":"B61","v":0},{"$f":"C61","v":0},0,0,0,{"$f":"L61","v":0},{"$f":"M61","v":0},{"$f":"N61","v":0},{"$f":"O61","v":0},{"$f":"P61","v":0},0]
["Lokalkostnader",{"$f":"O73+O84+O93","v":0},{"$f":"P73+P84+P93","v":0},{"$f":"Q73+Q84+Q93","v":0},{"$f":"R73+R84+R93","v":0},{"$f":"S73+S84+S93","v":0},{"$f":"Y73+Y84+Y93","v":0},{"$f":"Z73+Z84+Z93","v":0},{"$f":"AA73+AA84+AA93","v":0},{"$f":"AB73+AB84+AB93","v":0},{"$f":"AC73+AC84+AC93","v":0},0]
["Utrustning och avskrivningar",{"$f":"O104","v":0},{"$f":"P104","v":0},{"$f":"Q104","v":0},{"$f":"R104","v":0},{"$f":"S104","v":0},{"$f":"Y104","v":0},{"$f":"Z104","v":0},{"$f":"AA104","v":0},{"$f":"AB104","v":0},{"$f":"AC104","v":0},0]
["Påslag",{"$f":"B120","v":0},{"$f":"C120","v":0},0,0,0,{"$f":"L120","v":0},{"$f":"M120","v":0},0,0,0,0]
[null,{"$f":"SUM(B7:B13)","v":0},{"$f":"SUM(C7:C13)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Lönekostnader inkl. LKP",null,"Omfattning %",null,null,null,null,null,null,null,null,null,{"$f":"C20","v":"År 1"},null,null,{"$f":"D20","v":"År 2"},null,null,{"$f":"E20","v":"År 3"},null,null,{"$f":"F20","v":"År 4"},null,null,{"$f":"G20","v":"År 5"},null,null,"År 6",null,null,"År 7",null,null,"År 8",null,null,"År 9",null,null,"År 10",null,null,"TOTALT"]
["Person / kompetens / roll","Månadslön",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP","Lön","LKP","Lön+LKP"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B21*(1+Löneuppräkning)^a*12*C21","v":0},{"$f":"M21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"M21+N21","v":0},{"$f":"$B21*(1+Löneuppräkning)^b*12*D21","v":0},{"$f":"P21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"P21+Q21","v":0},{"$f":"$B21*(1+Löneuppräkning)^c_*12*E21","v":0},{"$f":"S21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"S21+T21","v":0},{"$f":"$B21*(1+Löneuppräkning)^d*12*F21","v":0},{"$f":"V21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"V21+W21","v":0},{"$f":"$B21*(1+Löneuppräkning)^e*12*G21","v":0},{"$f":"Y21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"Y21+Z21","v":0},{"$f":"$B21*(1+Löneuppräkning)^f*12*H21","v":0},{"$f":"AB21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AB21+AC21","v":0},{"$f":"$B21*(1+Löneuppräkning)^g*12*I21","v":0},{"$f":"AE21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AE21+AF21","v":0},{"$f":"$B21*(1+Löneuppräkning)^h*12*J21","v":0},{"$f":"AH21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AH21+AI21","v":0},{"$f":"$B21*(1+Löneuppräkning)^i*12*K21","v":0},{"$f":"AK21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AK21+AL21","v":0},{"$f":"$B21*(1+Löneuppräkning)^j*12*L21","v":0},{"$f":"AN21*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AN21+AO21","v":0},{"$f":"M21+P21+S21+V21+Y21+AB21+AE21+AH21+AK21+AN21","v":0},{"$f":"N21+Q21+T21+W21+Z21+AC21+AF21+AI21+AL21+AO21","v":0},{"$f":"AQ21+AR21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B22*(1+Löneuppräkning)^e*12*L22","v":0},0,0,0,{"$f":"AB22*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AB22+AC22","v":0},0,{"$f":"AE22*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AE22+AF22","v":0},0,{"$f":"AH22*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AH22+AI22","v":0},0,{"$f":"AK22*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AK22+AL22","v":0},0,{"$f":"AN22*(LönekostnadspåläggFInansiär)","v":0},{"$f":"AN22+AO22","v":0},{"$f":"M22+P22+S22+V22+Y22+AB22+AE22+AH22+AK22+AN22","v":0},{"$f":"N22+Q22+T22+W22+Z22+AC22+AF22+AI22+AL22+AO22","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M21:M26)","v":0},{"$f":"SUM(N21:N26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"Kostnad"]
["Resekostnader",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B36:K36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B37:K37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"SUM(B36:B40)","v":0},{"$f":"SUM(C36:C40)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Kostnad"]
["Externa tjänster",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B46:K46)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B47:K47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"SUM(B46:B50)","v":0},{"$f":"SUM(C46:C50)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Kostnad"]
["Övriga kostnader",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B56:K56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B57:K57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B58:K58)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,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},{"$f":"SUM(F56:F60)","v":0},0,0,0,0,0,{"$f":"SUM(L56:L60)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Tjänsterum",null,null,null,"Omfattning %",null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
[null,null,"kvm","Kr/kvm/år",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C68*$D68*E68","v":0},0,0,0,0,{"$f":"$C68*$D68*J68","v":0},0,0,0,0,{"$f":"SUM(O68:X68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O69:X69)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O68:O72)","v":0},{"$f":"SUM(P68:P72)","v":0},{"$f":"SUM(Q68:Q72)","v":0},{"$f":"SUM(R68:R72)","v":0},{"$f":"SUM(S68:S72)","v":0},0,0,0,0,0,{"$f":"SUM(Y68:Y72)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Interna lokaler",null,null,null,"Antal timmar",null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
[null,null,"Platser","kr/timme",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D79*E79","v":0},0,0,0,0,{"$f":"$D79*J79","v":0},0,0,0,0,{"$f":"SUM(O79:X79)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O80:X80)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O79:O83)","v":0},{"$f":"SUM(P79:P83)","v":0},{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},{"$f":"SUM(S79:S83)","v":0},0,0,0,0,0,{"$f":"SUM(Y79:Y83)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Externa lokaler",null,null,null,"Antal timmar",null,null,null,null,null,null,null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
[null,null,null,"kr/timme",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D89*E89","v":0},0,0,0,0,{"$f":"$D89*J89","v":0},0,0,0,0,{"$f":"SUM(O89:X89)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O90:X90)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O88:O92)","v":0},{"$f":"SUM(P88:P92)","v":0},{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},{"$f":"SUM(S88:S92)","v":0},0,0,0,0,0,{"$f":"SUM(Y88:Y92)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnad"]
["Utrustning/avskrivningar",null,null,null,"Avskrivningsmånader",null,null,null,null,null,null,null,null,null,"År 1","År 2","År 3","År 4","År 5",{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
[null,"Ansk.värde","Livslängd (År):",null,"År 1","År 2","År 3","År 4","År 5",{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"}]
["Dator (> 20 tkr)",null,3,{"$f":"B100/C100/12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"E100*$D100","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O100:X100)","v":0}]
["Dator (> 20 tkr)",null,10,{"$f":"B101/C101/12","v":0},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O101:X101)","v":0}]
["Utrustning  (> 20 tkr)",null,5,{"$f":"B102/C102/12","v":0},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Utrustning  (> 20 tkr)",null,10,{"$f":"B103/C103/12","v":0},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O99:O103)","v":0},{"$f":"SUM(P99:P103)","v":0},{"$f":"SUM(Q99:Q103)","v":0},{"$f":"SUM(R99:R103)","v":0},{"$f":"SUM(S99:S103)","v":0},0,0,0,0,0,{"$f":"SUM(Y99:Y103)","v":0}]
[]
[]
[]
[]
[null,"Kostnad"]
["Påslag","År 1","År 2","År 3","År 4","År 5",{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Summa"]
["Lönekostnader inkl. lkp",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B111:K111)","v":0}]
["Resekostnader",null,null,null,null,null,null,null,null,null,null,0]
["Externa tjänster",null,null,null,null,null,null,null,null,null,null,0]
["Övriga kostnader",null,null,null,null,null,null,null,null,null,null,0]
["Lokaler",null,null,null,null,null,null,null,null,null,null,0]
["Utrustning och avskrivningar",null,null,null,null,null,null,null,null,null,null,0]
[]
["Fast belopp om:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B118:K118)","v":0}]
[]
["Summa påslag",{"$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},{"$f":"SUM(G111:G119)","v":0},0,0,0,0,{"$f":"SUM(L111:L119)","v":0}]

{"sheet":"Resursallokering - översikt","index":13,"n_rows":40,"n_cols":31,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,2,2,13],[2,20,2,30]]}
[null,"ÖVERSIKT RESURSALLOKERING"]
[null,{"$f":"CONCATENATE(\"Projekt: \"&Grunduppgifter!B5)","v":"Projekt: "}]
[null,null,"Aktuell budget timmar (inkl. sparade ändringar och utfall)",null,null,null,null,null,null,null,null,null,null,null,"Urspr.","Diff","Godkännande",null,null,null,"Manmånader"]
[null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","Budget","Tot - B","SC/SR",null,null,null,{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt"]
[null,{"$f":"'Resursallokering budget (låst)'!B5","v":"Professor"},null,{"$f":"'År 10'!D5","v":0},{"$f":"'År 10'!E5","v":0},{"$f":"'År 10'!F5","v":0},{"$f":"'År 10'!G5","v":0},{"$f":"'År 10'!H5","v":0},{"$f":"'År 10'!I5","v":0},{"$f":"'År 10'!J5","v":0},{"$f":"'År 10'!K5","v":0},{"$f":"'År 10'!L5","v":0},{"$f":"'År 10'!M5","v":0},{"$f":"'År 10'!N5","v":0},{"$f":"'Resursallokering budget (låst)'!N5","v":0},{"$f":"N5-O5","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 10'!S5","v":0},{"$f":"'År 10'!T5","v":0},{"$f":"'År 10'!U5","v":0},{"$f":"'År 10'!V5","v":0},{"$f":"'År 10'!W5","v":0},{"$f":"'År 10'!X5","v":0},{"$f":"'År 10'!Y5","v":0},{"$f":"'År 10'!Z5","v":0},{"$f":"'År 10'!AA5","v":0},{"$f":"'År 10'!AB5","v":0},{"$f":"SUM(U5:AD5)","v":0}]
[null,{"$f":"'Resursallokering budget (låst)'!B6","v":"Docent"},null,{"$f":"'År 10'!D6","v":0},{"$f":"'År 10'!E6","v":0},{"$f":"'År 10'!F6","v":0},{"$f":"'År 10'!G6","v":0},{"$f":"'År 10'!H6","v":0},{"$f":"'År 10'!I6","v":0},{"$f":"'År 10'!J6","v":0},{"$f":"'År 10'!K6","v":0},{"$f":"'År 10'!L6","v":0},{"$f":"'År 10'!M6","v":0},{"$f":"'År 10'!N6","v":0},{"$f":"'Resursallokering budget (låst)'!N6","v":0},{"$f":"N6-O6","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"'År 10'!S6","v":0},{"$f":"'År 10'!T6","v":0},{"$f":"'År 10'!U6","v":0},{"$f":"'År 10'!V6","v":0},{"$f":"'År 10'!W6","v":0},{"$f":"'År 10'!X6","v":0},{"$f":"'År 10'!Y6","v":0},{"$f":"'År 10'!Z6","v":0},{"$f":"'År 10'!AA6","v":0},{"$f":"'År 10'!AB6","v":0},{"$f":"SUM(U6:AD6)","v":0}]
[null,{"$f":"'Resursallokering budget (låst)'!B7","v":"Lektor"},null,{"$f":"'År 10'!D7","v":0},{"$f":"'År 10'!E7","v":0},{"$f":"'År 10'!F7","v":0},{"$f":"'År 10'!G7","v":0},{"$f":"'År 10'!H7","v":0},{"$f":"'År 10'!I7","v":0},{"$f":"'År 10'!J7","v":0},{"$f":"'År 10'!K7","v":0},{"$f":"'År 10'!L7","v":0},{"$f":"'År 10'!M7","v":0},{"$f":"'År 10'!N7","v":0},{"$f":"'Resursallokering budget (låst)'!N7","v":0},0,null,null,"Lektor",null,{"$f":"'År 10'!S7","v":0},{"$f":"'År 10'!T7","v":0},{"$f":"'År 10'!U7","v":0},{"$f":"'År 10'!V7","v":0},{"$f":"'År 10'!W7","v":0},{"$f":"'År 10'!X7","v":0},{"$f":"'År 10'!Y7","v":0},{"$f":"'År 10'!Z7","v":0},{"$f":"'År 10'!AA7","v":0},{"$f":"'År 10'!AB7","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B8","v":"Adjunkt"},null,{"$f":"'År 10'!D8","v":0},{"$f":"'År 10'!E8","v":0},{"$f":"'År 10'!F8","v":0},{"$f":"'År 10'!G8","v":0},{"$f":"'År 10'!H8","v":0},{"$f":"'År 10'!I8","v":0},{"$f":"'År 10'!J8","v":0},{"$f":"'År 10'!K8","v":0},{"$f":"'År 10'!L8","v":0},{"$f":"'År 10'!M8","v":0},{"$f":"'År 10'!N8","v":0},{"$f":"'Resursallokering budget (låst)'!N8","v":0},0,null,null,"Adjunkt",null,{"$f":"'År 10'!S8","v":0},{"$f":"'År 10'!T8","v":0},{"$f":"'År 10'!U8","v":0},{"$f":"'År 10'!V8","v":0},{"$f":"'År 10'!W8","v":0},{"$f":"'År 10'!X8","v":0},{"$f":"'År 10'!Y8","v":0},{"$f":"'År 10'!Z8","v":0},{"$f":"'År 10'!AA8","v":0},{"$f":"'År 10'!AB8","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B9","v":"Post dok"},null,{"$f":"'År 10'!D9","v":0},{"$f":"'År 10'!E9","v":0},{"$f":"'År 10'!F9","v":0},{"$f":"'År 10'!G9","v":0},{"$f":"'År 10'!H9","v":0},{"$f":"'År 10'!I9","v":0},{"$f":"'År 10'!J9","v":0},{"$f":"'År 10'!K9","v":0},{"$f":"'År 10'!L9","v":0},{"$f":"'År 10'!M9","v":0},{"$f":"'År 10'!N9","v":0},{"$f":"'Resursallokering budget (låst)'!N9","v":0},0,null,null,"Post dok",null,{"$f":"'År 10'!S9","v":0},{"$f":"'År 10'!T9","v":0},{"$f":"'År 10'!U9","v":0},{"$f":"'År 10'!V9","v":0},{"$f":"'År 10'!W9","v":0},{"$f":"'År 10'!X9","v":0},{"$f":"'År 10'!Y9","v":0},{"$f":"'År 10'!Z9","v":0},{"$f":"'År 10'!AA9","v":0},{"$f":"'År 10'!AB9","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B10","v":"Doktorand (Snittlön)"},null,{"$f":"'År 10'!D10","v":0},{"$f":"'År 10'!E10","v":0},{"$f":"'År 10'!F10","v":0},{"$f":"'År 10'!G10","v":0},{"$f":"'År 10'!H10","v":0},{"$f":"'År 10'!I10","v":0},{"$f":"'År 10'!J10","v":0},{"$f":"'År 10'!K10","v":0},{"$f":"'År 10'!L10","v":0},{"$f":"'År 10'!M10","v":0},{"$f":"'År 10'!N10","v":0},{"$f":"'Resursallokering budget (låst)'!N10","v":0},0,null,null,"Doktorand (Snittlön)",null,{"$f":"'År 10'!S10","v":0},{"$f":"'År 10'!T10","v":0},{"$f":"'År 10'!U10","v":0},{"$f":"'År 10'!V10","v":0},{"$f":"'År 10'!W10","v":0},{"$f":"'År 10'!X10","v":0},{"$f":"'År 10'!Y10","v":0},{"$f":"'År 10'!Z10","v":0},{"$f":"'År 10'!AA10","v":0},{"$f":"'År 10'!AB10","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B11","v":"Administratör"},null,{"$f":"'År 10'!D11","v":0},{"$f":"'År 10'!E11","v":0},{"$f":"'År 10'!F11","v":0},{"$f":"'År 10'!G11","v":0},{"$f":"'År 10'!H11","v":0},{"$f":"'År 10'!I11","v":0},{"$f":"'År 10'!J11","v":0},{"$f":"'År 10'!K11","v":0},{"$f":"'År 10'!L11","v":0},{"$f":"'År 10'!M11","v":0},{"$f":"'År 10'!N11","v":0},{"$f":"'Resursallokering budget (låst)'!N11","v":0},0,null,null,"Administratör",null,{"$f":"'År 10'!S11","v":0},{"$f":"'År 10'!T11","v":0},{"$f":"'År 10'!U11","v":0},{"$f":"'År 10'!V11","v":0},{"$f":"'År 10'!W11","v":0},{"$f":"'År 10'!X11","v":0},{"$f":"'År 10'!Y11","v":0},{"$f":"'År 10'!Z11","v":0},{"$f":"'År 10'!AA11","v":0},{"$f":"'År 10'!AB11","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B12","v":"Labbtekniker"},null,{"$f":"'År 10'!D12","v":0},{"$f":"'År 10'!E12","v":0},{"$f":"'År 10'!F12","v":0},{"$f":"'År 10'!G12","v":0},{"$f":"'År 10'!H12","v":0},{"$f":"'År 10'!I12","v":0},{"$f":"'År 10'!J12","v":0},{"$f":"'År 10'!K12","v":0},{"$f":"'År 10'!L12","v":0},{"$f":"'År 10'!M12","v":0},{"$f":"'År 10'!N12","v":0},{"$f":"'Resursallokering budget (låst)'!N12","v":0},0,null,null,"Labbtekniker",null,{"$f":"'År 10'!S12","v":0},{"$f":"'År 10'!T12","v":0},{"$f":"'År 10'!U12","v":0},{"$f":"'År 10'!V12","v":0},{"$f":"'År 10'!W12","v":0},{"$f":"'År 10'!X12","v":0},{"$f":"'År 10'!Y12","v":0},{"$f":"'År 10'!Z12","v":0},{"$f":"'År 10'!AA12","v":0},{"$f":"'År 10'!AB12","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B13","v":"Forskningsassistent"},null,{"$f":"'År 10'!D13","v":0},{"$f":"'År 10'!E13","v":0},{"$f":"'År 10'!F13","v":0},{"$f":"'År 10'!G13","v":0},{"$f":"'År 10'!H13","v":0},{"$f":"'År 10'!I13","v":0},{"$f":"'År 10'!J13","v":0},{"$f":"'År 10'!K13","v":0},{"$f":"'År 10'!L13","v":0},{"$f":"'År 10'!M13","v":0},{"$f":"'År 10'!N13","v":0},{"$f":"'Resursallokering budget (låst)'!N13","v":0},0,null,null,"Forskningsassistent",null,{"$f":"'År 10'!S13","v":0},{"$f":"'År 10'!T13","v":0},{"$f":"'År 10'!U13","v":0},{"$f":"'År 10'!V13","v":0},{"$f":"'År 10'!W13","v":0},{"$f":"'År 10'!X13","v":0},{"$f":"'År 10'!Y13","v":0},{"$f":"'År 10'!Z13","v":0},{"$f":"'År 10'!AA13","v":0},{"$f":"'År 10'!AB13","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B14","v":"Forskare/biträdande forskare"},null,{"$f":"'År 10'!D14","v":0},{"$f":"'År 10'!E14","v":0},{"$f":"'År 10'!F14","v":0},{"$f":"'År 10'!G14","v":0},{"$f":"'År 10'!H14","v":0},{"$f":"'År 10'!I14","v":0},{"$f":"'År 10'!J14","v":0},{"$f":"'År 10'!K14","v":0},{"$f":"'År 10'!L14","v":0},{"$f":"'År 10'!M14","v":0},{"$f":"'År 10'!N14","v":0},{"$f":"'Resursallokering budget (låst)'!N14","v":0},0,null,null,"Forskare/biträdande forskare",null,{"$f":"'År 10'!S14","v":0},{"$f":"'År 10'!T14","v":0},{"$f":"'År 10'!U14","v":0},{"$f":"'År 10'!V14","v":0},{"$f":"'År 10'!W14","v":0},{"$f":"'År 10'!X14","v":0},{"$f":"'År 10'!Y14","v":0},{"$f":"'År 10'!Z14","v":0},{"$f":"'År 10'!AA14","v":0},{"$f":"'År 10'!AB14","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B15","v":0},null,{"$f":"'År 10'!D15","v":0},{"$f":"'År 10'!E15","v":0},{"$f":"'År 10'!F15","v":0},{"$f":"'År 10'!G15","v":0},{"$f":"'År 10'!H15","v":0},{"$f":"'År 10'!I15","v":0},{"$f":"'År 10'!J15","v":0},{"$f":"'År 10'!K15","v":0},{"$f":"'År 10'!L15","v":0},{"$f":"'År 10'!M15","v":0},{"$f":"'År 10'!N15","v":0},{"$f":"'Resursallokering budget (låst)'!N15","v":0},0,null,null,0,null,{"$f":"'År 10'!S15","v":0},{"$f":"'År 10'!T15","v":0},{"$f":"'År 10'!U15","v":0},{"$f":"'År 10'!V15","v":0},{"$f":"'År 10'!W15","v":0},{"$f":"'År 10'!X15","v":0},{"$f":"'År 10'!Y15","v":0},{"$f":"'År 10'!Z15","v":0},{"$f":"'År 10'!AA15","v":0},{"$f":"'År 10'!AB15","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B16","v":0},null,{"$f":"'År 10'!D16","v":0},{"$f":"'År 10'!E16","v":0},{"$f":"'År 10'!F16","v":0},{"$f":"'År 10'!G16","v":0},{"$f":"'År 10'!H16","v":0},{"$f":"'År 10'!I16","v":0},{"$f":"'År 10'!J16","v":0},{"$f":"'År 10'!K16","v":0},{"$f":"'År 10'!L16","v":0},{"$f":"'År 10'!M16","v":0},{"$f":"'År 10'!N16","v":0},{"$f":"'Resursallokering budget (låst)'!N16","v":0},0,null,null,0,null,{"$f":"'År 10'!S16","v":0},{"$f":"'År 10'!T16","v":0},{"$f":"'År 10'!U16","v":0},{"$f":"'År 10'!V16","v":0},{"$f":"'År 10'!W16","v":0},{"$f":"'År 10'!X16","v":0},{"$f":"'År 10'!Y16","v":0},{"$f":"'År 10'!Z16","v":0},{"$f":"'År 10'!AA16","v":0},{"$f":"'År 10'!AB16","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B17","v":0},null,{"$f":"'År 10'!D17","v":0},{"$f":"'År 10'!E17","v":0},{"$f":"'År 10'!F17","v":0},{"$f":"'År 10'!G17","v":0},{"$f":"'År 10'!H17","v":0},{"$f":"'År 10'!I17","v":0},{"$f":"'År 10'!J17","v":0},{"$f":"'År 10'!K17","v":0},{"$f":"'År 10'!L17","v":0},{"$f":"'År 10'!M17","v":0},{"$f":"'År 10'!N17","v":0},{"$f":"'Resursallokering budget (låst)'!N17","v":0},0,null,null,0,null,{"$f":"'År 10'!S17","v":0},{"$f":"'År 10'!T17","v":0},{"$f":"'År 10'!U17","v":0},{"$f":"'År 10'!V17","v":0},{"$f":"'År 10'!W17","v":0},{"$f":"'År 10'!X17","v":0},{"$f":"'År 10'!Y17","v":0},{"$f":"'År 10'!Z17","v":0},{"$f":"'År 10'!AA17","v":0},{"$f":"'År 10'!AB17","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B18","v":0},null,{"$f":"'År 10'!D18","v":0},{"$f":"'År 10'!E18","v":0},{"$f":"'År 10'!F18","v":0},{"$f":"'År 10'!G18","v":0},{"$f":"'År 10'!H18","v":0},{"$f":"'År 10'!I18","v":0},{"$f":"'År 10'!J18","v":0},{"$f":"'År 10'!K18","v":0},{"$f":"'År 10'!L18","v":0},{"$f":"'År 10'!M18","v":0},{"$f":"'År 10'!N18","v":0},{"$f":"'Resursallokering budget (låst)'!N18","v":0},0,null,null,0,null,{"$f":"'År 10'!S18","v":0},{"$f":"'År 10'!T18","v":0},{"$f":"'År 10'!U18","v":0},{"$f":"'År 10'!V18","v":0},{"$f":"'År 10'!W18","v":0},{"$f":"'År 10'!X18","v":0},{"$f":"'År 10'!Y18","v":0},{"$f":"'År 10'!Z18","v":0},{"$f":"'År 10'!AA18","v":0},{"$f":"'År 10'!AB18","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B19","v":0},null,{"$f":"'År 10'!D19","v":0},{"$f":"'År 10'!E19","v":0},{"$f":"'År 10'!F19","v":0},{"$f":"'År 10'!G19","v":0},{"$f":"'År 10'!H19","v":0},{"$f":"'År 10'!I19","v":0},{"$f":"'År 10'!J19","v":0},{"$f":"'År 10'!K19","v":0},{"$f":"'År 10'!L19","v":0},{"$f":"'År 10'!M19","v":0},{"$f":"'År 10'!N19","v":0},{"$f":"'Resursallokering budget (låst)'!N19","v":0},0,null,null,0,null,{"$f":"'År 10'!S19","v":0},{"$f":"'År 10'!T19","v":0},{"$f":"'År 10'!U19","v":0},{"$f":"'År 10'!V19","v":0},{"$f":"'År 10'!W19","v":0},{"$f":"'År 10'!X19","v":0},{"$f":"'År 10'!Y19","v":0},{"$f":"'År 10'!Z19","v":0},{"$f":"'År 10'!AA19","v":0},{"$f":"'År 10'!AB19","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B20","v":0},null,{"$f":"'År 10'!D20","v":0},{"$f":"'År 10'!E20","v":0},{"$f":"'År 10'!F20","v":0},{"$f":"'År 10'!G20","v":0},{"$f":"'År 10'!H20","v":0},{"$f":"'År 10'!I20","v":0},{"$f":"'År 10'!J20","v":0},{"$f":"'År 10'!K20","v":0},{"$f":"'År 10'!L20","v":0},{"$f":"'År 10'!M20","v":0},{"$f":"'År 10'!N20","v":0},{"$f":"'Resursallokering budget (låst)'!N20","v":0},0,null,null,0,null,{"$f":"'År 10'!S20","v":0},{"$f":"'År 10'!T20","v":0},{"$f":"'År 10'!U20","v":0},{"$f":"'År 10'!V20","v":0},{"$f":"'År 10'!W20","v":0},{"$f":"'År 10'!X20","v":0},{"$f":"'År 10'!Y20","v":0},{"$f":"'År 10'!Z20","v":0},{"$f":"'År 10'!AA20","v":0},{"$f":"'År 10'!AB20","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B21","v":0},null,{"$f":"'År 10'!D21","v":0},{"$f":"'År 10'!E21","v":0},{"$f":"'År 10'!F21","v":0},{"$f":"'År 10'!G21","v":0},{"$f":"'År 10'!H21","v":0},{"$f":"'År 10'!I21","v":0},{"$f":"'År 10'!J21","v":0},{"$f":"'År 10'!K21","v":0},{"$f":"'År 10'!L21","v":0},{"$f":"'År 10'!M21","v":0},{"$f":"'År 10'!N21","v":0},{"$f":"'Resursallokering budget (låst)'!N21","v":0},0,null,null,0,null,{"$f":"'År 10'!S21","v":0},{"$f":"'År 10'!T21","v":0},{"$f":"'År 10'!U21","v":0},{"$f":"'År 10'!V21","v":0},{"$f":"'År 10'!W21","v":0},{"$f":"'År 10'!X21","v":0},{"$f":"'År 10'!Y21","v":0},{"$f":"'År 10'!Z21","v":0},{"$f":"'År 10'!AA21","v":0},{"$f":"'År 10'!AB21","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B22","v":0},null,{"$f":"'År 10'!D22","v":0},{"$f":"'År 10'!E22","v":0},{"$f":"'År 10'!F22","v":0},{"$f":"'År 10'!G22","v":0},{"$f":"'År 10'!H22","v":0},{"$f":"'År 10'!I22","v":0},{"$f":"'År 10'!J22","v":0},{"$f":"'År 10'!K22","v":0},{"$f":"'År 10'!L22","v":0},{"$f":"'År 10'!M22","v":0},{"$f":"'År 10'!N22","v":0},{"$f":"'Resursallokering budget (låst)'!N22","v":0},0,null,null,0,null,{"$f":"'År 10'!S22","v":0},{"$f":"'År 10'!T22","v":0},{"$f":"'År 10'!U22","v":0},{"$f":"'År 10'!V22","v":0},{"$f":"'År 10'!W22","v":0},{"$f":"'År 10'!X22","v":0},{"$f":"'År 10'!Y22","v":0},{"$f":"'År 10'!Z22","v":0},{"$f":"'År 10'!AA22","v":0},{"$f":"'År 10'!AB22","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B23","v":0},null,{"$f":"'År 10'!D23","v":0},{"$f":"'År 10'!E23","v":0},{"$f":"'År 10'!F23","v":0},{"$f":"'År 10'!G23","v":0},{"$f":"'År 10'!H23","v":0},{"$f":"'År 10'!I23","v":0},{"$f":"'År 10'!J23","v":0},{"$f":"'År 10'!K23","v":0},{"$f":"'År 10'!L23","v":0},{"$f":"'År 10'!M23","v":0},{"$f":"'År 10'!N23","v":0},{"$f":"'Resursallokering budget (låst)'!N23","v":0},0,null,null,0,null,{"$f":"'År 10'!S23","v":0},{"$f":"'År 10'!T23","v":0},{"$f":"'År 10'!U23","v":0},{"$f":"'År 10'!V23","v":0},{"$f":"'År 10'!W23","v":0},{"$f":"'År 10'!X23","v":0},{"$f":"'År 10'!Y23","v":0},{"$f":"'År 10'!Z23","v":0},{"$f":"'År 10'!AA23","v":0},{"$f":"'År 10'!AB23","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B24","v":0},null,{"$f":"'År 10'!D24","v":0},{"$f":"'År 10'!E24","v":0},{"$f":"'År 10'!F24","v":0},{"$f":"'År 10'!G24","v":0},{"$f":"'År 10'!H24","v":0},{"$f":"'År 10'!I24","v":0},{"$f":"'År 10'!J24","v":0},{"$f":"'År 10'!K24","v":0},{"$f":"'År 10'!L24","v":0},{"$f":"'År 10'!M24","v":0},{"$f":"'År 10'!N24","v":0},{"$f":"'Resursallokering budget (låst)'!N24","v":0},0,null,null,0,null,{"$f":"'År 10'!S24","v":0},{"$f":"'År 10'!T24","v":0},{"$f":"'År 10'!U24","v":0},{"$f":"'År 10'!V24","v":0},{"$f":"'År 10'!W24","v":0},{"$f":"'År 10'!X24","v":0},{"$f":"'År 10'!Y24","v":0},{"$f":"'År 10'!Z24","v":0},{"$f":"'År 10'!AA24","v":0},{"$f":"'År 10'!AB24","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B25","v":0},null,{"$f":"'År 10'!D25","v":0},{"$f":"'År 10'!E25","v":0},{"$f":"'År 10'!F25","v":0},{"$f":"'År 10'!G25","v":0},{"$f":"'År 10'!H25","v":0},{"$f":"'År 10'!I25","v":0},{"$f":"'År 10'!J25","v":0},{"$f":"'År 10'!K25","v":0},{"$f":"'År 10'!L25","v":0},{"$f":"'År 10'!M25","v":0},{"$f":"'År 10'!N25","v":0},{"$f":"'Resursallokering budget (låst)'!N25","v":0},0,null,null,0,null,{"$f":"'År 10'!S25","v":0},{"$f":"'År 10'!T25","v":0},{"$f":"'År 10'!U25","v":0},{"$f":"'År 10'!V25","v":0},{"$f":"'År 10'!W25","v":0},{"$f":"'År 10'!X25","v":0},{"$f":"'År 10'!Y25","v":0},{"$f":"'År 10'!Z25","v":0},{"$f":"'År 10'!AA25","v":0},{"$f":"'År 10'!AB25","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B26","v":0},null,{"$f":"'År 10'!D26","v":0},{"$f":"'År 10'!E26","v":0},{"$f":"'År 10'!F26","v":0},{"$f":"'År 10'!G26","v":0},{"$f":"'År 10'!H26","v":0},{"$f":"'År 10'!I26","v":0},{"$f":"'År 10'!J26","v":0},{"$f":"'År 10'!K26","v":0},{"$f":"'År 10'!L26","v":0},{"$f":"'År 10'!M26","v":0},{"$f":"'År 10'!N26","v":0},{"$f":"'Resursallokering budget (låst)'!N26","v":0},0,null,null,0,null,{"$f":"'År 10'!S26","v":0},{"$f":"'År 10'!T26","v":0},{"$f":"'År 10'!U26","v":0},{"$f":"'År 10'!V26","v":0},{"$f":"'År 10'!W26","v":0},{"$f":"'År 10'!X26","v":0},{"$f":"'År 10'!Y26","v":0},{"$f":"'År 10'!Z26","v":0},{"$f":"'År 10'!AA26","v":0},{"$f":"'År 10'!AB26","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B27","v":0},null,{"$f":"'År 10'!D27","v":0},{"$f":"'År 10'!E27","v":0},{"$f":"'År 10'!F27","v":0},{"$f":"'År 10'!G27","v":0},{"$f":"'År 10'!H27","v":0},{"$f":"'År 10'!I27","v":0},{"$f":"'År 10'!J27","v":0},{"$f":"'År 10'!K27","v":0},{"$f":"'År 10'!L27","v":0},{"$f":"'År 10'!M27","v":0},{"$f":"'År 10'!N27","v":0},{"$f":"'Resursallokering budget (låst)'!N27","v":0},0,null,null,0,null,{"$f":"'År 10'!S27","v":0},{"$f":"'År 10'!T27","v":0},{"$f":"'År 10'!U27","v":0},{"$f":"'År 10'!V27","v":0},{"$f":"'År 10'!W27","v":0},{"$f":"'År 10'!X27","v":0},{"$f":"'År 10'!Y27","v":0},{"$f":"'År 10'!Z27","v":0},{"$f":"'År 10'!AA27","v":0},{"$f":"'År 10'!AB27","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B28","v":0},null,{"$f":"'År 10'!D28","v":0},{"$f":"'År 10'!E28","v":0},{"$f":"'År 10'!F28","v":0},{"$f":"'År 10'!G28","v":0},{"$f":"'År 10'!H28","v":0},{"$f":"'År 10'!I28","v":0},{"$f":"'År 10'!J28","v":0},{"$f":"'År 10'!K28","v":0},{"$f":"'År 10'!L28","v":0},{"$f":"'År 10'!M28","v":0},{"$f":"'År 10'!N28","v":0},{"$f":"'Resursallokering budget (låst)'!N28","v":0},0,null,null,0,null,{"$f":"'År 10'!S28","v":0},{"$f":"'År 10'!T28","v":0},{"$f":"'År 10'!U28","v":0},{"$f":"'År 10'!V28","v":0},{"$f":"'År 10'!W28","v":0},{"$f":"'År 10'!X28","v":0},{"$f":"'År 10'!Y28","v":0},{"$f":"'År 10'!Z28","v":0},{"$f":"'År 10'!AA28","v":0},{"$f":"'År 10'!AB28","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B29","v":0},null,{"$f":"'År 10'!D29","v":0},{"$f":"'År 10'!E29","v":0},{"$f":"'År 10'!F29","v":0},{"$f":"'År 10'!G29","v":0},{"$f":"'År 10'!H29","v":0},{"$f":"'År 10'!I29","v":0},{"$f":"'År 10'!J29","v":0},{"$f":"'År 10'!K29","v":0},{"$f":"'År 10'!L29","v":0},{"$f":"'År 10'!M29","v":0},{"$f":"'År 10'!N29","v":0},{"$f":"'Resursallokering budget (låst)'!N29","v":0},0,null,null,0,null,{"$f":"'År 10'!S29","v":0},{"$f":"'År 10'!T29","v":0},{"$f":"'År 10'!U29","v":0},{"$f":"'År 10'!V29","v":0},{"$f":"'År 10'!W29","v":0},{"$f":"'År 10'!X29","v":0},{"$f":"'År 10'!Y29","v":0},{"$f":"'År 10'!Z29","v":0},{"$f":"'År 10'!AA29","v":0},{"$f":"'År 10'!AB29","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B30","v":0},null,{"$f":"'År 10'!D30","v":0},{"$f":"'År 10'!E30","v":0},{"$f":"'År 10'!F30","v":0},{"$f":"'År 10'!G30","v":0},{"$f":"'År 10'!H30","v":0},{"$f":"'År 10'!I30","v":0},{"$f":"'År 10'!J30","v":0},{"$f":"'År 10'!K30","v":0},{"$f":"'År 10'!L30","v":0},{"$f":"'År 10'!M30","v":0},{"$f":"'År 10'!N30","v":0},{"$f":"'Resursallokering budget (låst)'!N30","v":0},0,null,null,0,null,{"$f":"'År 10'!S30","v":0},{"$f":"'År 10'!T30","v":0},{"$f":"'År 10'!U30","v":0},{"$f":"'År 10'!V30","v":0},{"$f":"'År 10'!W30","v":0},{"$f":"'År 10'!X30","v":0},{"$f":"'År 10'!Y30","v":0},{"$f":"'År 10'!Z30","v":0},{"$f":"'År 10'!AA30","v":0},{"$f":"'År 10'!AB30","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B31","v":0},null,{"$f":"'År 10'!D31","v":0},{"$f":"'År 10'!E31","v":0},{"$f":"'År 10'!F31","v":0},{"$f":"'År 10'!G31","v":0},{"$f":"'År 10'!H31","v":0},{"$f":"'År 10'!I31","v":0},{"$f":"'År 10'!J31","v":0},{"$f":"'År 10'!K31","v":0},{"$f":"'År 10'!L31","v":0},{"$f":"'År 10'!M31","v":0},{"$f":"'År 10'!N31","v":0},{"$f":"'Resursallokering budget (låst)'!N31","v":0},0,null,null,0,null,{"$f":"'År 10'!S31","v":0},{"$f":"'År 10'!T31","v":0},{"$f":"'År 10'!U31","v":0},{"$f":"'År 10'!V31","v":0},{"$f":"'År 10'!W31","v":0},{"$f":"'År 10'!X31","v":0},{"$f":"'År 10'!Y31","v":0},{"$f":"'År 10'!Z31","v":0},{"$f":"'År 10'!AA31","v":0},{"$f":"'År 10'!AB31","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B32","v":0},null,{"$f":"'År 10'!D32","v":0},{"$f":"'År 10'!E32","v":0},{"$f":"'År 10'!F32","v":0},{"$f":"'År 10'!G32","v":0},{"$f":"'År 10'!H32","v":0},{"$f":"'År 10'!I32","v":0},{"$f":"'År 10'!J32","v":0},{"$f":"'År 10'!K32","v":0},{"$f":"'År 10'!L32","v":0},{"$f":"'År 10'!M32","v":0},{"$f":"'År 10'!N32","v":0},{"$f":"'Resursallokering budget (låst)'!N32","v":0},0,null,null,0,null,{"$f":"'År 10'!S32","v":0},{"$f":"'År 10'!T32","v":0},{"$f":"'År 10'!U32","v":0},{"$f":"'År 10'!V32","v":0},{"$f":"'År 10'!W32","v":0},{"$f":"'År 10'!X32","v":0},{"$f":"'År 10'!Y32","v":0},{"$f":"'År 10'!Z32","v":0},{"$f":"'År 10'!AA32","v":0},{"$f":"'År 10'!AB32","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B33","v":0},null,{"$f":"'År 10'!D33","v":0},{"$f":"'År 10'!E33","v":0},{"$f":"'År 10'!F33","v":0},{"$f":"'År 10'!G33","v":0},{"$f":"'År 10'!H33","v":0},{"$f":"'År 10'!I33","v":0},{"$f":"'År 10'!J33","v":0},{"$f":"'År 10'!K33","v":0},{"$f":"'År 10'!L33","v":0},{"$f":"'År 10'!M33","v":0},{"$f":"'År 10'!N33","v":0},{"$f":"'Resursallokering budget (låst)'!N33","v":0},0,null,null,0,null,{"$f":"'År 10'!S33","v":0},{"$f":"'År 10'!T33","v":0},{"$f":"'År 10'!U33","v":0},{"$f":"'År 10'!V33","v":0},{"$f":"'År 10'!W33","v":0},{"$f":"'År 10'!X33","v":0},{"$f":"'År 10'!Y33","v":0},{"$f":"'År 10'!Z33","v":0},{"$f":"'År 10'!AA33","v":0},{"$f":"'År 10'!AB33","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B34","v":0},null,{"$f":"'År 10'!D34","v":0},{"$f":"'År 10'!E34","v":0},{"$f":"'År 10'!F34","v":0},{"$f":"'År 10'!G34","v":0},{"$f":"'År 10'!H34","v":0},{"$f":"'År 10'!I34","v":0},{"$f":"'År 10'!J34","v":0},{"$f":"'År 10'!K34","v":0},{"$f":"'År 10'!L34","v":0},{"$f":"'År 10'!M34","v":0},{"$f":"'År 10'!N34","v":0},{"$f":"'Resursallokering budget (låst)'!N34","v":0},0,null,null,0,null,{"$f":"'År 10'!S34","v":0},{"$f":"'År 10'!T34","v":0},{"$f":"'År 10'!U34","v":0},{"$f":"'År 10'!V34","v":0},{"$f":"'År 10'!W34","v":0},{"$f":"'År 10'!X34","v":0},{"$f":"'År 10'!Y34","v":0},{"$f":"'År 10'!Z34","v":0},{"$f":"'År 10'!AA34","v":0},{"$f":"'År 10'!AB34","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B35","v":0},null,{"$f":"'År 10'!D35","v":0},{"$f":"'År 10'!E35","v":0},{"$f":"'År 10'!F35","v":0},{"$f":"'År 10'!G35","v":0},{"$f":"'År 10'!H35","v":0},{"$f":"'År 10'!I35","v":0},{"$f":"'År 10'!J35","v":0},{"$f":"'År 10'!K35","v":0},{"$f":"'År 10'!L35","v":0},{"$f":"'År 10'!M35","v":0},{"$f":"'År 10'!N35","v":0},{"$f":"'Resursallokering budget (låst)'!N35","v":0},0,null,null,0,null,{"$f":"'År 10'!S35","v":0},{"$f":"'År 10'!T35","v":0},{"$f":"'År 10'!U35","v":0},{"$f":"'År 10'!V35","v":0},{"$f":"'År 10'!W35","v":0},{"$f":"'År 10'!X35","v":0},{"$f":"'År 10'!Y35","v":0},{"$f":"'År 10'!Z35","v":0},{"$f":"'År 10'!AA35","v":0},{"$f":"'År 10'!AB35","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B36","v":0},null,{"$f":"'År 10'!D36","v":0},{"$f":"'År 10'!E36","v":0},{"$f":"'År 10'!F36","v":0},{"$f":"'År 10'!G36","v":0},{"$f":"'År 10'!H36","v":0},{"$f":"'År 10'!I36","v":0},{"$f":"'År 10'!J36","v":0},{"$f":"'År 10'!K36","v":0},{"$f":"'År 10'!L36","v":0},{"$f":"'År 10'!M36","v":0},{"$f":"'År 10'!N36","v":0},{"$f":"'Resursallokering budget (låst)'!N36","v":0},0,null,null,0,null,{"$f":"'År 10'!S36","v":0},{"$f":"'År 10'!T36","v":0},{"$f":"'År 10'!U36","v":0},{"$f":"'År 10'!V36","v":0},{"$f":"'År 10'!W36","v":0},{"$f":"'År 10'!X36","v":0},{"$f":"'År 10'!Y36","v":0},{"$f":"'År 10'!Z36","v":0},{"$f":"'År 10'!AA36","v":0},{"$f":"'År 10'!AB36","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B37","v":0},null,{"$f":"'År 10'!D37","v":0},{"$f":"'År 10'!E37","v":0},{"$f":"'År 10'!F37","v":0},{"$f":"'År 10'!G37","v":0},{"$f":"'År 10'!H37","v":0},{"$f":"'År 10'!I37","v":0},{"$f":"'År 10'!J37","v":0},{"$f":"'År 10'!K37","v":0},{"$f":"'År 10'!L37","v":0},{"$f":"'År 10'!M37","v":0},{"$f":"'År 10'!N37","v":0},{"$f":"'Resursallokering budget (låst)'!N37","v":0},0,null,null,0,null,{"$f":"'År 10'!S37","v":0},{"$f":"'År 10'!T37","v":0},{"$f":"'År 10'!U37","v":0},{"$f":"'År 10'!V37","v":0},{"$f":"'År 10'!W37","v":0},{"$f":"'År 10'!X37","v":0},{"$f":"'År 10'!Y37","v":0},{"$f":"'År 10'!Z37","v":0},{"$f":"'År 10'!AA37","v":0},{"$f":"'År 10'!AB37","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B38","v":0},null,{"$f":"'År 10'!D38","v":0},{"$f":"'År 10'!E38","v":0},{"$f":"'År 10'!F38","v":0},{"$f":"'År 10'!G38","v":0},{"$f":"'År 10'!H38","v":0},{"$f":"'År 10'!I38","v":0},{"$f":"'År 10'!J38","v":0},{"$f":"'År 10'!K38","v":0},{"$f":"'År 10'!L38","v":0},{"$f":"'År 10'!M38","v":0},{"$f":"'År 10'!N38","v":0},{"$f":"'Resursallokering budget (låst)'!N38","v":0},0,null,null,0,null,{"$f":"'År 10'!S38","v":0},{"$f":"'År 10'!T38","v":0},{"$f":"'År 10'!U38","v":0},{"$f":"'År 10'!V38","v":0},{"$f":"'År 10'!W38","v":0},{"$f":"'År 10'!X38","v":0},{"$f":"'År 10'!Y38","v":0},{"$f":"'År 10'!Z38","v":0},{"$f":"'År 10'!AA38","v":0},{"$f":"'År 10'!AB38","v":0},0]
[null,{"$f":"'Resursallokering budget (låst)'!B39","v":0},null,{"$f":"'År 10'!D39","v":0},{"$f":"'År 10'!E39","v":0},{"$f":"'År 10'!F39","v":0},{"$f":"'År 10'!G39","v":0},{"$f":"'År 10'!H39","v":0},{"$f":"'År 10'!I39","v":0},{"$f":"'År 10'!J39","v":0},{"$f":"'År 10'!K39","v":0},{"$f":"'År 10'!L39","v":0},{"$f":"'År 10'!M39","v":0},{"$f":"'År 10'!N39","v":0},{"$f":"'Resursallokering budget (låst)'!N39","v":0},0,null,null,0,null,{"$f":"'År 10'!S39","v":0},{"$f":"'År 10'!T39","v":0},{"$f":"'År 10'!U39","v":0},{"$f":"'År 10'!V39","v":0},{"$f":"'År 10'!W39","v":0},{"$f":"'År 10'!X39","v":0},{"$f":"'År 10'!Y39","v":0},{"$f":"'År 10'!Z39","v":0},{"$f":"'År 10'!AA39","v":0},{"$f":"'År 10'!AB39","v":0},{"$f":"SUM(U39:AD39)","v":0}]
[null,"Totalt",{"$f":"'År 10'!C40","v":0},{"$f":"'År 10'!D40","v":0},{"$f":"'År 10'!E40","v":0},{"$f":"'År 10'!F40","v":0},{"$f":"'År 10'!G40","v":0},{"$f":"'År 10'!H40","v":0},{"$f":"'År 10'!I40","v":0},{"$f":"'År 10'!J40","v":0},{"$f":"'År 10'!K40","v":0},{"$f":"'År 10'!L40","v":0},{"$f":"'År 10'!M40","v":0},{"$f":"'År 10'!N40","v":0},{"$f":"SUM(O5:O39)","v":0},{"$f":"SUM(P5:P39)","v":0},null,null,"Totalt",{"$f":"AE40","v":0},{"$f":"SUM(U5:U39)","v":0},0,0,0,0,{"$f":"SUM(Z5:Z39)","v":0},0,0,0,0,{"$f":"SUM(AE5:AE39)","v":0}]

{"sheet":"ÖPPNA_STÄNG RESURSALLOKERINGEN","index":14,"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 budget (låst)","index":15,"n_rows":40,"n_cols":29,"rows_kept":40,"cut":false,"hidden":true,"merged":[[2,2,2,13],[2,18,2,28],[2,1,3,1]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,"Budget timmar",null,null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC/SR",null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},"År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0},{"$f":"IFERROR(E6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},{"$f":"IFERROR(I6/($C6/12),0)","v":0},{"$f":"IFERROR(J6/($C6/12),0)","v":0},{"$f":"IFERROR(K6/($C6/12),0)","v":0},{"$f":"IFERROR(L6/($C6/12),0)","v":0},{"$f":"IFERROR(M6/($C6/12),0)","v":0},{"$f":"SUM(S6:AB6)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},{"$f":"SUM(D7:M7)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S7:AB7)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S8:AB8)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},1700,{"$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*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},1700,{"$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*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},1700,{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},1700,{"$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":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},1700,{"$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":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},1700,{"$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":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},1700,{"$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*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},1700,{"$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*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},1700,{"$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*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},1700,{"$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*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},1700,{"$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*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},1700,{"$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*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},1700,{"$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*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},1700,{"$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*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},1700,{"$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*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},1700,{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},1700,{"$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*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",5100,{"$f":"SUM(D5:D39)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Totalt",{"$f":"AC40","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Resursallokering FORMLER","index":16,"n_rows":40,"n_cols":29,"rows_kept":40,"cut":false,"hidden":true,"merged":[[2,2,2,13],[2,18,2,28]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,"Budget timmar",null,null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!$D$5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC/SR",null,null,null,{"$f":"D4","v":"År 1"},{"$f":"E4","v":"År 2"},"År 3","År 4","År 5","År 6","År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'Resursallokering budget (låst)'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'Resursallokering budget (låst)'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},0,0,0,0,0,{"$f":"SUM(S6:AB6)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'Resursallokering budget (låst)'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,{"$f":"IFERROR(G7/($C7/12),0)","v":0},{"$f":"IFERROR(H7/($C7/12),0)","v":0},{"$f":"IFERROR(F7/($C7/12),0)","v":0},{"$f":"IFERROR(G7/($C7/12),0)","v":0},{"$f":"IFERROR(H7/($C7/12),0)","v":0},0,0,0,0,0,{"$f":"SUM(S7:AB7)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'Resursallokering budget (låst)'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'Resursallokering budget (låst)'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'Resursallokering budget (låst)'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'Resursallokering budget (låst)'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'Resursallokering budget (låst)'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'Resursallokering budget (låst)'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'Resursallokering budget (låst)'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'Resursallokering budget (låst)'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'Resursallokering budget (låst)'!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'Resursallokering budget (låst)'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'Resursallokering budget (låst)'!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'Resursallokering budget (låst)'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'Resursallokering budget (låst)'!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$f":"B20","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'Resursallokering budget (låst)'!C21","v":1700},{"$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*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I21/($C21/12),0)","v":0},{"$f":"IFERROR(J21/($C21/12),0)","v":0},{"$f":"IFERROR(K21/($C21/12),0)","v":0},{"$f":"IFERROR(L21/($C21/12),0)","v":0},{"$f":"IFERROR(M21/($C21/12),0)","v":0},0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'Resursallokering budget (låst)'!C22","v":1700},{"$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*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'Resursallokering budget (låst)'!C23","v":1700},{"$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*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'Resursallokering budget (låst)'!C24","v":1700},{"$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*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'Resursallokering budget (låst)'!C25","v":1700},{"$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*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'Resursallokering budget (låst)'!C26","v":1700},{"$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*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'Resursallokering budget (låst)'!C27","v":1700},{"$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*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'Resursallokering budget (låst)'!C28","v":1700},{"$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*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'Resursallokering budget (låst)'!C29","v":1700},{"$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*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'Resursallokering budget (låst)'!C30","v":1700},{"$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*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'Resursallokering budget (låst)'!C31","v":1700},{"$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*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'Resursallokering budget (låst)'!C32","v":1700},{"$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*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'Resursallokering budget (låst)'!C33","v":1700},{"$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*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'Resursallokering budget (låst)'!C34","v":1700},{"$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*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'Resursallokering budget (låst)'!C35","v":1700},{"$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*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'Resursallokering budget (låst)'!C36","v":1700},{"$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*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'Resursallokering budget (låst)'!C37","v":1700},{"$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*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'Resursallokering budget (låst)'!C38","v":1700},{"$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*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'Resursallokering budget (låst)'!C39","v":1700},{"$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*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,{"$f":"SUM(I5:I39)","v":0},0,0,0,0,0,null,null,"Totalt",{"$f":"AC40","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,{"$f":"SUM(X5:X39)","v":0},0,0,0,0,0]

{"sheet":"År 1","index":17,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22],[2,1,3,1],[2,3,2,13],[41,3,41,13],[2,18,2,28],[41,18,41,28]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'Resursallokering budget (låst)'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},0,0,0,0,{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'Resursallokering budget (låst)'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,"Docent",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S6:AB6)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'Resursallokering budget (låst)'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,{"$f":"IFERROR(D7/($C7/12),0)","v":0},{"$f":"IFERROR(E7/($C7/12),0)","v":0},{"$f":"IFERROR(F7/($C7/12),0)","v":0},{"$f":"IFERROR(G7/($C7/12),0)","v":0},{"$f":"IFERROR(H7/($C7/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'Resursallokering budget (låst)'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,{"$f":"IFERROR(D8/($C8/12),0)","v":0},{"$f":"IFERROR(E8/($C8/12),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'Resursallokering budget (låst)'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'Resursallokering budget (låst)'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'Resursallokering budget (låst)'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'Resursallokering budget (låst)'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'Resursallokering budget (låst)'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'Resursallokering budget (låst)'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'Resursallokering budget (låst)'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'Resursallokering budget (låst)'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'Resursallokering budget (låst)'!C17","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'Resursallokering budget (låst)'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'Resursallokering budget (låst)'!C19","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'Resursallokering budget (låst)'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'Resursallokering budget (låst)'!C21","v":1700},{"$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*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I21/($C21/12),0)","v":0},{"$f":"IFERROR(J21/($C21/12),0)","v":0},{"$f":"IFERROR(K21/($C21/12),0)","v":0},{"$f":"IFERROR(L21/($C21/12),0)","v":0},{"$f":"IFERROR(M21/($C21/12),0)","v":0},0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'Resursallokering budget (låst)'!C22","v":1700},{"$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*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'Resursallokering budget (låst)'!C23","v":1700},{"$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*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'Resursallokering budget (låst)'!C24","v":1700},{"$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*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'Resursallokering budget (låst)'!C25","v":1700},{"$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*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'Resursallokering budget (låst)'!C26","v":1700},{"$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*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'Resursallokering budget (låst)'!C27","v":1700},{"$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*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'Resursallokering budget (låst)'!C28","v":1700},{"$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*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'Resursallokering budget (låst)'!C29","v":1700},{"$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*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'Resursallokering budget (låst)'!C30","v":1700},{"$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*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'Resursallokering budget (låst)'!C31","v":1700},{"$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*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'Resursallokering budget (låst)'!C32","v":1700},{"$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*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'Resursallokering budget (låst)'!C33","v":1700},{"$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*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'Resursallokering budget (låst)'!C34","v":1700},{"$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*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'Resursallokering budget (låst)'!C35","v":1700},{"$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*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'Resursallokering budget (låst)'!C36","v":1700},{"$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*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'Resursallokering budget (låst)'!C37","v":1700},{"$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*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'Resursallokering budget (låst)'!C38","v":1700},{"$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*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'Resursallokering budget (låst)'!C39","v":1700},{"$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*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,{"$f":"SUM(I5:I39)","v":0},0,0,0,0,{"$f":"SUM(N5:N39)","v":0},null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,{"$f":"SUM(X5:X39)","v":0},0,0,0,0,{"$f":"SUM(AC5:AC39)","v":0}]
[]
[null,null,null,"Utfall / Prognos timmar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Omfattning %"]
[null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Kr/tim",null,null,null,null,{"$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"},{"$f":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr1/C5,0)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},{"$f":"IFERROR(E44/$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},{"$f":"IFERROR(I44/$C5,0)","v":0},{"$f":"IFERROR(J44/$C5,0)","v":0},{"$f":"IFERROR(K44/$C5,0)","v":0},{"$f":"IFERROR(L44/$C5,0)","v":0},{"$f":"IFERROR(M44/$C5,0)","v":0},{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr1/C6,0)","v":0},null,null,"Docent",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S45:AB45)","v":0}]
[null,"Lektor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr1/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr1/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr1/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr1/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr1/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr1/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr1/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,{"$f":"IFERROR(J52/$C13,0)","v":0},0,0,0,0]
[null,"Forskare/biträdande forskare",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr1/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr1/C15,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr1/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr1/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr1/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr1/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr1/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B21","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr1/C21,0)","v":0},null,null,{"$f":"B21","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr1/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr1/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr1/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr1/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr1/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr1/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr1/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr1/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr1/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr1/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr1/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr1/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr1/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr1/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr1/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr1/C37,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr1/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr1/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,{"$f":"SUM(X44:X78)","v":0},0,0,0,0,0]

{"sheet":"År 2","index":18,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[2,1,3,1],[86,21,86,22],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28],[84,4,86,5],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,{"$f":"'År 1'!D3:N3","v":"Budget timmar (ev. reviderad)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'År 1'!O3","v":"Godkännande"},null,null,null,{"$f":"'År 1'!S3:AC3","v":"Manmånader"}]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},{"$f":"'År 1'!N4","v":"Totalt"},{"$f":"'År 1'!O4","v":"SC / SR"},null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10",{"$f":"'År 1'!AC4","v":"Totalt"}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 1'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 1'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,"Docent",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S6:AB6)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 1'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 1'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 1'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 1'!C10","v":1700},{"$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*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 1'!C11","v":1700},{"$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*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 1'!C12","v":1700},{"$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*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 1'!C13","v":1700},{"$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*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 1'!C14","v":1700},{"$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*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 1'!C15","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 1'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 1'!C17","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 1'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 1'!C19","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 1'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 1'!C21","v":1700},{"$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*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I21/($C21/12),0)","v":0},0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 1'!C22","v":1700},{"$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*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 1'!C23","v":1700},{"$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*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 1'!C24","v":1700},{"$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*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 1'!C25","v":1700},{"$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*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 1'!C26","v":1700},{"$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*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 1'!C27","v":1700},{"$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*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 1'!C28","v":1700},{"$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*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 1'!C29","v":1700},{"$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*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 1'!C30","v":1700},{"$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*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 1'!C31","v":1700},{"$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*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 1'!C32","v":1700},{"$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*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 1'!C33","v":1700},{"$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*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 1'!C34","v":1700},{"$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*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 1'!C35","v":1700},{"$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*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 1'!C36","v":1700},{"$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*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 1'!C37","v":1700},{"$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*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I37/($C37/12),0)","v":0},0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 1'!C38","v":1700},{"$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*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 1'!C39","v":1700},{"$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*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'År 1'!B40","v":"Totalt"},{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,{"$f":"SUM(I5:I39)","v":0},0,0,0,0,0,null,null,{"$f":"'År 1'!Q40","v":"Totalt"},{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,{"$f":"SUM(X5:X39)","v":0},0,0,0,0,{"$f":"SUM(AC5:AC39)","v":0}]
[]
[null,null,null,{"$f":"'År 1'!D42:N42","v":"Utfall / Prognos timmar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'År 1'!S42:AC42","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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10",{"$f":"'År 1'!AC43","v":"Totalt"}]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 1'!D44","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr2/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},{"$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":"IFERROR(I44/$C5,0)","v":0},0,0,0,0,{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 1'!D45","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr2/C6,0)","v":0},null,null,"Docent",null,0,0,0,0,0,{"$f":"IFERROR(I45/$C6,0)","v":0},0,0,0,0,{"$f":"SUM(S45:AB45)","v":0}]
[null,"Lektor",null,{"$f":"'År 1'!D46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr2/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,{"$f":"IFERROR(I46/$C7,0)","v":0},0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 1'!D47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr2/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,{"$f":"IFERROR(I47/$C8,0)","v":0},0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 1'!D48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr2/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,{"$f":"IFERROR(I48/$C9,0)","v":0},0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 1'!D49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr2/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,{"$f":"IFERROR(I49/$C10,0)","v":0},0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 1'!D50","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr2/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,{"$f":"IFERROR(I50/$C11,0)","v":0},0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 1'!D51","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr2/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,{"$f":"IFERROR(I51/$C12,0)","v":0},0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 1'!D52","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr2/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,{"$f":"IFERROR(I52/$C13,0)","v":0},0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 1'!D53","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr2/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,{"$f":"IFERROR(I53/$C14,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr2/C15,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I54/$C15,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D55","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr2/C16,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I55/$C16,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D56","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr2/C17,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I56/$C17,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D57","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr2/C18,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I57/$C18,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D58","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr2/C19,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I58/$C19,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D59","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr2/C20,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I59/$C20,0)","v":0},0,0,0,0,0]
[null,{"$f":"B21","v":0},null,{"$f":"'År 1'!D60","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr2/C21,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I60/$C21,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr2/C22,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I61/$C22,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D62","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr2/C23,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I62/$C23,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D63","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr2/C24,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I63/$C24,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D64","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr2/C25,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I64/$C25,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D65","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr2/C26,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I65/$C26,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D66","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr2/C27,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I66/$C27,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D67","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr2/C28,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I67/$C28,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D68","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr2/C29,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I68/$C29,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D69","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr2/C30,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I69/$C30,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D70","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr2/C31,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I70/$C31,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D71","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr2/C32,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I71/$C32,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D72","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr2/C33,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I72/$C33,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D73","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr2/C34,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I73/$C34,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D74","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr2/C35,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I74/$C35,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr2/C36,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I75/$C36,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D76","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr2/C37,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I76/$C37,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D77","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr2/C38,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I77/$C38,0)","v":0},0,0,0,0,0]
[null,0,null,{"$f":"'År 1'!D78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr2/C39,0)","v":0},null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I78/$C39,0)","v":0},0,0,0,0,0]
[null,{"$f":"'År 1'!B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,{"$f":"'År 1'!Q40","v":"Totalt"},{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,{"$f":"SUM(X44:X78)","v":0},0,0,0,0,{"$f":"SUM(AC44:AC78)","v":0}]

{"sheet":"År 3","index":19,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[2,1,3,1],[86,21,86,22],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28],[84,4,86,5],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22]]}
[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:N3","v":"Budget timmar (ev. reviderad)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'År 2'!O3","v":"Godkännande"},null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC/SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 2'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},0,0,0,0,{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 2'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S6:AB6)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 2'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 2'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,{"$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/($C8/12),0)","v":0},{"$f":"IFERROR(H8/($C8/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 2'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 2'!C10","v":1700},{"$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*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 2'!C11","v":1700},{"$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*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 2'!C12","v":1700},{"$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*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 2'!C13","v":1700},{"$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*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 2'!C14","v":1700},{"$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*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 2'!C15","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 2'!C16","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 2'!C17","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 2'!C18","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},{"$f":"IFERROR(E18/($C18/12),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 2'!C19","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 2'!C20","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},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/($C20/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 2'!C21","v":1700},{"$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*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I21/($C21/12),0)","v":0},{"$f":"IFERROR(J21/($C21/12),0)","v":0},{"$f":"IFERROR(K21/($C21/12),0)","v":0},{"$f":"IFERROR(L21/($C21/12),0)","v":0},{"$f":"IFERROR(M21/($C21/12),0)","v":0},0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 2'!C22","v":1700},{"$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*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 2'!C23","v":1700},{"$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*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 2'!C24","v":1700},{"$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*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 2'!C25","v":1700},{"$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*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 2'!C26","v":1700},{"$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*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 2'!C27","v":1700},{"$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*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 2'!C28","v":1700},{"$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*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 2'!C29","v":1700},{"$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*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 2'!C30","v":1700},{"$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*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 2'!C31","v":1700},{"$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*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 2'!C32","v":1700},{"$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*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 2'!C33","v":1700},{"$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*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 2'!C34","v":1700},{"$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*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 2'!C35","v":1700},{"$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*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 2'!C36","v":1700},{"$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*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 2'!C37","v":1700},{"$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*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 2'!C38","v":1700},{"$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*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 2'!C39","v":1700},{"$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*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,{"$f":"SUM(I5:I39)","v":0},0,0,0,0,0,null,null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,{"$f":"SUM(X5:X39)","v":0},0,0,0,0,0]
[]
[null,null,null,"Utfall / Prgnos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 2'!D44","v":0},{"$f":"'År 2'!E44","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr3/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},{"$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":"IFERROR(I44/$C5,0)","v":0},{"$f":"IFERROR(J44/$C5,0)","v":0},{"$f":"IFERROR(K44/$C5,0)","v":0},{"$f":"IFERROR(L44/$C5,0)","v":0},{"$f":"IFERROR(M44/$C5,0)","v":0},{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 2'!D45","v":0},{"$f":"'År 2'!E45","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr3/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S45:AB45)","v":0}]
[null,"Lektor",null,{"$f":"'År 2'!D46","v":0},{"$f":"'År 2'!E46","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr3/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 2'!D47","v":0},{"$f":"'År 2'!E47","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr3/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 2'!D48","v":0},{"$f":"'År 2'!E48","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr3/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 2'!D49","v":0},{"$f":"'År 2'!E49","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr3/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 2'!D50","v":0},{"$f":"'År 2'!E50","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr3/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 2'!D51","v":0},{"$f":"'År 2'!E51","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr3/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 2'!D52","v":0},{"$f":"'År 2'!E52","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr3/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 2'!D53","v":0},{"$f":"'År 2'!E53","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr3/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D54","v":0},{"$f":"'År 2'!E54","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr3/C15,0)","v":0},null,null,{"$f":"B54","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D55","v":0},{"$f":"'År 2'!E55","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr3/C16,0)","v":0},null,null,{"$f":"B55","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D56","v":0},{"$f":"'År 2'!E56","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr3/C17,0)","v":0},null,null,{"$f":"B56","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D57","v":0},{"$f":"'År 2'!E57","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr3/C18,0)","v":0},null,null,{"$f":"B57","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D58","v":0},{"$f":"'År 2'!E58","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr3/C19,0)","v":0},null,null,{"$f":"B58","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D59","v":0},{"$f":"'År 2'!E59","v":0},null,null,null,null,null,null,null,null,{"$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/$C20,0)","v":0},{"$f":"IFERROR(F59/$C20,0)","v":0},{"$f":"IFERROR(G59/$C20,0)","v":0},{"$f":"IFERROR(H59/$C20,0)","v":0},0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D60","v":0},{"$f":"'År 2'!E60","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr3/C21,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D61","v":0},{"$f":"'År 2'!E61","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr3/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D62","v":0},{"$f":"'År 2'!E62","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr3/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D63","v":0},{"$f":"'År 2'!E63","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr3/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D64","v":0},{"$f":"'År 2'!E64","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr3/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D65","v":0},{"$f":"'År 2'!E65","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr3/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D66","v":0},{"$f":"'År 2'!E66","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr3/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D67","v":0},{"$f":"'År 2'!E67","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr3/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D68","v":0},{"$f":"'År 2'!E68","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr3/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D69","v":0},{"$f":"'År 2'!E69","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr3/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D70","v":0},{"$f":"'År 2'!E70","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr3/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D71","v":0},{"$f":"'År 2'!E71","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr3/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D72","v":0},{"$f":"'År 2'!E72","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr3/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D73","v":0},{"$f":"'År 2'!E73","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr3/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D74","v":0},{"$f":"'År 2'!E74","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr3/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D75","v":0},{"$f":"'År 2'!E75","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr3/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D76","v":0},{"$f":"'År 2'!E76","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr3/C37,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D77","v":0},{"$f":"'År 2'!E77","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr3/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 2'!D78","v":0},{"$f":"'År 2'!E78","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr3/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,{"$f":"B79","v":"Totalt"},{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,{"$f":"SUM(X44:X78)","v":0},0,0,0,0,{"$f":"SUM(AC44:AC78)","v":0}]

{"sheet":"År 4","index":20,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[2,1,3,1],[82,21,82,22],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 3'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},0,0,0,0,{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 3'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 3'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 3'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",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},{"$f":"IFERROR(H8/($C8/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 3'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 3'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 3'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 3'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 3'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 3'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 3'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 3'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 3'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 3'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 3'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 3'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$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},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 3'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I21/($C21/12),0)","v":0},{"$f":"IFERROR(J21/($C21/12),0)","v":0},{"$f":"IFERROR(K21/($C21/12),0)","v":0},{"$f":"IFERROR(L21/($C21/12),0)","v":0},{"$f":"IFERROR(M21/($C21/12),0)","v":0},0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 3'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 3'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 3'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 3'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 3'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 3'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 3'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 3'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 3'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 3'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 3'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 3'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 3'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 3'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 3'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 3'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 3'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 3'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,{"$f":"SUM(I5:I39)","v":0},0,0,0,0,0,null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,{"$f":"SUM(X5:X39)","v":0},0,0,0,0,0]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 3'!D44","v":0},{"$f":"'År 3'!E44","v":0},{"$f":"'År 3'!F44","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr4/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},{"$f":"IFERROR(E44/$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},{"$f":"IFERROR(I44/$C5,0)","v":0},{"$f":"IFERROR(J44/$C5,0)","v":0},{"$f":"IFERROR(K44/$C5,0)","v":0},{"$f":"IFERROR(L44/$C5,0)","v":0},{"$f":"IFERROR(M44/$C5,0)","v":0},{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 3'!D45","v":0},{"$f":"'År 3'!E45","v":0},{"$f":"'År 3'!F45","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr4/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lektor",null,{"$f":"'År 3'!D46","v":0},{"$f":"'År 3'!E46","v":0},{"$f":"'År 3'!F46","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr4/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 3'!D47","v":0},{"$f":"'År 3'!E47","v":0},{"$f":"'År 3'!F47","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr4/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 3'!D48","v":0},{"$f":"'År 3'!E48","v":0},{"$f":"'År 3'!F48","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr4/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 3'!D49","v":0},{"$f":"'År 3'!E49","v":0},{"$f":"'År 3'!F49","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr4/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 3'!D50","v":0},{"$f":"'År 3'!E50","v":0},{"$f":"'År 3'!F50","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr4/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 3'!D51","v":0},{"$f":"'År 3'!E51","v":0},{"$f":"'År 3'!F51","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr4/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 3'!D52","v":0},{"$f":"'År 3'!E52","v":0},{"$f":"'År 3'!F52","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr4/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 3'!D53","v":0},{"$f":"'År 3'!E53","v":0},{"$f":"'År 3'!F53","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr4/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D54","v":0},{"$f":"'År 3'!E54","v":0},{"$f":"'År 3'!F54","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr4/C15,0)","v":0},null,null,{"$f":"B54","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D55","v":0},{"$f":"'År 3'!E55","v":0},{"$f":"'År 3'!F55","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr4/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D56","v":0},{"$f":"'År 3'!E56","v":0},{"$f":"'År 3'!F56","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr4/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D57","v":0},{"$f":"'År 3'!E57","v":0},{"$f":"'År 3'!F57","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr4/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D58","v":0},{"$f":"'År 3'!E58","v":0},{"$f":"'År 3'!F58","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr4/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D59","v":0},{"$f":"'År 3'!E59","v":0},{"$f":"'År 3'!F59","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr4/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B21","v":0},null,{"$f":"'År 3'!D60","v":0},{"$f":"'År 3'!E60","v":0},{"$f":"'År 3'!F60","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr4/C21,0)","v":0},null,null,{"$f":"B60","v":0},null,{"$f":"IFERROR(D60/$C21,0)","v":0},{"$f":"IFERROR(E60/$C21,0)","v":0},{"$f":"IFERROR(F60/$C21,0)","v":0},{"$f":"IFERROR(G60/$C21,0)","v":0},{"$f":"IFERROR(H60/$C21,0)","v":0},0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D61","v":0},{"$f":"'År 3'!E61","v":0},{"$f":"'År 3'!F61","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr4/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D62","v":0},{"$f":"'År 3'!E62","v":0},{"$f":"'År 3'!F62","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr4/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D63","v":0},{"$f":"'År 3'!E63","v":0},{"$f":"'År 3'!F63","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr4/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D64","v":0},{"$f":"'År 3'!E64","v":0},{"$f":"'År 3'!F64","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr4/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D65","v":0},{"$f":"'År 3'!E65","v":0},{"$f":"'År 3'!F65","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr4/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D66","v":0},{"$f":"'År 3'!E66","v":0},{"$f":"'År 3'!F66","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr4/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D67","v":0},{"$f":"'År 3'!E67","v":0},{"$f":"'År 3'!F67","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr4/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D68","v":0},{"$f":"'År 3'!E68","v":0},{"$f":"'År 3'!F68","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr4/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D69","v":0},{"$f":"'År 3'!E69","v":0},{"$f":"'År 3'!F69","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr4/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D70","v":0},{"$f":"'År 3'!E70","v":0},{"$f":"'År 3'!F70","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr4/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D71","v":0},{"$f":"'År 3'!E71","v":0},{"$f":"'År 3'!F71","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr4/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D72","v":0},{"$f":"'År 3'!E72","v":0},{"$f":"'År 3'!F72","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr4/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D73","v":0},{"$f":"'År 3'!E73","v":0},{"$f":"'År 3'!F73","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr4/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D74","v":0},{"$f":"'År 3'!E74","v":0},{"$f":"'År 3'!F74","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr4/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D75","v":0},{"$f":"'År 3'!E75","v":0},{"$f":"'År 3'!F75","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr4/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D76","v":0},{"$f":"'År 3'!E76","v":0},{"$f":"'År 3'!F76","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr4/C37,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D77","v":0},{"$f":"'År 3'!E77","v":0},{"$f":"'År 3'!F77","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr4/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 3'!D78","v":0},{"$f":"'År 3'!E78","v":0},{"$f":"'År 3'!F78","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr4/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,{"$f":"SUM(N44:N63)","v":0},null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,{"$f":"SUM(X44:X78)","v":0},0,0,0,0,0]

{"sheet":"År 5","index":21,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[2,1,3,1],[82,21,82,22],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 4'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 4'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0},{"$f":"IFERROR(E6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 4'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 4'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 4'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 4'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 4'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 4'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 4'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 4'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 4'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 4'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 4'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 4'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 4'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 4'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$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},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 4'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,{"$f":"IFERROR(I21/($C21/12),0)","v":0},{"$f":"IFERROR(J21/($C21/12),0)","v":0},{"$f":"IFERROR(K21/($C21/12),0)","v":0},{"$f":"IFERROR(L21/($C21/12),0)","v":0},{"$f":"IFERROR(M21/($C21/12),0)","v":0},0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 4'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 4'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 4'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 4'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 4'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 4'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 4'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 4'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 4'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 4'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 4'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 4'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 4'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 4'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 4'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 4'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 4'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 4'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,{"$f":"SUM(I5:I39)","v":0},0,0,0,0,0,null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,{"$f":"SUM(X5:X39)","v":0},0,0,0,0,0]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 4'!D44","v":0},{"$f":"'År 4'!E44","v":0},{"$f":"'År 4'!F44","v":0},{"$f":"'År 4'!G44","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr5/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},{"$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":"IFERROR(I44/$C5,0)","v":0},{"$f":"IFERROR(J44/$C5,0)","v":0},{"$f":"IFERROR(K44/$C5,0)","v":0},{"$f":"IFERROR(L44/$C5,0)","v":0},{"$f":"IFERROR(M44/$C5,0)","v":0},{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 4'!D45","v":0},{"$f":"'År 4'!E45","v":0},{"$f":"'År 4'!F45","v":0},{"$f":"'År 4'!G45","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr5/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lektor",null,{"$f":"'År 4'!D46","v":0},{"$f":"'År 4'!E46","v":0},{"$f":"'År 4'!F46","v":0},{"$f":"'År 4'!G46","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr5/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 4'!D47","v":0},{"$f":"'År 4'!E47","v":0},{"$f":"'År 4'!F47","v":0},{"$f":"'År 4'!G47","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr5/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 4'!D48","v":0},{"$f":"'År 4'!E48","v":0},{"$f":"'År 4'!F48","v":0},{"$f":"'År 4'!G48","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr5/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 4'!D49","v":0},{"$f":"'År 4'!E49","v":0},{"$f":"'År 4'!F49","v":0},{"$f":"'År 4'!G49","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr5/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 4'!D50","v":0},{"$f":"'År 4'!E50","v":0},{"$f":"'År 4'!F50","v":0},{"$f":"'År 4'!G50","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr5/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 4'!D51","v":0},{"$f":"'År 4'!E51","v":0},{"$f":"'År 4'!F51","v":0},{"$f":"'År 4'!G51","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr5/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 4'!D52","v":0},{"$f":"'År 4'!E52","v":0},{"$f":"'År 4'!F52","v":0},{"$f":"'År 4'!G52","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr5/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 4'!D53","v":0},{"$f":"'År 4'!E53","v":0},{"$f":"'År 4'!F53","v":0},{"$f":"'År 4'!G53","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr5/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D54","v":0},{"$f":"'År 4'!E54","v":0},{"$f":"'År 4'!F54","v":0},{"$f":"'År 4'!G54","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr5/C15,0)","v":0},null,null,{"$f":"B54","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D55","v":0},{"$f":"'År 4'!E55","v":0},{"$f":"'År 4'!F55","v":0},{"$f":"'År 4'!G55","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr5/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D56","v":0},{"$f":"'År 4'!E56","v":0},{"$f":"'År 4'!F56","v":0},{"$f":"'År 4'!G56","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr5/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D57","v":0},{"$f":"'År 4'!E57","v":0},{"$f":"'År 4'!F57","v":0},{"$f":"'År 4'!G57","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr5/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D58","v":0},{"$f":"'År 4'!E58","v":0},{"$f":"'År 4'!F58","v":0},{"$f":"'År 4'!G58","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr5/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D59","v":0},{"$f":"'År 4'!E59","v":0},{"$f":"'År 4'!F59","v":0},{"$f":"'År 4'!G59","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr5/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B21","v":0},null,{"$f":"'År 4'!D60","v":0},{"$f":"'År 4'!E60","v":0},{"$f":"'År 4'!F60","v":0},{"$f":"'År 4'!G60","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr5/C21,0)","v":0},null,null,{"$f":"B60","v":0},null,{"$f":"IFERROR(D60/$C21,0)","v":0},{"$f":"IFERROR(E60/$C21,0)","v":0},{"$f":"IFERROR(F60/$C21,0)","v":0},{"$f":"IFERROR(G60/$C21,0)","v":0},{"$f":"IFERROR(H60/$C21,0)","v":0},0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D61","v":0},{"$f":"'År 4'!E61","v":0},{"$f":"'År 4'!F61","v":0},{"$f":"'År 4'!G61","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr5/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D62","v":0},{"$f":"'År 4'!E62","v":0},{"$f":"'År 4'!F62","v":0},{"$f":"'År 4'!G62","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr5/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D63","v":0},{"$f":"'År 4'!E63","v":0},{"$f":"'År 4'!F63","v":0},{"$f":"'År 4'!G63","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr5/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D64","v":0},{"$f":"'År 4'!E64","v":0},{"$f":"'År 4'!F64","v":0},{"$f":"'År 4'!G64","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr5/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D65","v":0},{"$f":"'År 4'!E65","v":0},{"$f":"'År 4'!F65","v":0},{"$f":"'År 4'!G65","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr5/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D66","v":0},{"$f":"'År 4'!E66","v":0},{"$f":"'År 4'!F66","v":0},{"$f":"'År 4'!G66","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr5/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D67","v":0},{"$f":"'År 4'!E67","v":0},{"$f":"'År 4'!F67","v":0},{"$f":"'År 4'!G67","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr5/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D68","v":0},{"$f":"'År 4'!E68","v":0},{"$f":"'År 4'!F68","v":0},{"$f":"'År 4'!G68","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr5/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D69","v":0},{"$f":"'År 4'!E69","v":0},{"$f":"'År 4'!F69","v":0},{"$f":"'År 4'!G69","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr5/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D70","v":0},{"$f":"'År 4'!E70","v":0},{"$f":"'År 4'!F70","v":0},{"$f":"'År 4'!G70","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr5/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D71","v":0},{"$f":"'År 4'!E71","v":0},{"$f":"'År 4'!F71","v":0},{"$f":"'År 4'!G71","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr5/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D72","v":0},{"$f":"'År 4'!E72","v":0},{"$f":"'År 4'!F72","v":0},{"$f":"'År 4'!G72","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr5/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D73","v":0},{"$f":"'År 4'!E73","v":0},{"$f":"'År 4'!F73","v":0},{"$f":"'År 4'!G73","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr5/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D74","v":0},{"$f":"'År 4'!E74","v":0},{"$f":"'År 4'!F74","v":0},{"$f":"'År 4'!G74","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr5/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D75","v":0},{"$f":"'År 4'!E75","v":0},{"$f":"'År 4'!F75","v":0},{"$f":"'År 4'!G75","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr5/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D76","v":0},{"$f":"'År 4'!E76","v":0},{"$f":"'År 4'!F76","v":0},{"$f":"'År 4'!G76","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr5/C37,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D77","v":0},{"$f":"'År 4'!E77","v":0},{"$f":"'År 4'!F77","v":0},{"$f":"'År 4'!G77","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr5/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 4'!D78","v":0},{"$f":"'År 4'!E78","v":0},{"$f":"'År 4'!F78","v":0},{"$f":"'År 4'!G78","v":0},null,null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr5/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,{"$f":"SUM(X44:X78)","v":0},0,0,0,0,0]

{"sheet":"PåläggJaNej","index":22,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Ja"]
["Nej"]

{"sheet":"År 6","index":23,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22],[2,1,3,1],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 4'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 4'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0},{"$f":"IFERROR(E6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 4'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 4'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 4'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 4'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 4'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 4'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 4'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 4'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 4'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 4'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 4'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 4'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 4'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 4'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 4'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 4'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 4'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 4'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 4'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 4'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 4'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 4'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 4'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 4'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 4'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 4'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 4'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 4'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 4'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 4'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 4'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 4'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 4'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 5'!D44","v":0},{"$f":"'År 5'!E44","v":0},{"$f":"'År 5'!F44","v":0},{"$f":"'År 5'!G44","v":0},{"$f":"'År 5'!H44","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr5/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 5'!D45","v":0},{"$f":"'År 5'!E45","v":0},{"$f":"'År 5'!F45","v":0},{"$f":"'År 5'!G45","v":0},{"$f":"'År 5'!H45","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr5/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lektor",null,{"$f":"'År 5'!D46","v":0},{"$f":"'År 5'!E46","v":0},{"$f":"'År 5'!F46","v":0},{"$f":"'År 5'!G46","v":0},{"$f":"'År 5'!H46","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr5/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 5'!D47","v":0},{"$f":"'År 5'!E47","v":0},{"$f":"'År 5'!F47","v":0},{"$f":"'År 5'!G47","v":0},{"$f":"'År 5'!H47","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr5/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 5'!D48","v":0},{"$f":"'År 5'!E48","v":0},{"$f":"'År 5'!F48","v":0},{"$f":"'År 5'!G48","v":0},{"$f":"'År 5'!H48","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr5/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 5'!D49","v":0},{"$f":"'År 5'!E49","v":0},{"$f":"'År 5'!F49","v":0},{"$f":"'År 5'!G49","v":0},{"$f":"'År 5'!H49","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr5/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 5'!D50","v":0},{"$f":"'År 5'!E50","v":0},{"$f":"'År 5'!F50","v":0},{"$f":"'År 5'!G50","v":0},{"$f":"'År 5'!H50","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr5/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 5'!D51","v":0},{"$f":"'År 5'!E51","v":0},{"$f":"'År 5'!F51","v":0},{"$f":"'År 5'!G51","v":0},{"$f":"'År 5'!H51","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr5/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 5'!D52","v":0},{"$f":"'År 5'!E52","v":0},{"$f":"'År 5'!F52","v":0},{"$f":"'År 5'!G52","v":0},{"$f":"'År 5'!H52","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr5/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 5'!D53","v":0},{"$f":"'År 5'!E53","v":0},{"$f":"'År 5'!F53","v":0},{"$f":"'År 5'!G53","v":0},{"$f":"'År 5'!H53","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr5/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D54","v":0},{"$f":"'År 5'!E54","v":0},{"$f":"'År 5'!F54","v":0},{"$f":"'År 5'!G54","v":0},{"$f":"'År 5'!H54","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr5/C15,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D55","v":0},{"$f":"'År 5'!E55","v":0},{"$f":"'År 5'!F55","v":0},{"$f":"'År 5'!G55","v":0},{"$f":"'År 5'!H55","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr5/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D56","v":0},{"$f":"'År 5'!E56","v":0},{"$f":"'År 5'!F56","v":0},{"$f":"'År 5'!G56","v":0},{"$f":"'År 5'!H56","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr5/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D57","v":0},{"$f":"'År 5'!E57","v":0},{"$f":"'År 5'!F57","v":0},{"$f":"'År 5'!G57","v":0},{"$f":"'År 5'!H57","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr5/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D58","v":0},{"$f":"'År 5'!E58","v":0},{"$f":"'År 5'!F58","v":0},{"$f":"'År 5'!G58","v":0},{"$f":"'År 5'!H58","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr5/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D59","v":0},{"$f":"'År 5'!E59","v":0},{"$f":"'År 5'!F59","v":0},{"$f":"'År 5'!G59","v":0},{"$f":"'År 5'!H59","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr5/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D60","v":0},{"$f":"'År 5'!E60","v":0},{"$f":"'År 5'!F60","v":0},{"$f":"'År 5'!G60","v":0},{"$f":"'År 5'!H60","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr5/C21,0)","v":0},null,null,0,null,{"$f":"IFERROR(D60/$C21,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D61","v":0},{"$f":"'År 5'!E61","v":0},{"$f":"'År 5'!F61","v":0},{"$f":"'År 5'!G61","v":0},{"$f":"'År 5'!H61","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr5/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D62","v":0},{"$f":"'År 5'!E62","v":0},{"$f":"'År 5'!F62","v":0},{"$f":"'År 5'!G62","v":0},{"$f":"'År 5'!H62","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr5/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D63","v":0},{"$f":"'År 5'!E63","v":0},{"$f":"'År 5'!F63","v":0},{"$f":"'År 5'!G63","v":0},{"$f":"'År 5'!H63","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr5/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D64","v":0},{"$f":"'År 5'!E64","v":0},{"$f":"'År 5'!F64","v":0},{"$f":"'År 5'!G64","v":0},{"$f":"'År 5'!H64","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr5/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D65","v":0},{"$f":"'År 5'!E65","v":0},{"$f":"'År 5'!F65","v":0},{"$f":"'År 5'!G65","v":0},{"$f":"'År 5'!H65","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr5/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D66","v":0},{"$f":"'År 5'!E66","v":0},{"$f":"'År 5'!F66","v":0},{"$f":"'År 5'!G66","v":0},{"$f":"'År 5'!H66","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr5/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D67","v":0},{"$f":"'År 5'!E67","v":0},{"$f":"'År 5'!F67","v":0},{"$f":"'År 5'!G67","v":0},{"$f":"'År 5'!H67","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr5/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D68","v":0},{"$f":"'År 5'!E68","v":0},{"$f":"'År 5'!F68","v":0},{"$f":"'År 5'!G68","v":0},{"$f":"'År 5'!H68","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr5/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D69","v":0},{"$f":"'År 5'!E69","v":0},{"$f":"'År 5'!F69","v":0},{"$f":"'År 5'!G69","v":0},{"$f":"'År 5'!H69","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr5/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D70","v":0},{"$f":"'År 5'!E70","v":0},{"$f":"'År 5'!F70","v":0},{"$f":"'År 5'!G70","v":0},{"$f":"'År 5'!H70","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr5/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D71","v":0},{"$f":"'År 5'!E71","v":0},{"$f":"'År 5'!F71","v":0},{"$f":"'År 5'!G71","v":0},{"$f":"'År 5'!H71","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr5/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D72","v":0},{"$f":"'År 5'!E72","v":0},{"$f":"'År 5'!F72","v":0},{"$f":"'År 5'!G72","v":0},{"$f":"'År 5'!H72","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr5/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D73","v":0},{"$f":"'År 5'!E73","v":0},{"$f":"'År 5'!F73","v":0},{"$f":"'År 5'!G73","v":0},{"$f":"'År 5'!H73","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr5/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D74","v":0},{"$f":"'År 5'!E74","v":0},{"$f":"'År 5'!F74","v":0},{"$f":"'År 5'!G74","v":0},{"$f":"'År 5'!H74","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr5/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D75","v":0},{"$f":"'År 5'!E75","v":0},{"$f":"'År 5'!F75","v":0},{"$f":"'År 5'!G75","v":0},{"$f":"'År 5'!H75","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr5/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D76","v":0},{"$f":"'År 5'!E76","v":0},{"$f":"'År 5'!F76","v":0},{"$f":"'År 5'!G76","v":0},{"$f":"'År 5'!H76","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr5/C37,0)","v":0},null,null,0,null,{"$f":"IFERROR(D76/$C37,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D77","v":0},{"$f":"'År 5'!E77","v":0},{"$f":"'År 5'!F77","v":0},{"$f":"'År 5'!G77","v":0},{"$f":"'År 5'!H77","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr5/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 5'!D78","v":0},{"$f":"'År 5'!E78","v":0},{"$f":"'År 5'!F78","v":0},{"$f":"'År 5'!G78","v":0},{"$f":"'År 5'!H78","v":0},null,null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr5/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"År 7","index":24,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22],[2,1,3,1],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 4'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 4'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0},{"$f":"IFERROR(E6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 4'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 4'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 4'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 4'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 4'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 4'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 4'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 4'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 4'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 4'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 4'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 4'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 4'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 4'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 4'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 4'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 4'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 4'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 4'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 4'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 4'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 4'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 4'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 4'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 4'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 4'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 4'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 4'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 4'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 4'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 4'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 4'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 4'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 6'!D44","v":0},{"$f":"'År 6'!E44","v":0},{"$f":"'År 6'!F44","v":0},{"$f":"'År 6'!G44","v":0},{"$f":"'År 6'!H44","v":0},{"$f":"'År 6'!I44","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr5/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 6'!D45","v":0},{"$f":"'År 6'!E45","v":0},{"$f":"'År 6'!F45","v":0},{"$f":"'År 6'!G45","v":0},{"$f":"'År 6'!H45","v":0},{"$f":"'År 6'!I45","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr5/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lektor",null,{"$f":"'År 6'!D46","v":0},{"$f":"'År 6'!E46","v":0},{"$f":"'År 6'!F46","v":0},{"$f":"'År 6'!G46","v":0},{"$f":"'År 6'!H46","v":0},{"$f":"'År 6'!I46","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr5/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 6'!D47","v":0},{"$f":"'År 6'!E47","v":0},{"$f":"'År 6'!F47","v":0},{"$f":"'År 6'!G47","v":0},{"$f":"'År 6'!H47","v":0},{"$f":"'År 6'!I47","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr5/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 6'!D48","v":0},{"$f":"'År 6'!E48","v":0},{"$f":"'År 6'!F48","v":0},{"$f":"'År 6'!G48","v":0},{"$f":"'År 6'!H48","v":0},{"$f":"'År 6'!I48","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr5/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 6'!D49","v":0},{"$f":"'År 6'!E49","v":0},{"$f":"'År 6'!F49","v":0},{"$f":"'År 6'!G49","v":0},{"$f":"'År 6'!H49","v":0},{"$f":"'År 6'!I49","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr5/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 6'!D50","v":0},{"$f":"'År 6'!E50","v":0},{"$f":"'År 6'!F50","v":0},{"$f":"'År 6'!G50","v":0},{"$f":"'År 6'!H50","v":0},{"$f":"'År 6'!I50","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr5/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 6'!D51","v":0},{"$f":"'År 6'!E51","v":0},{"$f":"'År 6'!F51","v":0},{"$f":"'År 6'!G51","v":0},{"$f":"'År 6'!H51","v":0},{"$f":"'År 6'!I51","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr5/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 6'!D52","v":0},{"$f":"'År 6'!E52","v":0},{"$f":"'År 6'!F52","v":0},{"$f":"'År 6'!G52","v":0},{"$f":"'År 6'!H52","v":0},{"$f":"'År 6'!I52","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr5/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 6'!D53","v":0},{"$f":"'År 6'!E53","v":0},{"$f":"'År 6'!F53","v":0},{"$f":"'År 6'!G53","v":0},{"$f":"'År 6'!H53","v":0},{"$f":"'År 6'!I53","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr5/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D54","v":0},{"$f":"'År 6'!E54","v":0},{"$f":"'År 6'!F54","v":0},{"$f":"'År 6'!G54","v":0},{"$f":"'År 6'!H54","v":0},{"$f":"'År 6'!I54","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr5/C15,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D55","v":0},{"$f":"'År 6'!E55","v":0},{"$f":"'År 6'!F55","v":0},{"$f":"'År 6'!G55","v":0},{"$f":"'År 6'!H55","v":0},{"$f":"'År 6'!I55","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr5/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D56","v":0},{"$f":"'År 6'!E56","v":0},{"$f":"'År 6'!F56","v":0},{"$f":"'År 6'!G56","v":0},{"$f":"'År 6'!H56","v":0},{"$f":"'År 6'!I56","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr5/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D57","v":0},{"$f":"'År 6'!E57","v":0},{"$f":"'År 6'!F57","v":0},{"$f":"'År 6'!G57","v":0},{"$f":"'År 6'!H57","v":0},{"$f":"'År 6'!I57","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr5/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D58","v":0},{"$f":"'År 6'!E58","v":0},{"$f":"'År 6'!F58","v":0},{"$f":"'År 6'!G58","v":0},{"$f":"'År 6'!H58","v":0},{"$f":"'År 6'!I58","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr5/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D59","v":0},{"$f":"'År 6'!E59","v":0},{"$f":"'År 6'!F59","v":0},{"$f":"'År 6'!G59","v":0},{"$f":"'År 6'!H59","v":0},{"$f":"'År 6'!I59","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr5/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D60","v":0},{"$f":"'År 6'!E60","v":0},{"$f":"'År 6'!F60","v":0},{"$f":"'År 6'!G60","v":0},{"$f":"'År 6'!H60","v":0},{"$f":"'År 6'!I60","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr5/C21,0)","v":0},null,null,0,null,{"$f":"IFERROR(D60/$C21,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D61","v":0},{"$f":"'År 6'!E61","v":0},{"$f":"'År 6'!F61","v":0},{"$f":"'År 6'!G61","v":0},{"$f":"'År 6'!H61","v":0},{"$f":"'År 6'!I61","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr5/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D62","v":0},{"$f":"'År 6'!E62","v":0},{"$f":"'År 6'!F62","v":0},{"$f":"'År 6'!G62","v":0},{"$f":"'År 6'!H62","v":0},{"$f":"'År 6'!I62","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr5/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D63","v":0},{"$f":"'År 6'!E63","v":0},{"$f":"'År 6'!F63","v":0},{"$f":"'År 6'!G63","v":0},{"$f":"'År 6'!H63","v":0},{"$f":"'År 6'!I63","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr5/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D64","v":0},{"$f":"'År 6'!E64","v":0},{"$f":"'År 6'!F64","v":0},{"$f":"'År 6'!G64","v":0},{"$f":"'År 6'!H64","v":0},{"$f":"'År 6'!I64","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr5/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D65","v":0},{"$f":"'År 6'!E65","v":0},{"$f":"'År 6'!F65","v":0},{"$f":"'År 6'!G65","v":0},{"$f":"'År 6'!H65","v":0},{"$f":"'År 6'!I65","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr5/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D66","v":0},{"$f":"'År 6'!E66","v":0},{"$f":"'År 6'!F66","v":0},{"$f":"'År 6'!G66","v":0},{"$f":"'År 6'!H66","v":0},{"$f":"'År 6'!I66","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr5/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D67","v":0},{"$f":"'År 6'!E67","v":0},{"$f":"'År 6'!F67","v":0},{"$f":"'År 6'!G67","v":0},{"$f":"'År 6'!H67","v":0},{"$f":"'År 6'!I67","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr5/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D68","v":0},{"$f":"'År 6'!E68","v":0},{"$f":"'År 6'!F68","v":0},{"$f":"'År 6'!G68","v":0},{"$f":"'År 6'!H68","v":0},{"$f":"'År 6'!I68","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr5/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D69","v":0},{"$f":"'År 6'!E69","v":0},{"$f":"'År 6'!F69","v":0},{"$f":"'År 6'!G69","v":0},{"$f":"'År 6'!H69","v":0},{"$f":"'År 6'!I69","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr5/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D70","v":0},{"$f":"'År 6'!E70","v":0},{"$f":"'År 6'!F70","v":0},{"$f":"'År 6'!G70","v":0},{"$f":"'År 6'!H70","v":0},{"$f":"'År 6'!I70","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr5/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D71","v":0},{"$f":"'År 6'!E71","v":0},{"$f":"'År 6'!F71","v":0},{"$f":"'År 6'!G71","v":0},{"$f":"'År 6'!H71","v":0},{"$f":"'År 6'!I71","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr5/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D72","v":0},{"$f":"'År 6'!E72","v":0},{"$f":"'År 6'!F72","v":0},{"$f":"'År 6'!G72","v":0},{"$f":"'År 6'!H72","v":0},{"$f":"'År 6'!I72","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr5/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D73","v":0},{"$f":"'År 6'!E73","v":0},{"$f":"'År 6'!F73","v":0},{"$f":"'År 6'!G73","v":0},{"$f":"'År 6'!H73","v":0},{"$f":"'År 6'!I73","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr5/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D74","v":0},{"$f":"'År 6'!E74","v":0},{"$f":"'År 6'!F74","v":0},{"$f":"'År 6'!G74","v":0},{"$f":"'År 6'!H74","v":0},{"$f":"'År 6'!I74","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr5/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D75","v":0},{"$f":"'År 6'!E75","v":0},{"$f":"'År 6'!F75","v":0},{"$f":"'År 6'!G75","v":0},{"$f":"'År 6'!H75","v":0},{"$f":"'År 6'!I75","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr5/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D76","v":0},{"$f":"'År 6'!E76","v":0},{"$f":"'År 6'!F76","v":0},{"$f":"'År 6'!G76","v":0},{"$f":"'År 6'!H76","v":0},{"$f":"'År 6'!I76","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr5/C37,0)","v":0},null,null,0,null,{"$f":"IFERROR(D76/$C37,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D77","v":0},{"$f":"'År 6'!E77","v":0},{"$f":"'År 6'!F77","v":0},{"$f":"'År 6'!G77","v":0},{"$f":"'År 6'!H77","v":0},{"$f":"'År 6'!I77","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr5/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 6'!D78","v":0},{"$f":"'År 6'!E78","v":0},{"$f":"'År 6'!F78","v":0},{"$f":"'År 6'!G78","v":0},{"$f":"'År 6'!H78","v":0},{"$f":"'År 6'!I78","v":0},null,null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr5/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"År 8","index":25,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22],[2,1,3,1],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 4'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 4'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0},{"$f":"IFERROR(E6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 4'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 4'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 4'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 4'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 4'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 4'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 4'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 4'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 4'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 4'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 4'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 4'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 4'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 4'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 4'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 4'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 4'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 4'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 4'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 4'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 4'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 4'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 4'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 4'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 4'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 4'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 4'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 4'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 4'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 4'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 4'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 4'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 4'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 7'!D44","v":0},{"$f":"'År 7'!E44","v":0},{"$f":"'År 7'!F44","v":0},{"$f":"'År 7'!G44","v":0},{"$f":"'År 7'!H44","v":0},{"$f":"'År 7'!I44","v":0},{"$f":"'År 7'!J44","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr5/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 7'!D45","v":0},{"$f":"'År 7'!E45","v":0},{"$f":"'År 7'!F45","v":0},{"$f":"'År 7'!G45","v":0},{"$f":"'År 7'!H45","v":0},{"$f":"'År 7'!I45","v":0},{"$f":"'År 7'!J45","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr5/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lektor",null,{"$f":"'År 7'!D46","v":0},{"$f":"'År 7'!E46","v":0},{"$f":"'År 7'!F46","v":0},{"$f":"'År 7'!G46","v":0},{"$f":"'År 7'!H46","v":0},{"$f":"'År 7'!I46","v":0},{"$f":"'År 7'!J46","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr5/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 7'!D47","v":0},{"$f":"'År 7'!E47","v":0},{"$f":"'År 7'!F47","v":0},{"$f":"'År 7'!G47","v":0},{"$f":"'År 7'!H47","v":0},{"$f":"'År 7'!I47","v":0},{"$f":"'År 7'!J47","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr5/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 7'!D48","v":0},{"$f":"'År 7'!E48","v":0},{"$f":"'År 7'!F48","v":0},{"$f":"'År 7'!G48","v":0},{"$f":"'År 7'!H48","v":0},{"$f":"'År 7'!I48","v":0},{"$f":"'År 7'!J48","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr5/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 7'!D49","v":0},{"$f":"'År 7'!E49","v":0},{"$f":"'År 7'!F49","v":0},{"$f":"'År 7'!G49","v":0},{"$f":"'År 7'!H49","v":0},{"$f":"'År 7'!I49","v":0},{"$f":"'År 7'!J49","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr5/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 7'!D50","v":0},{"$f":"'År 7'!E50","v":0},{"$f":"'År 7'!F50","v":0},{"$f":"'År 7'!G50","v":0},{"$f":"'År 7'!H50","v":0},{"$f":"'År 7'!I50","v":0},{"$f":"'År 7'!J50","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr5/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 7'!D51","v":0},{"$f":"'År 7'!E51","v":0},{"$f":"'År 7'!F51","v":0},{"$f":"'År 7'!G51","v":0},{"$f":"'År 7'!H51","v":0},{"$f":"'År 7'!I51","v":0},{"$f":"'År 7'!J51","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr5/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 7'!D52","v":0},{"$f":"'År 7'!E52","v":0},{"$f":"'År 7'!F52","v":0},{"$f":"'År 7'!G52","v":0},{"$f":"'År 7'!H52","v":0},{"$f":"'År 7'!I52","v":0},{"$f":"'År 7'!J52","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr5/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 7'!D53","v":0},{"$f":"'År 7'!E53","v":0},{"$f":"'År 7'!F53","v":0},{"$f":"'År 7'!G53","v":0},{"$f":"'År 7'!H53","v":0},{"$f":"'År 7'!I53","v":0},{"$f":"'År 7'!J53","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr5/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D54","v":0},{"$f":"'År 7'!E54","v":0},{"$f":"'År 7'!F54","v":0},{"$f":"'År 7'!G54","v":0},{"$f":"'År 7'!H54","v":0},{"$f":"'År 7'!I54","v":0},{"$f":"'År 7'!J54","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr5/C15,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D55","v":0},{"$f":"'År 7'!E55","v":0},{"$f":"'År 7'!F55","v":0},{"$f":"'År 7'!G55","v":0},{"$f":"'År 7'!H55","v":0},{"$f":"'År 7'!I55","v":0},{"$f":"'År 7'!J55","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr5/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D56","v":0},{"$f":"'År 7'!E56","v":0},{"$f":"'År 7'!F56","v":0},{"$f":"'År 7'!G56","v":0},{"$f":"'År 7'!H56","v":0},{"$f":"'År 7'!I56","v":0},{"$f":"'År 7'!J56","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr5/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D57","v":0},{"$f":"'År 7'!E57","v":0},{"$f":"'År 7'!F57","v":0},{"$f":"'År 7'!G57","v":0},{"$f":"'År 7'!H57","v":0},{"$f":"'År 7'!I57","v":0},{"$f":"'År 7'!J57","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr5/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D58","v":0},{"$f":"'År 7'!E58","v":0},{"$f":"'År 7'!F58","v":0},{"$f":"'År 7'!G58","v":0},{"$f":"'År 7'!H58","v":0},{"$f":"'År 7'!I58","v":0},{"$f":"'År 7'!J58","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr5/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D59","v":0},{"$f":"'År 7'!E59","v":0},{"$f":"'År 7'!F59","v":0},{"$f":"'År 7'!G59","v":0},{"$f":"'År 7'!H59","v":0},{"$f":"'År 7'!I59","v":0},{"$f":"'År 7'!J59","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr5/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D60","v":0},{"$f":"'År 7'!E60","v":0},{"$f":"'År 7'!F60","v":0},{"$f":"'År 7'!G60","v":0},{"$f":"'År 7'!H60","v":0},{"$f":"'År 7'!I60","v":0},{"$f":"'År 7'!J60","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr5/C21,0)","v":0},null,null,0,null,{"$f":"IFERROR(D60/$C21,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D61","v":0},{"$f":"'År 7'!E61","v":0},{"$f":"'År 7'!F61","v":0},{"$f":"'År 7'!G61","v":0},{"$f":"'År 7'!H61","v":0},{"$f":"'År 7'!I61","v":0},{"$f":"'År 7'!J61","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr5/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D62","v":0},{"$f":"'År 7'!E62","v":0},{"$f":"'År 7'!F62","v":0},{"$f":"'År 7'!G62","v":0},{"$f":"'År 7'!H62","v":0},{"$f":"'År 7'!I62","v":0},{"$f":"'År 7'!J62","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr5/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D63","v":0},{"$f":"'År 7'!E63","v":0},{"$f":"'År 7'!F63","v":0},{"$f":"'År 7'!G63","v":0},{"$f":"'År 7'!H63","v":0},{"$f":"'År 7'!I63","v":0},{"$f":"'År 7'!J63","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr5/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D64","v":0},{"$f":"'År 7'!E64","v":0},{"$f":"'År 7'!F64","v":0},{"$f":"'År 7'!G64","v":0},{"$f":"'År 7'!H64","v":0},{"$f":"'År 7'!I64","v":0},{"$f":"'År 7'!J64","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr5/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D65","v":0},{"$f":"'År 7'!E65","v":0},{"$f":"'År 7'!F65","v":0},{"$f":"'År 7'!G65","v":0},{"$f":"'År 7'!H65","v":0},{"$f":"'År 7'!I65","v":0},{"$f":"'År 7'!J65","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr5/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D66","v":0},{"$f":"'År 7'!E66","v":0},{"$f":"'År 7'!F66","v":0},{"$f":"'År 7'!G66","v":0},{"$f":"'År 7'!H66","v":0},{"$f":"'År 7'!I66","v":0},{"$f":"'År 7'!J66","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr5/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D67","v":0},{"$f":"'År 7'!E67","v":0},{"$f":"'År 7'!F67","v":0},{"$f":"'År 7'!G67","v":0},{"$f":"'År 7'!H67","v":0},{"$f":"'År 7'!I67","v":0},{"$f":"'År 7'!J67","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr5/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D68","v":0},{"$f":"'År 7'!E68","v":0},{"$f":"'År 7'!F68","v":0},{"$f":"'År 7'!G68","v":0},{"$f":"'År 7'!H68","v":0},{"$f":"'År 7'!I68","v":0},{"$f":"'År 7'!J68","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr5/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D69","v":0},{"$f":"'År 7'!E69","v":0},{"$f":"'År 7'!F69","v":0},{"$f":"'År 7'!G69","v":0},{"$f":"'År 7'!H69","v":0},{"$f":"'År 7'!I69","v":0},{"$f":"'År 7'!J69","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr5/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D70","v":0},{"$f":"'År 7'!E70","v":0},{"$f":"'År 7'!F70","v":0},{"$f":"'År 7'!G70","v":0},{"$f":"'År 7'!H70","v":0},{"$f":"'År 7'!I70","v":0},{"$f":"'År 7'!J70","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr5/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D71","v":0},{"$f":"'År 7'!E71","v":0},{"$f":"'År 7'!F71","v":0},{"$f":"'År 7'!G71","v":0},{"$f":"'År 7'!H71","v":0},{"$f":"'År 7'!I71","v":0},{"$f":"'År 7'!J71","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr5/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D72","v":0},{"$f":"'År 7'!E72","v":0},{"$f":"'År 7'!F72","v":0},{"$f":"'År 7'!G72","v":0},{"$f":"'År 7'!H72","v":0},{"$f":"'År 7'!I72","v":0},{"$f":"'År 7'!J72","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr5/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D73","v":0},{"$f":"'År 7'!E73","v":0},{"$f":"'År 7'!F73","v":0},{"$f":"'År 7'!G73","v":0},{"$f":"'År 7'!H73","v":0},{"$f":"'År 7'!I73","v":0},{"$f":"'År 7'!J73","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr5/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D74","v":0},{"$f":"'År 7'!E74","v":0},{"$f":"'År 7'!F74","v":0},{"$f":"'År 7'!G74","v":0},{"$f":"'År 7'!H74","v":0},{"$f":"'År 7'!I74","v":0},{"$f":"'År 7'!J74","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr5/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D75","v":0},{"$f":"'År 7'!E75","v":0},{"$f":"'År 7'!F75","v":0},{"$f":"'År 7'!G75","v":0},{"$f":"'År 7'!H75","v":0},{"$f":"'År 7'!I75","v":0},{"$f":"'År 7'!J75","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr5/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D76","v":0},{"$f":"'År 7'!E76","v":0},{"$f":"'År 7'!F76","v":0},{"$f":"'År 7'!G76","v":0},{"$f":"'År 7'!H76","v":0},{"$f":"'År 7'!I76","v":0},{"$f":"'År 7'!J76","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr5/C37,0)","v":0},null,null,0,null,{"$f":"IFERROR(D76/$C37,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D77","v":0},{"$f":"'År 7'!E77","v":0},{"$f":"'År 7'!F77","v":0},{"$f":"'År 7'!G77","v":0},{"$f":"'År 7'!H77","v":0},{"$f":"'År 7'!I77","v":0},{"$f":"'År 7'!J77","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr5/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 7'!D78","v":0},{"$f":"'År 7'!E78","v":0},{"$f":"'År 7'!F78","v":0},{"$f":"'År 7'!G78","v":0},{"$f":"'År 7'!H78","v":0},{"$f":"'År 7'!I78","v":0},{"$f":"'År 7'!J78","v":0},null,null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr5/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"År 9","index":26,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22],[2,1,3,1],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 4'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 4'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0},{"$f":"IFERROR(E6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 4'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 4'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 4'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 4'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 4'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 4'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 4'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 4'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 4'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 4'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 4'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 4'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 4'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 4'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 4'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 4'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 4'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 4'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 4'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 4'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 4'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 4'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 4'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 4'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 4'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 4'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 4'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 4'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 4'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 4'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 4'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 4'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 4'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 8'!D44","v":0},{"$f":"'År 8'!E44","v":0},{"$f":"'År 8'!F44","v":0},{"$f":"'År 8'!G44","v":0},{"$f":"'År 8'!H44","v":0},{"$f":"'År 8'!I44","v":0},{"$f":"'År 8'!J44","v":0},{"$f":"'År 8'!K44","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr5/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 8'!D45","v":0},{"$f":"'År 8'!E45","v":0},{"$f":"'År 8'!F45","v":0},{"$f":"'År 8'!G45","v":0},{"$f":"'År 8'!H45","v":0},{"$f":"'År 8'!I45","v":0},{"$f":"'År 8'!J45","v":0},{"$f":"'År 8'!K45","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr5/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lektor",null,{"$f":"'År 8'!D46","v":0},{"$f":"'År 8'!E46","v":0},{"$f":"'År 8'!F46","v":0},{"$f":"'År 8'!G46","v":0},{"$f":"'År 8'!H46","v":0},{"$f":"'År 8'!I46","v":0},{"$f":"'År 8'!J46","v":0},{"$f":"'År 8'!K46","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr5/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 8'!D47","v":0},{"$f":"'År 8'!E47","v":0},{"$f":"'År 8'!F47","v":0},{"$f":"'År 8'!G47","v":0},{"$f":"'År 8'!H47","v":0},{"$f":"'År 8'!I47","v":0},{"$f":"'År 8'!J47","v":0},{"$f":"'År 8'!K47","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr5/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 8'!D48","v":0},{"$f":"'År 8'!E48","v":0},{"$f":"'År 8'!F48","v":0},{"$f":"'År 8'!G48","v":0},{"$f":"'År 8'!H48","v":0},{"$f":"'År 8'!I48","v":0},{"$f":"'År 8'!J48","v":0},{"$f":"'År 8'!K48","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr5/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 8'!D49","v":0},{"$f":"'År 8'!E49","v":0},{"$f":"'År 8'!F49","v":0},{"$f":"'År 8'!G49","v":0},{"$f":"'År 8'!H49","v":0},{"$f":"'År 8'!I49","v":0},{"$f":"'År 8'!J49","v":0},{"$f":"'År 8'!K49","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr5/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 8'!D50","v":0},{"$f":"'År 8'!E50","v":0},{"$f":"'År 8'!F50","v":0},{"$f":"'År 8'!G50","v":0},{"$f":"'År 8'!H50","v":0},{"$f":"'År 8'!I50","v":0},{"$f":"'År 8'!J50","v":0},{"$f":"'År 8'!K50","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr5/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 8'!D51","v":0},{"$f":"'År 8'!E51","v":0},{"$f":"'År 8'!F51","v":0},{"$f":"'År 8'!G51","v":0},{"$f":"'År 8'!H51","v":0},{"$f":"'År 8'!I51","v":0},{"$f":"'År 8'!J51","v":0},{"$f":"'År 8'!K51","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr5/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 8'!D52","v":0},{"$f":"'År 8'!E52","v":0},{"$f":"'År 8'!F52","v":0},{"$f":"'År 8'!G52","v":0},{"$f":"'År 8'!H52","v":0},{"$f":"'År 8'!I52","v":0},{"$f":"'År 8'!J52","v":0},{"$f":"'År 8'!K52","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr5/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 8'!D53","v":0},{"$f":"'År 8'!E53","v":0},{"$f":"'År 8'!F53","v":0},{"$f":"'År 8'!G53","v":0},{"$f":"'År 8'!H53","v":0},{"$f":"'År 8'!I53","v":0},{"$f":"'År 8'!J53","v":0},{"$f":"'År 8'!K53","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr5/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D54","v":0},{"$f":"'År 8'!E54","v":0},{"$f":"'År 8'!F54","v":0},{"$f":"'År 8'!G54","v":0},{"$f":"'År 8'!H54","v":0},{"$f":"'År 8'!I54","v":0},{"$f":"'År 8'!J54","v":0},{"$f":"'År 8'!K54","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr5/C15,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D55","v":0},{"$f":"'År 8'!E55","v":0},{"$f":"'År 8'!F55","v":0},{"$f":"'År 8'!G55","v":0},{"$f":"'År 8'!H55","v":0},{"$f":"'År 8'!I55","v":0},{"$f":"'År 8'!J55","v":0},{"$f":"'År 8'!K55","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr5/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D56","v":0},{"$f":"'År 8'!E56","v":0},{"$f":"'År 8'!F56","v":0},{"$f":"'År 8'!G56","v":0},{"$f":"'År 8'!H56","v":0},{"$f":"'År 8'!I56","v":0},{"$f":"'År 8'!J56","v":0},{"$f":"'År 8'!K56","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr5/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D57","v":0},{"$f":"'År 8'!E57","v":0},{"$f":"'År 8'!F57","v":0},{"$f":"'År 8'!G57","v":0},{"$f":"'År 8'!H57","v":0},{"$f":"'År 8'!I57","v":0},{"$f":"'År 8'!J57","v":0},{"$f":"'År 8'!K57","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr5/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D58","v":0},{"$f":"'År 8'!E58","v":0},{"$f":"'År 8'!F58","v":0},{"$f":"'År 8'!G58","v":0},{"$f":"'År 8'!H58","v":0},{"$f":"'År 8'!I58","v":0},{"$f":"'År 8'!J58","v":0},{"$f":"'År 8'!K58","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr5/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D59","v":0},{"$f":"'År 8'!E59","v":0},{"$f":"'År 8'!F59","v":0},{"$f":"'År 8'!G59","v":0},{"$f":"'År 8'!H59","v":0},{"$f":"'År 8'!I59","v":0},{"$f":"'År 8'!J59","v":0},{"$f":"'År 8'!K59","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr5/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D60","v":0},{"$f":"'År 8'!E60","v":0},{"$f":"'År 8'!F60","v":0},{"$f":"'År 8'!G60","v":0},{"$f":"'År 8'!H60","v":0},{"$f":"'År 8'!I60","v":0},{"$f":"'År 8'!J60","v":0},{"$f":"'År 8'!K60","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr5/C21,0)","v":0},null,null,0,null,{"$f":"IFERROR(D60/$C21,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D61","v":0},{"$f":"'År 8'!E61","v":0},{"$f":"'År 8'!F61","v":0},{"$f":"'År 8'!G61","v":0},{"$f":"'År 8'!H61","v":0},{"$f":"'År 8'!I61","v":0},{"$f":"'År 8'!J61","v":0},{"$f":"'År 8'!K61","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr5/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D62","v":0},{"$f":"'År 8'!E62","v":0},{"$f":"'År 8'!F62","v":0},{"$f":"'År 8'!G62","v":0},{"$f":"'År 8'!H62","v":0},{"$f":"'År 8'!I62","v":0},{"$f":"'År 8'!J62","v":0},{"$f":"'År 8'!K62","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr5/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D63","v":0},{"$f":"'År 8'!E63","v":0},{"$f":"'År 8'!F63","v":0},{"$f":"'År 8'!G63","v":0},{"$f":"'År 8'!H63","v":0},{"$f":"'År 8'!I63","v":0},{"$f":"'År 8'!J63","v":0},{"$f":"'År 8'!K63","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr5/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D64","v":0},{"$f":"'År 8'!E64","v":0},{"$f":"'År 8'!F64","v":0},{"$f":"'År 8'!G64","v":0},{"$f":"'År 8'!H64","v":0},{"$f":"'År 8'!I64","v":0},{"$f":"'År 8'!J64","v":0},{"$f":"'År 8'!K64","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr5/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D65","v":0},{"$f":"'År 8'!E65","v":0},{"$f":"'År 8'!F65","v":0},{"$f":"'År 8'!G65","v":0},{"$f":"'År 8'!H65","v":0},{"$f":"'År 8'!I65","v":0},{"$f":"'År 8'!J65","v":0},{"$f":"'År 8'!K65","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr5/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D66","v":0},{"$f":"'År 8'!E66","v":0},{"$f":"'År 8'!F66","v":0},{"$f":"'År 8'!G66","v":0},{"$f":"'År 8'!H66","v":0},{"$f":"'År 8'!I66","v":0},{"$f":"'År 8'!J66","v":0},{"$f":"'År 8'!K66","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr5/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D67","v":0},{"$f":"'År 8'!E67","v":0},{"$f":"'År 8'!F67","v":0},{"$f":"'År 8'!G67","v":0},{"$f":"'År 8'!H67","v":0},{"$f":"'År 8'!I67","v":0},{"$f":"'År 8'!J67","v":0},{"$f":"'År 8'!K67","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr5/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D68","v":0},{"$f":"'År 8'!E68","v":0},{"$f":"'År 8'!F68","v":0},{"$f":"'År 8'!G68","v":0},{"$f":"'År 8'!H68","v":0},{"$f":"'År 8'!I68","v":0},{"$f":"'År 8'!J68","v":0},{"$f":"'År 8'!K68","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr5/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D69","v":0},{"$f":"'År 8'!E69","v":0},{"$f":"'År 8'!F69","v":0},{"$f":"'År 8'!G69","v":0},{"$f":"'År 8'!H69","v":0},{"$f":"'År 8'!I69","v":0},{"$f":"'År 8'!J69","v":0},{"$f":"'År 8'!K69","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr5/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D70","v":0},{"$f":"'År 8'!E70","v":0},{"$f":"'År 8'!F70","v":0},{"$f":"'År 8'!G70","v":0},{"$f":"'År 8'!H70","v":0},{"$f":"'År 8'!I70","v":0},{"$f":"'År 8'!J70","v":0},{"$f":"'År 8'!K70","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr5/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D71","v":0},{"$f":"'År 8'!E71","v":0},{"$f":"'År 8'!F71","v":0},{"$f":"'År 8'!G71","v":0},{"$f":"'År 8'!H71","v":0},{"$f":"'År 8'!I71","v":0},{"$f":"'År 8'!J71","v":0},{"$f":"'År 8'!K71","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr5/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D72","v":0},{"$f":"'År 8'!E72","v":0},{"$f":"'År 8'!F72","v":0},{"$f":"'År 8'!G72","v":0},{"$f":"'År 8'!H72","v":0},{"$f":"'År 8'!I72","v":0},{"$f":"'År 8'!J72","v":0},{"$f":"'År 8'!K72","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr5/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D73","v":0},{"$f":"'År 8'!E73","v":0},{"$f":"'År 8'!F73","v":0},{"$f":"'År 8'!G73","v":0},{"$f":"'År 8'!H73","v":0},{"$f":"'År 8'!I73","v":0},{"$f":"'År 8'!J73","v":0},{"$f":"'År 8'!K73","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr5/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D74","v":0},{"$f":"'År 8'!E74","v":0},{"$f":"'År 8'!F74","v":0},{"$f":"'År 8'!G74","v":0},{"$f":"'År 8'!H74","v":0},{"$f":"'År 8'!I74","v":0},{"$f":"'År 8'!J74","v":0},{"$f":"'År 8'!K74","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr5/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D75","v":0},{"$f":"'År 8'!E75","v":0},{"$f":"'År 8'!F75","v":0},{"$f":"'År 8'!G75","v":0},{"$f":"'År 8'!H75","v":0},{"$f":"'År 8'!I75","v":0},{"$f":"'År 8'!J75","v":0},{"$f":"'År 8'!K75","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr5/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D76","v":0},{"$f":"'År 8'!E76","v":0},{"$f":"'År 8'!F76","v":0},{"$f":"'År 8'!G76","v":0},{"$f":"'År 8'!H76","v":0},{"$f":"'År 8'!I76","v":0},{"$f":"'År 8'!J76","v":0},{"$f":"'År 8'!K76","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr5/C37,0)","v":0},null,null,0,null,{"$f":"IFERROR(D76/$C37,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D77","v":0},{"$f":"'År 8'!E77","v":0},{"$f":"'År 8'!F77","v":0},{"$f":"'År 8'!G77","v":0},{"$f":"'År 8'!H77","v":0},{"$f":"'År 8'!I77","v":0},{"$f":"'År 8'!J77","v":0},{"$f":"'År 8'!K77","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr5/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 8'!D78","v":0},{"$f":"'År 8'!E78","v":0},{"$f":"'År 8'!F78","v":0},{"$f":"'År 8'!G78","v":0},{"$f":"'År 8'!H78","v":0},{"$f":"'År 8'!I78","v":0},{"$f":"'År 8'!J78","v":0},{"$f":"'År 8'!K78","v":0},null,null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr5/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"År 10","index":27,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[[84,4,86,5],[84,18,84,20],[84,21,84,22],[85,18,85,20],[85,21,85,22],[86,18,86,20],[86,21,86,22],[80,18,80,20],[80,21,80,22],[81,18,81,20],[81,21,81,22],[82,18,82,20],[82,21,82,22],[2,1,3,1],[2,3,2,13],[2,18,2,28],[41,3,41,13],[41,18,41,28]]}
[null,{"$f":"\"Projekt: \"&Grunduppgifter!$B$5","v":"Projekt: "}]
[]
[null,null,null,"Budget timmar (ev. reviderad)",null,null,null,null,null,null,null,null,null,null,"Godkännande",null,null,null,"Manmånader"]
[null,null,"Åarb",{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},{"$f":"'Lönekostnad FINANSIÄR'!E5","v":"År 2"},{"$f":"'Lönekostnad FINANSIÄR'!F5","v":"År 3"},{"$f":"'Lönekostnad FINANSIÄR'!G5","v":"År 4"},{"$f":"'Lönekostnad FINANSIÄR'!H5","v":"År 5"},{"$f":"'Lönekostnad FINANSIÄR'!$I$5","v":"År 6"},{"$f":"'Lönekostnad FINANSIÄR'!$J$5","v":"År 7"},{"$f":"'Lönekostnad FINANSIÄR'!$K$5","v":"År 8"},{"$f":"'Lönekostnad FINANSIÄR'!$L$5","v":"År 9"},{"$f":"'Lönekostnad FINANSIÄR'!$M$5","v":"År 10"},"Totalt","SC / SR",null,null,null,{"$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"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A6","v":"Professor"},{"$f":"'År 4'!C5","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L6*$C5","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M6*$C5","v":0},{"$f":"SUM(D5:M5)","v":0},null,null,{"$f":"B5","v":"Professor"},null,{"$f":"IFERROR(D5/($C5/12),0)","v":0},{"$f":"IFERROR(E5/($C5/12),0)","v":0},{"$f":"IFERROR(F5/($C5/12),0)","v":0},{"$f":"IFERROR(G5/($C5/12),0)","v":0},{"$f":"IFERROR(H5/($C5/12),0)","v":0},{"$f":"IFERROR(I5/($C5/12),0)","v":0},0,0,0,0,{"$f":"SUM(S5:AB5)","v":0}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A7","v":"Docent"},{"$f":"'År 4'!C6","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L7*$C6","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M7*$C6","v":0},{"$f":"SUM(D6:M6)","v":0},null,null,{"$f":"B6","v":"Docent"},null,{"$f":"IFERROR(D6/($C6/12),0)","v":0},{"$f":"IFERROR(E6/($C6/12),0)","v":0},{"$f":"IFERROR(F6/($C6/12),0)","v":0},{"$f":"IFERROR(G6/($C6/12),0)","v":0},{"$f":"IFERROR(H6/($C6/12),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A8","v":"Lektor"},{"$f":"'År 4'!C7","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L8*$C7","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M8*$C7","v":0},0,null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A9","v":"Adjunkt"},{"$f":"'År 4'!C8","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L9*$C8","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M9*$C8","v":0},0,null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A10","v":"Post dok"},{"$f":"'År 4'!C9","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L10*$C9","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M10*$C9","v":0},0,null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A11","v":"Doktorand (Snittlön)"},{"$f":"'År 4'!C10","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L11*$C10","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M11*$C10","v":0},0,null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A12","v":"Administratör"},{"$f":"'År 4'!C11","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L12*$C11","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M12*$C11","v":0},0,null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A13","v":"Labbtekniker"},{"$f":"'År 4'!C12","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L13*$C12","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M13*$C12","v":0},0,null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A14","v":"Forskningsassistent"},{"$f":"'År 4'!C13","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L14*$C13","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M14*$C13","v":0},0,null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A15","v":"Forskare/biträdande forskare"},{"$f":"'År 4'!C14","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L15*$C14","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M15*$C14","v":0},0,null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A16","v":0},{"$f":"'År 4'!C15","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L16*$C15","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M16*$C15","v":0},0,null,null,{"$f":"B15","v":0},null,{"$f":"IFERROR(D15/($C15/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A17","v":0},{"$f":"'År 4'!C16","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L17*$C16","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M17*$C16","v":0},0,null,null,{"$f":"B16","v":0},null,{"$f":"IFERROR(D16/($C16/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A18","v":0},{"$f":"'År 4'!C17","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L18*$C17","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M18*$C17","v":0},0,null,null,{"$f":"B17","v":0},null,{"$f":"IFERROR(D17/($C17/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A19","v":0},{"$f":"'År 4'!C18","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L19*$C18","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M19*$C18","v":0},0,null,null,{"$f":"B18","v":0},null,{"$f":"IFERROR(D18/($C18/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A20","v":0},{"$f":"'År 4'!C19","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L20*$C19","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M20*$C19","v":0},0,null,null,{"$f":"B19","v":0},null,{"$f":"IFERROR(D19/($C19/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A21","v":0},{"$f":"'År 4'!C20","v":1700},{"$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":"'Lönekostnad FINANSIÄR'!H21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L21*$C20","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M21*$C20","v":0},0,null,null,{"$f":"B20","v":0},null,{"$f":"IFERROR(D20/($C20/12),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A22","v":0},{"$f":"'År 4'!C21","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L22*$C21","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M22*$C21","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A23","v":0},{"$f":"'År 4'!C22","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L23*$C22","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M23*$C22","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A24","v":0},{"$f":"'År 4'!C23","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L24*$C23","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M24*$C23","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A25","v":0},{"$f":"'År 4'!C24","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L25*$C24","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M25*$C24","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A26","v":0},{"$f":"'År 4'!C25","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L26*$C25","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M26*$C25","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A27","v":0},{"$f":"'År 4'!C26","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L27*$C26","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M27*$C26","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A28","v":0},{"$f":"'År 4'!C27","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L28*$C27","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M28*$C27","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A29","v":0},{"$f":"'År 4'!C28","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L29*$C28","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M29*$C28","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A30","v":0},{"$f":"'År 4'!C29","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L30*$C29","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M30*$C29","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A31","v":0},{"$f":"'År 4'!C30","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L31*$C30","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M31*$C30","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A32","v":0},{"$f":"'År 4'!C31","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L32*$C31","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M32*$C31","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A33","v":0},{"$f":"'År 4'!C32","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L33*$C32","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M33*$C32","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A34","v":0},{"$f":"'År 4'!C33","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L34*$C33","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M34*$C33","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A35","v":0},{"$f":"'År 4'!C34","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L35*$C34","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M35*$C34","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A36","v":0},{"$f":"'År 4'!C35","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L36*$C35","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M36*$C35","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A37","v":0},{"$f":"'År 4'!C36","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L37*$C36","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M37*$C36","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A38","v":0},{"$f":"'År 4'!C37","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L38*$C37","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M38*$C37","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A39","v":0},{"$f":"'År 4'!C38","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L39*$C38","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M39*$C38","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Lönekostnad FINANSIÄR'!A40","v":0},{"$f":"'År 4'!C39","v":1700},{"$f":"'Lönekostnad FINANSIÄR'!D40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!E40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!F40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!G40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!H40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!I40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!J40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!K40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!L40*$C39","v":0},{"$f":"'Lönekostnad FINANSIÄR'!M40*$C39","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totalt",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D5:D39)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Totalt",{"$f":"SUM(S40:AB40)","v":0},{"$f":"SUM(S5:S39)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Utfall/Prognos timmar",null,null,null,null,null,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"},{"$f":"H4","v":"År 5"},{"$f":"I4","v":"År 6"},"År 7","År 8","År 9","År 10","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":"I43","v":"År 6"},"År 7","År 8","År 9","År 10","Totalt"]
[null,{"$f":"B5","v":"Professor"},null,{"$f":"'År 9'!D44","v":0},{"$f":"'År 9'!E44","v":0},{"$f":"'År 9'!F44","v":0},{"$f":"'År 9'!G44","v":0},{"$f":"'År 9'!H44","v":0},{"$f":"'År 9'!I44","v":0},{"$f":"'År 9'!J44","v":0},{"$f":"'År 9'!K44","v":0},{"$f":"'År 9'!L44","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B6*LönePåläggUppräkningÅr5/C5,0)","v":0},null,null,{"$f":"B44","v":"Professor"},null,{"$f":"IFERROR(D44/$C5,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S44:AB44)","v":0}]
[null,"Docent",null,{"$f":"'År 9'!D45","v":0},{"$f":"'År 9'!E45","v":0},{"$f":"'År 9'!F45","v":0},{"$f":"'År 9'!G45","v":0},{"$f":"'År 9'!H45","v":0},{"$f":"'År 9'!I45","v":0},{"$f":"'År 9'!J45","v":0},{"$f":"'År 9'!K45","v":0},{"$f":"'År 9'!L45","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B7*LönePåläggUppräkningÅr5/C6,0)","v":0},null,null,{"$f":"B45","v":"Docent"},null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lektor",null,{"$f":"'År 9'!D46","v":0},{"$f":"'År 9'!E46","v":0},{"$f":"'År 9'!F46","v":0},{"$f":"'År 9'!G46","v":0},{"$f":"'År 9'!H46","v":0},{"$f":"'År 9'!I46","v":0},{"$f":"'År 9'!J46","v":0},{"$f":"'År 9'!K46","v":0},{"$f":"'År 9'!L46","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B8*LönePåläggUppräkningÅr5/C7,0)","v":0},null,null,"Lektor",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjunkt",null,{"$f":"'År 9'!D47","v":0},{"$f":"'År 9'!E47","v":0},{"$f":"'År 9'!F47","v":0},{"$f":"'År 9'!G47","v":0},{"$f":"'År 9'!H47","v":0},{"$f":"'År 9'!I47","v":0},{"$f":"'År 9'!J47","v":0},{"$f":"'År 9'!K47","v":0},{"$f":"'År 9'!L47","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B9*LönePåläggUppräkningÅr5/C8,0)","v":0},null,null,"Adjunkt",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post dok",null,{"$f":"'År 9'!D48","v":0},{"$f":"'År 9'!E48","v":0},{"$f":"'År 9'!F48","v":0},{"$f":"'År 9'!G48","v":0},{"$f":"'År 9'!H48","v":0},{"$f":"'År 9'!I48","v":0},{"$f":"'År 9'!J48","v":0},{"$f":"'År 9'!K48","v":0},{"$f":"'År 9'!L48","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B10*LönePåläggUppräkningÅr5/C9,0)","v":0},null,null,"Post dok",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Doktorand (Snittlön)",null,{"$f":"'År 9'!D49","v":0},{"$f":"'År 9'!E49","v":0},{"$f":"'År 9'!F49","v":0},{"$f":"'År 9'!G49","v":0},{"$f":"'År 9'!H49","v":0},{"$f":"'År 9'!I49","v":0},{"$f":"'År 9'!J49","v":0},{"$f":"'År 9'!K49","v":0},{"$f":"'År 9'!L49","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B11*LönePåläggUppräkningÅr5/C10,0)","v":0},null,null,"Doktorand (Snittlön)",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administratör",null,{"$f":"'År 9'!D50","v":0},{"$f":"'År 9'!E50","v":0},{"$f":"'År 9'!F50","v":0},{"$f":"'År 9'!G50","v":0},{"$f":"'År 9'!H50","v":0},{"$f":"'År 9'!I50","v":0},{"$f":"'År 9'!J50","v":0},{"$f":"'År 9'!K50","v":0},{"$f":"'År 9'!L50","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B12*LönePåläggUppräkningÅr5/C11,0)","v":0},null,null,"Administratör",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labbtekniker",null,{"$f":"'År 9'!D51","v":0},{"$f":"'År 9'!E51","v":0},{"$f":"'År 9'!F51","v":0},{"$f":"'År 9'!G51","v":0},{"$f":"'År 9'!H51","v":0},{"$f":"'År 9'!I51","v":0},{"$f":"'År 9'!J51","v":0},{"$f":"'År 9'!K51","v":0},{"$f":"'År 9'!L51","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B13*LönePåläggUppräkningÅr5/C12,0)","v":0},null,null,"Labbtekniker",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskningsassistent",null,{"$f":"'År 9'!D52","v":0},{"$f":"'År 9'!E52","v":0},{"$f":"'År 9'!F52","v":0},{"$f":"'År 9'!G52","v":0},{"$f":"'År 9'!H52","v":0},{"$f":"'År 9'!I52","v":0},{"$f":"'År 9'!J52","v":0},{"$f":"'År 9'!K52","v":0},{"$f":"'År 9'!L52","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B14*LönePåläggUppräkningÅr5/C13,0)","v":0},null,null,"Forskningsassistent",null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forskare/biträdande forskare",null,{"$f":"'År 9'!D53","v":0},{"$f":"'År 9'!E53","v":0},{"$f":"'År 9'!F53","v":0},{"$f":"'År 9'!G53","v":0},{"$f":"'År 9'!H53","v":0},{"$f":"'År 9'!I53","v":0},{"$f":"'År 9'!J53","v":0},{"$f":"'År 9'!K53","v":0},{"$f":"'År 9'!L53","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B15*LönePåläggUppräkningÅr5/C14,0)","v":0},null,null,"Forskare/biträdande forskare",null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D54","v":0},{"$f":"'År 9'!E54","v":0},{"$f":"'År 9'!F54","v":0},{"$f":"'År 9'!G54","v":0},{"$f":"'År 9'!H54","v":0},{"$f":"'År 9'!I54","v":0},{"$f":"'År 9'!J54","v":0},{"$f":"'År 9'!K54","v":0},{"$f":"'År 9'!L54","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B16*LönePåläggUppräkningÅr5/C15,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D55","v":0},{"$f":"'År 9'!E55","v":0},{"$f":"'År 9'!F55","v":0},{"$f":"'År 9'!G55","v":0},{"$f":"'År 9'!H55","v":0},{"$f":"'År 9'!I55","v":0},{"$f":"'År 9'!J55","v":0},{"$f":"'År 9'!K55","v":0},{"$f":"'År 9'!L55","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B17*LönePåläggUppräkningÅr5/C16,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D56","v":0},{"$f":"'År 9'!E56","v":0},{"$f":"'År 9'!F56","v":0},{"$f":"'År 9'!G56","v":0},{"$f":"'År 9'!H56","v":0},{"$f":"'År 9'!I56","v":0},{"$f":"'År 9'!J56","v":0},{"$f":"'År 9'!K56","v":0},{"$f":"'År 9'!L56","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B18*LönePåläggUppräkningÅr5/C17,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D57","v":0},{"$f":"'År 9'!E57","v":0},{"$f":"'År 9'!F57","v":0},{"$f":"'År 9'!G57","v":0},{"$f":"'År 9'!H57","v":0},{"$f":"'År 9'!I57","v":0},{"$f":"'År 9'!J57","v":0},{"$f":"'År 9'!K57","v":0},{"$f":"'År 9'!L57","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B19*LönePåläggUppräkningÅr5/C18,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D58","v":0},{"$f":"'År 9'!E58","v":0},{"$f":"'År 9'!F58","v":0},{"$f":"'År 9'!G58","v":0},{"$f":"'År 9'!H58","v":0},{"$f":"'År 9'!I58","v":0},{"$f":"'År 9'!J58","v":0},{"$f":"'År 9'!K58","v":0},{"$f":"'År 9'!L58","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B20*LönePåläggUppräkningÅr5/C19,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D59","v":0},{"$f":"'År 9'!E59","v":0},{"$f":"'År 9'!F59","v":0},{"$f":"'År 9'!G59","v":0},{"$f":"'År 9'!H59","v":0},{"$f":"'År 9'!I59","v":0},{"$f":"'År 9'!J59","v":0},{"$f":"'År 9'!K59","v":0},{"$f":"'År 9'!L59","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B21*LönePåläggUppräkningÅr5/C20,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D60","v":0},{"$f":"'År 9'!E60","v":0},{"$f":"'År 9'!F60","v":0},{"$f":"'År 9'!G60","v":0},{"$f":"'År 9'!H60","v":0},{"$f":"'År 9'!I60","v":0},{"$f":"'År 9'!J60","v":0},{"$f":"'År 9'!K60","v":0},{"$f":"'År 9'!L60","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B22*LönePåläggUppräkningÅr5/C21,0)","v":0},null,null,0,null,{"$f":"IFERROR(D60/$C21,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D61","v":0},{"$f":"'År 9'!E61","v":0},{"$f":"'År 9'!F61","v":0},{"$f":"'År 9'!G61","v":0},{"$f":"'År 9'!H61","v":0},{"$f":"'År 9'!I61","v":0},{"$f":"'År 9'!J61","v":0},{"$f":"'År 9'!K61","v":0},{"$f":"'År 9'!L61","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B23*LönePåläggUppräkningÅr5/C22,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D62","v":0},{"$f":"'År 9'!E62","v":0},{"$f":"'År 9'!F62","v":0},{"$f":"'År 9'!G62","v":0},{"$f":"'År 9'!H62","v":0},{"$f":"'År 9'!I62","v":0},{"$f":"'År 9'!J62","v":0},{"$f":"'År 9'!K62","v":0},{"$f":"'År 9'!L62","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B24*LönePåläggUppräkningÅr5/C23,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D63","v":0},{"$f":"'År 9'!E63","v":0},{"$f":"'År 9'!F63","v":0},{"$f":"'År 9'!G63","v":0},{"$f":"'År 9'!H63","v":0},{"$f":"'År 9'!I63","v":0},{"$f":"'År 9'!J63","v":0},{"$f":"'År 9'!K63","v":0},{"$f":"'År 9'!L63","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B25*LönePåläggUppräkningÅr5/C24,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D64","v":0},{"$f":"'År 9'!E64","v":0},{"$f":"'År 9'!F64","v":0},{"$f":"'År 9'!G64","v":0},{"$f":"'År 9'!H64","v":0},{"$f":"'År 9'!I64","v":0},{"$f":"'År 9'!J64","v":0},{"$f":"'År 9'!K64","v":0},{"$f":"'År 9'!L64","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B26*LönePåläggUppräkningÅr5/C25,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D65","v":0},{"$f":"'År 9'!E65","v":0},{"$f":"'År 9'!F65","v":0},{"$f":"'År 9'!G65","v":0},{"$f":"'År 9'!H65","v":0},{"$f":"'År 9'!I65","v":0},{"$f":"'År 9'!J65","v":0},{"$f":"'År 9'!K65","v":0},{"$f":"'År 9'!L65","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B27*LönePåläggUppräkningÅr5/C26,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D66","v":0},{"$f":"'År 9'!E66","v":0},{"$f":"'År 9'!F66","v":0},{"$f":"'År 9'!G66","v":0},{"$f":"'År 9'!H66","v":0},{"$f":"'År 9'!I66","v":0},{"$f":"'År 9'!J66","v":0},{"$f":"'År 9'!K66","v":0},{"$f":"'År 9'!L66","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B28*LönePåläggUppräkningÅr5/C27,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D67","v":0},{"$f":"'År 9'!E67","v":0},{"$f":"'År 9'!F67","v":0},{"$f":"'År 9'!G67","v":0},{"$f":"'År 9'!H67","v":0},{"$f":"'År 9'!I67","v":0},{"$f":"'År 9'!J67","v":0},{"$f":"'År 9'!K67","v":0},{"$f":"'År 9'!L67","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B29*LönePåläggUppräkningÅr5/C28,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D68","v":0},{"$f":"'År 9'!E68","v":0},{"$f":"'År 9'!F68","v":0},{"$f":"'År 9'!G68","v":0},{"$f":"'År 9'!H68","v":0},{"$f":"'År 9'!I68","v":0},{"$f":"'År 9'!J68","v":0},{"$f":"'År 9'!K68","v":0},{"$f":"'År 9'!L68","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B30*LönePåläggUppräkningÅr5/C29,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D69","v":0},{"$f":"'År 9'!E69","v":0},{"$f":"'År 9'!F69","v":0},{"$f":"'År 9'!G69","v":0},{"$f":"'År 9'!H69","v":0},{"$f":"'År 9'!I69","v":0},{"$f":"'År 9'!J69","v":0},{"$f":"'År 9'!K69","v":0},{"$f":"'År 9'!L69","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B31*LönePåläggUppräkningÅr5/C30,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D70","v":0},{"$f":"'År 9'!E70","v":0},{"$f":"'År 9'!F70","v":0},{"$f":"'År 9'!G70","v":0},{"$f":"'År 9'!H70","v":0},{"$f":"'År 9'!I70","v":0},{"$f":"'År 9'!J70","v":0},{"$f":"'År 9'!K70","v":0},{"$f":"'År 9'!L70","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B32*LönePåläggUppräkningÅr5/C31,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D71","v":0},{"$f":"'År 9'!E71","v":0},{"$f":"'År 9'!F71","v":0},{"$f":"'År 9'!G71","v":0},{"$f":"'År 9'!H71","v":0},{"$f":"'År 9'!I71","v":0},{"$f":"'År 9'!J71","v":0},{"$f":"'År 9'!K71","v":0},{"$f":"'År 9'!L71","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B33*LönePåläggUppräkningÅr5/C32,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D72","v":0},{"$f":"'År 9'!E72","v":0},{"$f":"'År 9'!F72","v":0},{"$f":"'År 9'!G72","v":0},{"$f":"'År 9'!H72","v":0},{"$f":"'År 9'!I72","v":0},{"$f":"'År 9'!J72","v":0},{"$f":"'År 9'!K72","v":0},{"$f":"'År 9'!L72","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B34*LönePåläggUppräkningÅr5/C33,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D73","v":0},{"$f":"'År 9'!E73","v":0},{"$f":"'År 9'!F73","v":0},{"$f":"'År 9'!G73","v":0},{"$f":"'År 9'!H73","v":0},{"$f":"'År 9'!I73","v":0},{"$f":"'År 9'!J73","v":0},{"$f":"'År 9'!K73","v":0},{"$f":"'År 9'!L73","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B35*LönePåläggUppräkningÅr5/C34,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D74","v":0},{"$f":"'År 9'!E74","v":0},{"$f":"'År 9'!F74","v":0},{"$f":"'År 9'!G74","v":0},{"$f":"'År 9'!H74","v":0},{"$f":"'År 9'!I74","v":0},{"$f":"'År 9'!J74","v":0},{"$f":"'År 9'!K74","v":0},{"$f":"'År 9'!L74","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B36*LönePåläggUppräkningÅr5/C35,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D75","v":0},{"$f":"'År 9'!E75","v":0},{"$f":"'År 9'!F75","v":0},{"$f":"'År 9'!G75","v":0},{"$f":"'År 9'!H75","v":0},{"$f":"'År 9'!I75","v":0},{"$f":"'År 9'!J75","v":0},{"$f":"'År 9'!K75","v":0},{"$f":"'År 9'!L75","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B37*LönePåläggUppräkningÅr5/C36,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D76","v":0},{"$f":"'År 9'!E76","v":0},{"$f":"'År 9'!F76","v":0},{"$f":"'År 9'!G76","v":0},{"$f":"'År 9'!H76","v":0},{"$f":"'År 9'!I76","v":0},{"$f":"'År 9'!J76","v":0},{"$f":"'År 9'!K76","v":0},{"$f":"'År 9'!L76","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B38*LönePåläggUppräkningÅr5/C37,0)","v":0},null,null,0,null,{"$f":"IFERROR(D76/$C37,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D77","v":0},{"$f":"'År 9'!E77","v":0},{"$f":"'År 9'!F77","v":0},{"$f":"'År 9'!G77","v":0},{"$f":"'År 9'!H77","v":0},{"$f":"'År 9'!I77","v":0},{"$f":"'År 9'!J77","v":0},{"$f":"'År 9'!K77","v":0},{"$f":"'År 9'!L77","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B39*LönePåläggUppräkningÅr5/C38,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"'År 9'!D78","v":0},{"$f":"'År 9'!E78","v":0},{"$f":"'År 9'!F78","v":0},{"$f":"'År 9'!G78","v":0},{"$f":"'År 9'!H78","v":0},{"$f":"'År 9'!I78","v":0},{"$f":"'År 9'!J78","v":0},{"$f":"'År 9'!K78","v":0},{"$f":"'År 9'!L78","v":0},null,{"$f":"IFERROR('Lönekostnad FINANSIÄR'!B40*LönePåläggUppräkningÅr5/C39,0)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Totalt"},{"$f":"SUM(D79:M79)","v":0},{"$f":"SUM(D44:D78)","v":0},{"$f":"SUM(E44:E78)","v":0},{"$f":"SUM(F44:F78)","v":0},{"$f":"SUM(G44:G78)","v":0},{"$f":"SUM(H44:H78)","v":0},{"$f":"SUM(I44:I78)","v":0},0,0,0,0,null,null,null,"Totalt",{"$f":"SUM(S79:AB79)","v":0},{"$f":"SUM(S44:S78)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Löneuppräkning","index":28,"n_rows":15,"n_cols":4,"rows_kept":15,"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,{"$f":"'Lönekostnad FINANSIÄR'!D5","v":"År 1"},"a",0.25232500000000002]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$E$5","v":"År 2"},"b",{"$f":"a+1","v":1.2523249999999999}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$F$5","v":"År 3"},"c",{"$f":"b+1","v":2.2523249999999999}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$G$5","v":"År 4"},"d",{"$f":"c_+1","v":3.2523249999999999}]
[null,{"$f":"'Lönekostnad FINANSIÄR'!$H$5","v":"År 5"},"e",{"$f":"d+1","v":4.2523249999999999}]
[null,"År 6","f",{"$f":"e+1","v":5.2523249999999999}]
[null,"År 7","g",{"$f":"f+1","v":6.2523249999999999}]
[null,"År 8","h",{"$f":"g+1","v":7.2523249999999999}]
[null,"År 9","i",{"$f":"h+1","v":8.252324999999999}]
[null,"År 10","j",{"$f":"i+1","v":9.252324999999999}]