{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Forside","Registrering","Budsjett","Budsjett_FL","Budsjett oppdrag","Konferansemal","Leiested","Prosjektcontroller","Prosjektcontroller_FL","Prosjektleder","Prosjektleder_FL","Prosjekteier","Prosjekteier_FL","Intern budsjett oppdrag","NFR-budsjett","RCN budget","NFR - Inkl.partnere","NFR - Partner 1","NFR - Partner 2","NFR - Partner 3","NFR - Partner 4","NFR - Partner 5","NFR - Partner 6","NFR-budsjett-SFF","SFF-tilleggsfin.eksist.","SFF-tilleggsfin.nye","Eksternt tilbud oppdrag","Tabeller","Endringslogg"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":11,"comments":16,"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":"Forside","index":0,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[null,"Budsjetteringsmaler Universitetet i Oslo"]
[null,"Velg type mal i nedtrekksmenyene under og faner vises automatisk"]
[null,"Kategorisering"]
[null,"Bidrag"]
[]
[null,"Søknadstype - oppdrag"]
[null,"Konferansebudsjett"]
[]
[null,"Søknadstype - bidrag"]
[null,"Ordinære NFR prosjekter"]

{"sheet":"Registrering","index":1,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[46,1,46,6],[47,1,47,6],[48,1,48,6],[35,1,35,6],[36,1,36,6],[39,1,39,6],[41,1,41,6],[42,1,42,6],[44,1,44,6],[45,1,45,6],[6,0,10,0],[11,0,15,0],[30,0,34,0],[11,1,15,6],[28,1,28,6],[26,1,26,6],[30,1,34,6],[16,1,16,6],[17,1,17,6],[20,1,20,6],[21,1,21,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,10,6],[53,1,53,3],[53,4,53,6],[54,1,54,3],[54,4,54,6],[19,1,19,6],[22,1,22,6],[24,1,24,6],[25,1,25,6],[27,1,27,6],[52,1,52,6],[50,4,50,6],[50,1,50,3],[49,1,49,3],[49,4,49,6],[40,1,40,6],[38,1,38,6]]}
[]
["Prosjektinformasjon"]
["Prosjekttittel*"]
["Prosjektleder*"]
["Prosjekteier *"]
["Navn på enhet*"]
["Kort begrunnelse for prosjektes faglige interesse*     (Manglende eller dårlig begrunnelse vil kunne medføre avvist prosjektoppretting)"]
[]
[]
[]
[]
["Kort begrunnelse for kategorisering (bidrag/oppdrag)* (Manglende eller dårlig begrunnelse vil kunne medføre avvist prosjektoppretting)"]
[]
[]
[]
[]
["Prosjektnummer (om opprettet)"]
["Saksnummer i ephorte (om opprettet)"]
["Prosjektperiode"]
["Prosjektstart (dd.mm.år)*"]
["Prosjektets (avtaleperioden) start*"]
["Prosjektets (avtaleperioden) slutt*"]
["Prosjektslutt (dd.mm.år)"]
["Informasjon om finansiering"]
["Navn på finansieringskilde(r)"]
["NFR-program"]
["Prosjektkategorisering (Oppdrag eller Bidrag)*"]
["Finansieringstype*","Rundsummer NFR",null,null,null,null,null,"  Legg inn prosentsats"]
["Prosjekttype (overheadkostnader)*","Prosjekter som foregår i UiOs lokaler"]
["Rebudsjettering"]
["Beskrivelse av endringer"]
[]
[]
[]
[]
["Fra når gjelder rebudsjetteringene"]
["Ny sluttdato"]
["Oppdrag"]
["Påslag uforutsette hendelser (%)"]
["Påslag fortjeneste (%)"]
["Merverdiavgift"]
["Hvis ikke merverdiavgift, angi årsak"]
[]
["Konferanser"]
["Antall betalende deltakere"]
["Antall deltakere hvor UiO har utlegg (forutsetter like utlegg)"]
["Eventuelle offentlig tilskudd"]
["Subsidiering (NB: husk å trekke ut mva- grunnlaget)"]
["Påslag for indirekte kostnader",0.4]
[null,"Vitenskapelig ",null,null,"Teknisk/administrativ "]
[null,{"$f":"IF(B29=\"\",0,VLOOKUP(B29,Tabeller!$G$8:$J$13,2,FALSE))","v":465000},null,null,{"$f":"IF(B29=\"\",0,VLOOKUP(B29,Tabeller!$G$8:$J$13,3,FALSE))","v":142000}]
["Pris- lønnsjustering"]
["Årlig lønnsjustering  i hele prosjektperioden","Ja"]
[null,2024,null,null,"Fremtidige år"]
[null,4.9000000000000002E-2,null,null,3.5000000000000003E-2]

{"sheet":"Budsjett","index":2,"n_rows":88,"n_cols":181,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Alle beløp er angitt i hele kroner",null,"Prosjekttittel:",{"$f":"Registrering!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,{"$f":"AS4*K93","v":0},null,null,null,null,"OVERHEADKOSTNADER",null,null,null,null,null,null,null,null,null,null,null,"Eksternt finansiert overhead",null,null,null,null,null,null,null,null,null,null,null,"Internt finansiert overhead",null,null,null,null,null,null,null,null,null,null,null,"Ekstern finansiering",null,null,null,null,null,null,null,null,null,null,null,null,"NFR",null,null,null,null,null,null,null,null,null,null,null,null,"Private",null,null,null,null,null,null,null,null,null,null,null,null,"Internasjonale",null,null,null,null,null,null,null,null,null,null,null,null,"Offentlige",null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead i henhold til TDI"]
[null,null,null,null,null,null,null,null,null,null,"REGISTRER MÅNEDSVERK"]
[null,"Prosjektansatte","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"Tabeller!D1","v":2024},{"$f":"K3+1","v":2025},{"$f":"L3+1","v":2026},2027,2028,2029,2030,2031,2032,{"$f":"S3+1","v":2033},null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS3","v":2024},{"$f":"AT3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD3","v":2024},{"$f":"BE3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP3","v":2024},{"$f":"BQ3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP3","v":2024},{"$f":"BQ3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"CB3","v":2024},{"$f":"CC3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"CN3","v":2024},{"$f":"CO3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,{"$f":"DB3","v":2024},{"$f":"DC3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,null,{"$f":"DO3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS3","v":2024},{"$f":"AT3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX4)","v":0},{"$f":"SUM(AS4:BB4)","v":0},{"$f":"IFERROR(SUM(BD4:BM4),0)","v":0},{"$f":"SUM(D4:E4)","v":0},{"$f":"SUM(K4:T4)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4*1.04","v":0},null,{"$f":"I4","v":0},{"$f":"IF(Budsjett!I4>0,LOOKUP(Budsjett!I4,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH4*Tabeller!$I$35","v":0},{"$f":"AH4*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI4*Tabeller!$L$26","v":0},{"$f":"AI4*Tabeller!$L$28","v":0},{"$f":"AI4*Tabeller!$L$27","v":0},{"$f":"SUM(AJ4:AM4)","v":0},{"$f":"AN4+(IF(B4=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO4/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K4*Budsjett!$AN4))/12","v":0},{"$f":"((L4*Budsjett!$AN4)*(Tabeller!J$35))/12","v":0},{"$f":"((M4*Budsjett!$AN4)*(Tabeller!K$35))/12","v":0},{"$f":"((N4*Budsjett!$AN4)*(Tabeller!L$35))/12","v":0},{"$f":"((O4*Budsjett!$AN4)*(Tabeller!M$35))/12","v":0},{"$f":"((P4*Budsjett!$AN4)*(Tabeller!N$35))/12","v":0},{"$f":"((Q4*Budsjett!$AN4)*(Tabeller!O$35))/12","v":0},{"$f":"((R4*Budsjett!$AN4)*(Tabeller!P$35))/12","v":0},{"$f":"((S4*Budsjett!$AN4)*(Tabeller!Q$35))/12","v":0},{"$f":"((T4*Budsjett!$AN4)*(Tabeller!R$35))/12","v":0},null,{"$f":"IFERROR(IF($E$80>$E$79,BP4,FP4),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$82=$E$81,AS4*$E$82,AS4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AT4*$E$82,AT4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AU4*$E$82,AU4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AV4*$E$82,AV4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AW4*$E$82,AW4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AX4*$E$82,AX4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AY4*$E$82,AY4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AZ4*$E$82,AZ4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BA4*$E$82,BA4*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BB4*$E$82,BB4*Budsjett!$E$81),0)","v":0},null,null,{"$f":"BD4-BP4","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B4","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!I$55*K4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!I$54*K4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!I$56*K4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!I$58*K4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!I$59*K4,0)+IF($CM4=\"Stipendiat\",Tabeller!I$60*K4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!I$57*K4,0)+IF($CM4=\"Vit.ass\",Tabeller!I$61*K4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!J$55*L4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!J$54*L4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!J$56*L4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!J$58*L4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!J$59*L4,0)+IF($CM4=\"Stipendiat\",Tabeller!J$60*L4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!J$57*L4,0)+IF($CM4=\"Vit.ass\",Tabeller!J$61*L4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!K$55*M4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!K$54*M4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!K$56*M4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!K$58*M4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!K$59*M4,0)+IF($CM4=\"Stipendiat\",Tabeller!K$60*M4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!K$57*M4,0)+IF($CM4=\"Vit.ass\",Tabeller!K$61*M4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!L$55*N4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!L$54*N4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!L$56*N4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!L$58*N4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!L$59*N4,0)+IF($CM4=\"Stipendiat\",Tabeller!L$60*N4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!L$57*N4,0)+IF($CM4=\"Vit.ass\",Tabeller!L$61*N4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!M$55*O4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!M$54*O4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!M$56*O4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!M$58*O4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!M$59*O4,0)+IF($CM4=\"Stipendiat\",Tabeller!M$60*O4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!M$57*O4,0)+IF($CM4=\"Vit.ass\",Tabeller!M$61*O4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!N$55*P4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!N$54*P4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!N$56*P4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!N$58*P4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!N$59*P4,0)+IF($CM4=\"Stipendiat\",Tabeller!N$60*P4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!N$57*P4,0)+IF($CM4=\"Vit.ass\",Tabeller!N$61*P4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!O$55*Q4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!O$56*Q4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!O$58*Q4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!O$59*Q4,0)+IF($CM4=\"Stipendiat\",Tabeller!O$60*Q4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!O$57*Q4,0)+IF($CM4=\"Vit.ass\",Tabeller!O$61*Q4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!P$55*R4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!P$54*R4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!P$56*R4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!P$58*R4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!P$59*R4,0)+IF($CM4=\"Stipendiat\",Tabeller!P$60*R4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!P$57*R4,0)+IF($CM4=\"Vit.ass\",Tabeller!P$61*R4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!Q$55*S4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!Q$56*S4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!Q$58*S4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!Q$59*S4,0)+IF($CM4=\"Stipendiat\",Tabeller!Q$60*S4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!Q$57*S4,0)+IF($CM4=\"Vit.ass\",Tabeller!Q$61*S4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB4*(1+Tabeller!$I$62),0))+(IF($CM4=\"Forsker - professor\",Tabeller!R$55*T4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!R$54*T4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!R$56*T4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!R$58*T4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!R$59*T4,0)+IF($CM4=\"Stipendiat\",Tabeller!R$60*T4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!R$57*T4,0)+IF($CM4=\"Vit.ass\",Tabeller!R$61*T4,0))/12)","v":0},{"$f":"SUM(CN4:CW4)","v":0},null,null,{"$f":"CM4","v":0},{"$f":"IF($H4=\"NFR\",CN4,0)","v":0},{"$f":"IF($H4=\"NFR\",CO4,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DB4:DK4)","v":0},null,{"$f":"DA4","v":0},{"$f":"IF($H4=$DN$1,CN4,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO4:DX4)","v":0},null,{"$f":"DN4","v":0},{"$f":"IF($H4=$EA$1,CN4,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB4:EK4)","v":0},null,{"$f":"EA4","v":0},{"$f":"IF($H4=$EN$1,CN4,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO4:EX4)","v":0},null,null,{"$f":"EN4","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC4:FL4)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(K4/12)*Tabeller!J$11,(K4/12)*Tabeller!J$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(K4/12)*Tabeller!J$13,(K4/12)*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(L4/12)*Tabeller!K$11,(L4/12)*Tabeller!K$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(L4/12)*Tabeller!K$13,(L4/12)*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(M4/12)*Tabeller!L$11,(M4/12)*Tabeller!L$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(M4/12)*Tabeller!L$13,(M4/12)*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(N4/12)*Tabeller!M$11,(N4/12)*Tabeller!M$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(N4/12)*Tabeller!M$13,(N4/12)*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(O4/12)*Tabeller!N$11,(O4/12)*Tabeller!N$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(O4/12)*Tabeller!N$13,(O4/12)*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(P4/12)*Tabeller!O$11,(P4/12)*Tabeller!O$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(P4/12)*Tabeller!O$13,(P4/12)*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(Q4/12)*Tabeller!P$11,(Q4/12)*Tabeller!P$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(Q4/12)*Tabeller!P$13,(Q4/12)*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(R4/12)*Tabeller!Q$11,(R4/12)*Tabeller!Q$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(R4/12)*Tabeller!Q$13,(R4/12)*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(S4/12)*Tabeller!R$11,(S4/12)*Tabeller!R$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(S4/12)*Tabeller!R$13,(S4/12)*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(T4/12)*Tabeller!S$11,(T4/12)*Tabeller!S$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(T4/12)*Tabeller!S$13,(T4/12)*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX5)","v":0},{"$f":"SUM(AS5:BB5)","v":0},{"$f":"IFERROR(SUM(BD5:BM5),0)","v":0},{"$f":"SUM(D5:E5)","v":0},{"$f":"SUM(K5:T5)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4*Tabeller!L25","v":0},null,0,{"$f":"IF(Budsjett!I5>0,LOOKUP(Budsjett!I5,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH5*Tabeller!$I$35","v":0},{"$f":"AH5*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI5*Tabeller!$L$26","v":0},{"$f":"AI5*Tabeller!$L$28","v":0},{"$f":"AI5*Tabeller!$L$27","v":0},0,{"$f":"AN5+(IF(B5=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO5/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K5*Budsjett!$AN5))/12","v":0},{"$f":"((L5*Budsjett!$AN5)*(Tabeller!J$35))/12","v":0},{"$f":"((M5*Budsjett!$AN5)*(Tabeller!K$35))/12","v":0},{"$f":"((N5*Budsjett!$AN5)*(Tabeller!L$35))/12","v":0},{"$f":"((O5*Budsjett!$AN5)*(Tabeller!M$35))/12","v":0},{"$f":"((P5*Budsjett!$AN5)*(Tabeller!N$35))/12","v":0},{"$f":"((Q5*Budsjett!$AN5)*(Tabeller!O$35))/12","v":0},{"$f":"((R5*Budsjett!$AN5)*(Tabeller!P$35))/12","v":0},{"$f":"((S5*Budsjett!$AN5)*(Tabeller!Q$35))/12","v":0},{"$f":"((T5*Budsjett!$AN5)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$82=$E$81,AS5*$E$82,AS5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AT5*$E$82,AT5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AU5*$E$82,AU5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AV5*$E$82,AV5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AW5*$E$82,AW5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AX5*$E$82,AX5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AY5*$E$82,AY5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AZ5*$E$82,AZ5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BA5*$E$82,BA5*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BB5*$E$82,BB5*Budsjett!$E$81),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!I$55*K5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!I$54*K5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!I$56*K5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!I$58*K5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!I$59*K5,0)+IF($CM5=\"Stipendiat\",Tabeller!I$60*K5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!I$57*K5,0)+IF($CM5=\"Vit.ass\",Tabeller!I$61*K5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!J$55*L5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!J$54*L5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!J$56*L5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!J$58*L5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!J$59*L5,0)+IF($CM5=\"Stipendiat\",Tabeller!J$60*L5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!J$57*L5,0)+IF($CM5=\"Vit.ass\",Tabeller!J$61*L5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!K$55*M5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!K$54*M5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!K$56*M5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!K$58*M5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!K$59*M5,0)+IF($CM5=\"Stipendiat\",Tabeller!K$60*M5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!K$57*M5,0)+IF($CM5=\"Vit.ass\",Tabeller!K$61*M5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!L$55*N5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!L$54*N5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!L$56*N5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!L$58*N5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!L$59*N5,0)+IF($CM5=\"Stipendiat\",Tabeller!L$60*N5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!L$57*N5,0)+IF($CM5=\"Vit.ass\",Tabeller!L$61*N5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!M$55*O5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!M$54*O5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!M$56*O5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!M$58*O5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!M$59*O5,0)+IF($CM5=\"Stipendiat\",Tabeller!M$60*O5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!M$57*O5,0)+IF($CM5=\"Vit.ass\",Tabeller!M$61*O5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!N$55*P5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!N$54*P5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!N$56*P5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!N$58*P5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!N$59*P5,0)+IF($CM5=\"Stipendiat\",Tabeller!N$60*P5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!N$57*P5,0)+IF($CM5=\"Vit.ass\",Tabeller!N$61*P5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!O$55*Q5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!O$56*Q5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!O$58*Q5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!O$59*Q5,0)+IF($CM5=\"Stipendiat\",Tabeller!O$60*Q5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!O$57*Q5,0)+IF($CM5=\"Vit.ass\",Tabeller!O$61*Q5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!P$55*R5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!P$54*R5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!P$56*R5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!P$58*R5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!P$59*R5,0)+IF($CM5=\"Stipendiat\",Tabeller!P$60*R5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!P$57*R5,0)+IF($CM5=\"Vit.ass\",Tabeller!P$61*R5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!Q$55*S5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!Q$56*S5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!Q$58*S5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!Q$59*S5,0)+IF($CM5=\"Stipendiat\",Tabeller!Q$60*S5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!Q$57*S5,0)+IF($CM5=\"Vit.ass\",Tabeller!Q$61*S5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB5*(1+Tabeller!$I$62),0))+(IF($CM5=\"Forsker - professor\",Tabeller!R$55*T5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!R$54*T5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!R$56*T5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!R$58*T5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!R$59*T5,0)+IF($CM5=\"Stipendiat\",Tabeller!R$60*T5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!R$57*T5,0)+IF($CM5=\"Vit.ass\",Tabeller!R$61*T5,0))/12)","v":0},{"$f":"SUM(CN5:CW5)","v":0},null,null,{"$f":"CM5","v":0},{"$f":"IF($H5=\"NFR\",CN5,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB5:DK5)","v":0},null,{"$f":"DA5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO5:DX5)","v":0},null,{"$f":"DN5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB5:EK5)","v":0},null,{"$f":"EA5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO5:EX5)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC5:FL5)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(K5/12)*Tabeller!J$11,(K5/12)*Tabeller!J$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(K5/12)*Tabeller!J$13,(K5/12)*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(L5/12)*Tabeller!K$11,(L5/12)*Tabeller!K$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(L5/12)*Tabeller!K$13,(L5/12)*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(M5/12)*Tabeller!L$11,(M5/12)*Tabeller!L$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(M5/12)*Tabeller!L$13,(M5/12)*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(N5/12)*Tabeller!M$11,(N5/12)*Tabeller!M$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(N5/12)*Tabeller!M$13,(N5/12)*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(O5/12)*Tabeller!N$11,(O5/12)*Tabeller!N$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(O5/12)*Tabeller!N$13,(O5/12)*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(P5/12)*Tabeller!O$11,(P5/12)*Tabeller!O$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(P5/12)*Tabeller!O$13,(P5/12)*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(Q5/12)*Tabeller!P$11,(Q5/12)*Tabeller!P$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(Q5/12)*Tabeller!P$13,(Q5/12)*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(R5/12)*Tabeller!Q$11,(R5/12)*Tabeller!Q$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(R5/12)*Tabeller!Q$13,(R5/12)*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(S5/12)*Tabeller!R$11,(S5/12)*Tabeller!R$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(S5/12)*Tabeller!R$13,(S5/12)*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(T5/12)*Tabeller!S$11,(T5/12)*Tabeller!S$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(T5/12)*Tabeller!S$13,(T5/12)*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX6)","v":0},0,0,0,{"$f":"SUM(K6:T6)/12","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,null,0,{"$f":"IF(Budsjett!I6>0,LOOKUP(Budsjett!I6,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH6*Tabeller!$I$35","v":0},{"$f":"AH6*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI6*Tabeller!$L$26","v":0},{"$f":"AI6*Tabeller!$L$28","v":0},{"$f":"AI6*Tabeller!$L$27","v":0},0,{"$f":"AN6+(IF(B6=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO6/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K6*Budsjett!$AN6))/12","v":0},{"$f":"((L6*Budsjett!$AN6)*(Tabeller!J$35))/12","v":0},{"$f":"((M6*Budsjett!$AN6)*(Tabeller!K$35))/12","v":0},{"$f":"((N6*Budsjett!$AN6)*(Tabeller!L$35))/12","v":0},{"$f":"((O6*Budsjett!$AN6)*(Tabeller!M$35))/12","v":0},{"$f":"((P6*Budsjett!$AN6)*(Tabeller!N$35))/12","v":0},{"$f":"((Q6*Budsjett!$AN6)*(Tabeller!O$35))/12","v":0},{"$f":"((R6*Budsjett!$AN6)*(Tabeller!P$35))/12","v":0},{"$f":"((S6*Budsjett!$AN6)*(Tabeller!Q$35))/12","v":0},{"$f":"((T6*Budsjett!$AN6)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$82=$E$81,AS6*$E$82,AS6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AT6*$E$82,AT6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AU6*$E$82,AU6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AV6*$E$82,AV6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AW6*$E$82,AW6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AX6*$E$82,AX6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AY6*$E$82,AY6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AZ6*$E$82,AZ6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BA6*$E$82,BA6*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BB6*$E$82,BB6*Budsjett!$E$81),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!I$55*K6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!I$54*K6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!I$56*K6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!I$58*K6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!I$59*K6,0)+IF($CM6=\"Stipendiat\",Tabeller!I$60*K6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!I$57*K6,0)+IF($CM6=\"Vit.ass\",Tabeller!I$61*K6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!J$55*L6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!J$54*L6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!J$56*L6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!J$58*L6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!J$59*L6,0)+IF($CM6=\"Stipendiat\",Tabeller!J$60*L6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!J$57*L6,0)+IF($CM6=\"Vit.ass\",Tabeller!J$61*L6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!K$55*M6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!K$54*M6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!K$56*M6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!K$58*M6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!K$59*M6,0)+IF($CM6=\"Stipendiat\",Tabeller!K$60*M6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!K$57*M6,0)+IF($CM6=\"Vit.ass\",Tabeller!K$61*M6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!L$55*N6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!L$54*N6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!L$56*N6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!L$58*N6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!L$59*N6,0)+IF($CM6=\"Stipendiat\",Tabeller!L$60*N6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!L$57*N6,0)+IF($CM6=\"Vit.ass\",Tabeller!L$61*N6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!M$55*O6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!M$54*O6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!M$56*O6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!M$58*O6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!M$59*O6,0)+IF($CM6=\"Stipendiat\",Tabeller!M$60*O6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!M$57*O6,0)+IF($CM6=\"Vit.ass\",Tabeller!M$61*O6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!N$55*P6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!N$54*P6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!N$56*P6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!N$58*P6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!N$59*P6,0)+IF($CM6=\"Stipendiat\",Tabeller!N$60*P6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!N$57*P6,0)+IF($CM6=\"Vit.ass\",Tabeller!N$61*P6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!O$55*Q6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!O$56*Q6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!O$58*Q6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!O$59*Q6,0)+IF($CM6=\"Stipendiat\",Tabeller!O$60*Q6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!O$57*Q6,0)+IF($CM6=\"Vit.ass\",Tabeller!O$61*Q6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!P$55*R6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!P$54*R6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!P$56*R6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!P$58*R6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!P$59*R6,0)+IF($CM6=\"Stipendiat\",Tabeller!P$60*R6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!P$57*R6,0)+IF($CM6=\"Vit.ass\",Tabeller!P$61*R6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!Q$55*S6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!Q$56*S6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!Q$58*S6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!Q$59*S6,0)+IF($CM6=\"Stipendiat\",Tabeller!Q$60*S6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!Q$57*S6,0)+IF($CM6=\"Vit.ass\",Tabeller!Q$61*S6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB6*(1+Tabeller!$I$62),0))+(IF($CM6=\"Forsker - professor\",Tabeller!R$55*T6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!R$54*T6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!R$56*T6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!R$58*T6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!R$59*T6,0)+IF($CM6=\"Stipendiat\",Tabeller!R$60*T6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!R$57*T6,0)+IF($CM6=\"Vit.ass\",Tabeller!R$61*T6,0))/12)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO6:DX6)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB6:EK6)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO6:EX6)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC6:FL6)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(K6/12)*Tabeller!J$11,(K6/12)*Tabeller!J$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(K6/12)*Tabeller!J$13,(K6/12)*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(L6/12)*Tabeller!K$11,(L6/12)*Tabeller!K$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(L6/12)*Tabeller!K$13,(L6/12)*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(M6/12)*Tabeller!L$11,(M6/12)*Tabeller!L$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(M6/12)*Tabeller!L$13,(M6/12)*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(N6/12)*Tabeller!M$11,(N6/12)*Tabeller!M$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(N6/12)*Tabeller!M$13,(N6/12)*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(O6/12)*Tabeller!N$11,(O6/12)*Tabeller!N$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(O6/12)*Tabeller!N$13,(O6/12)*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(P6/12)*Tabeller!O$11,(P6/12)*Tabeller!O$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(P6/12)*Tabeller!O$13,(P6/12)*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(Q6/12)*Tabeller!P$11,(Q6/12)*Tabeller!P$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(Q6/12)*Tabeller!P$13,(Q6/12)*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(R6/12)*Tabeller!Q$11,(R6/12)*Tabeller!Q$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(R6/12)*Tabeller!Q$13,(R6/12)*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(S6/12)*Tabeller!R$11,(S6/12)*Tabeller!R$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(S6/12)*Tabeller!R$13,(S6/12)*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(T6/12)*Tabeller!S$11,(T6/12)*Tabeller!S$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(T6/12)*Tabeller!S$13,(T6/12)*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX7)","v":0},{"$f":"SUM(AS7:BB7)","v":0},{"$f":"IFERROR(SUM(BD7:BM7),0)","v":0},{"$f":"SUM(D7:E7)","v":0},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,null,{"$f":"I7","v":0},{"$f":"IF(Budsjett!I7>0,LOOKUP(Budsjett!I7,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH7*Tabeller!$I$35","v":0},{"$f":"AH7*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI7*Tabeller!$L$26","v":0},{"$f":"AI7*Tabeller!$L$28","v":0},{"$f":"AI7*Tabeller!$L$27","v":0},{"$f":"SUM(AJ7:AM7)","v":0},{"$f":"AN7+(IF(B7=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO7/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K7*Budsjett!$AN7))/12","v":0},{"$f":"((L7*Budsjett!$AN7)*(Tabeller!J$35))/12","v":0},{"$f":"((M7*Budsjett!$AN7)*(Tabeller!K$35))/12","v":0},{"$f":"((N7*Budsjett!$AN7)*(Tabeller!L$35))/12","v":0},{"$f":"((O7*Budsjett!$AN7)*(Tabeller!M$35))/12","v":0},{"$f":"((P7*Budsjett!$AN7)*(Tabeller!N$35))/12","v":0},{"$f":"((Q7*Budsjett!$AN7)*(Tabeller!O$35))/12","v":0},{"$f":"((R7*Budsjett!$AN7)*(Tabeller!P$35))/12","v":0},{"$f":"((S7*Budsjett!$AN7)*(Tabeller!Q$35))/12","v":0},{"$f":"((T7*Budsjett!$AN7)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$82=$E$81,AS7*$E$82,AS7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AT7*$E$82,AT7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AU7*$E$82,AU7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AV7*$E$82,AV7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AW7*$E$82,AW7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AX7*$E$82,AX7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AY7*$E$82,AY7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AZ7*$E$82,AZ7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BA7*$E$82,BA7*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BB7*$E$82,BB7*Budsjett!$E$81),0)","v":0},null,null,{"$f":"BD7-BP7","v":0},{"$f":"BE7-BQ7","v":0},{"$f":"BF7-BR7","v":0},{"$f":"BG7-BS7","v":0},{"$f":"BH7-BT7","v":0},{"$f":"BI7-BU7","v":0},{"$f":"BJ7-BV7","v":0},{"$f":"BK7-BW7","v":0},{"$f":"BL7-BX7","v":0},{"$f":"BM7-BY7","v":0},null,{"$f":"B7","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!I$55*K7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!I$54*K7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!I$56*K7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!I$58*K7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!I$59*K7,0)+IF($CM7=\"Stipendiat\",Tabeller!I$60*K7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!I$57*K7,0)+IF($CM7=\"Vit.ass\",Tabeller!I$61*K7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!J$55*L7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!J$54*L7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!J$56*L7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!J$58*L7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!J$59*L7,0)+IF($CM7=\"Stipendiat\",Tabeller!J$60*L7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!J$57*L7,0)+IF($CM7=\"Vit.ass\",Tabeller!J$61*L7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!K$55*M7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!K$54*M7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!K$56*M7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!K$58*M7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!K$59*M7,0)+IF($CM7=\"Stipendiat\",Tabeller!K$60*M7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!K$57*M7,0)+IF($CM7=\"Vit.ass\",Tabeller!K$61*M7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!L$55*N7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!L$54*N7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!L$56*N7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!L$58*N7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!L$59*N7,0)+IF($CM7=\"Stipendiat\",Tabeller!L$60*N7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!L$57*N7,0)+IF($CM7=\"Vit.ass\",Tabeller!L$61*N7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!M$55*O7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!M$54*O7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!M$56*O7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!M$58*O7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!M$59*O7,0)+IF($CM7=\"Stipendiat\",Tabeller!M$60*O7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!M$57*O7,0)+IF($CM7=\"Vit.ass\",Tabeller!M$61*O7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!N$55*P7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!N$54*P7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!N$56*P7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!N$58*P7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!N$59*P7,0)+IF($CM7=\"Stipendiat\",Tabeller!N$60*P7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!N$57*P7,0)+IF($CM7=\"Vit.ass\",Tabeller!N$61*P7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!O$55*Q7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!O$56*Q7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!O$58*Q7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!O$59*Q7,0)+IF($CM7=\"Stipendiat\",Tabeller!O$60*Q7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!O$57*Q7,0)+IF($CM7=\"Vit.ass\",Tabeller!O$61*Q7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!P$55*R7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!P$54*R7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!P$56*R7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!P$58*R7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!P$59*R7,0)+IF($CM7=\"Stipendiat\",Tabeller!P$60*R7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!P$57*R7,0)+IF($CM7=\"Vit.ass\",Tabeller!P$61*R7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!Q$55*S7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!Q$56*S7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!Q$58*S7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!Q$59*S7,0)+IF($CM7=\"Stipendiat\",Tabeller!Q$60*S7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!Q$57*S7,0)+IF($CM7=\"Vit.ass\",Tabeller!Q$61*S7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB7*(1+Tabeller!$I$62),0))+(IF($CM7=\"Forsker - professor\",Tabeller!R$55*T7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!R$54*T7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!R$56*T7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!R$58*T7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!R$59*T7,0)+IF($CM7=\"Stipendiat\",Tabeller!R$60*T7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!R$57*T7,0)+IF($CM7=\"Vit.ass\",Tabeller!R$61*T7,0))/12)","v":0},{"$f":"SUM(CN7:CW7)","v":0},null,null,{"$f":"CM7","v":0},{"$f":"IF($H7=\"NFR\",CN7,0)","v":0},{"$f":"IF($H7=\"NFR\",CO7,0)","v":0},{"$f":"IF($H7=\"NFR\",CP7,0)","v":0},{"$f":"IF($H7=\"NFR\",CQ7,0)","v":0},{"$f":"IF($H7=\"NFR\",CR7,0)","v":0},{"$f":"IF($H7=\"NFR\",CS7,0)","v":0},{"$f":"IF($H7=\"NFR\",CT7,0)","v":0},{"$f":"IF($H7=\"NFR\",CU7,0)","v":0},{"$f":"IF($H7=\"NFR\",CV7,0)","v":0},{"$f":"IF($H7=\"NFR\",CW7,0)","v":0},{"$f":"SUM(DB7:DK7)","v":0},null,{"$f":"DA7","v":0},{"$f":"IF($H7=$DN$1,CN7,0)","v":0},{"$f":"IF($H7=$DN$1,CO7,0)","v":0},{"$f":"IF($H7=$DN$1,CP7,0)","v":0},{"$f":"IF($H7=$DN$1,CQ7,0)","v":0},{"$f":"IF($H7=$DN$1,CR7,0)","v":0},{"$f":"IF($H7=$DN$1,CS7,0)","v":0},{"$f":"IF($H7=$DN$1,CT7,0)","v":0},{"$f":"IF($H7=$DN$1,CU7,0)","v":0},{"$f":"IF($H7=$DN$1,CV7,0)","v":0},{"$f":"IF($H7=$DN$1,CW7,0)","v":0},0,null,{"$f":"DN7","v":0},{"$f":"IF($H7=$EA$1,CN7,0)","v":0},{"$f":"IF($H7=$EA$1,CO7,0)","v":0},{"$f":"IF($H7=$EA$1,CP7,0)","v":0},{"$f":"IF($H7=$EA$1,CQ7,0)","v":0},{"$f":"IF($H7=$EA$1,CR7,0)","v":0},{"$f":"IF($H7=$EA$1,CS7,0)","v":0},{"$f":"IF($H7=$EA$1,CT7,0)","v":0},{"$f":"IF($H7=$EA$1,CU7,0)","v":0},{"$f":"IF($H7=$EA$1,CV7,0)","v":0},{"$f":"IF($H7=$EA$1,CW7,0)","v":0},0,null,{"$f":"EA7","v":0},{"$f":"IF($H7=$EN$1,CN7,0)","v":0},{"$f":"IF($H7=$EN$1,CO7,0)","v":0},{"$f":"IF($H7=$EN$1,CP7,0)","v":0},{"$f":"IF($H7=$EN$1,CQ7,0)","v":0},{"$f":"IF($H7=$EN$1,CR7,0)","v":0},{"$f":"IF($H7=$EN$1,CS7,0)","v":0},{"$f":"IF($H7=$EN$1,CT7,0)","v":0},{"$f":"IF($H7=$EN$1,CU7,0)","v":0},{"$f":"IF($H7=$EN$1,CV7,0)","v":0},{"$f":"IF($H7=$EN$1,CW7,0)","v":0},0,null,null,{"$f":"EN7","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(K7/12)*Tabeller!J$11,(K7/12)*Tabeller!J$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(K7/12)*Tabeller!J$13,(K7/12)*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(L7/12)*Tabeller!K$11,(L7/12)*Tabeller!K$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(L7/12)*Tabeller!K$13,(L7/12)*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(M7/12)*Tabeller!L$11,(M7/12)*Tabeller!L$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(M7/12)*Tabeller!L$13,(M7/12)*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(N7/12)*Tabeller!M$11,(N7/12)*Tabeller!M$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(N7/12)*Tabeller!M$13,(N7/12)*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(O7/12)*Tabeller!N$11,(O7/12)*Tabeller!N$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(O7/12)*Tabeller!N$13,(O7/12)*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(P7/12)*Tabeller!O$11,(P7/12)*Tabeller!O$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(P7/12)*Tabeller!O$13,(P7/12)*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(Q7/12)*Tabeller!P$11,(Q7/12)*Tabeller!P$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(Q7/12)*Tabeller!P$13,(Q7/12)*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(R7/12)*Tabeller!Q$11,(R7/12)*Tabeller!Q$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(R7/12)*Tabeller!Q$13,(R7/12)*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(S7/12)*Tabeller!R$11,(S7/12)*Tabeller!R$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(S7/12)*Tabeller!R$13,(S7/12)*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(T7/12)*Tabeller!S$11,(T7/12)*Tabeller!S$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(T7/12)*Tabeller!S$13,(T7/12)*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX8)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I8>0,LOOKUP(Budsjett!I8,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH8*Tabeller!$I$35","v":0},{"$f":"AH8*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI8*Tabeller!$L$26","v":0},{"$f":"AI8*Tabeller!$L$28","v":0},{"$f":"AI8*Tabeller!$L$27","v":0},0,{"$f":"AN8+(IF(B8=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO8/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K8*Budsjett!$AN8))/12","v":0},{"$f":"((L8*Budsjett!$AN8)*(Tabeller!J$35))/12","v":0},{"$f":"((M8*Budsjett!$AN8)*(Tabeller!K$35))/12","v":0},{"$f":"((N8*Budsjett!$AN8)*(Tabeller!L$35))/12","v":0},{"$f":"((O8*Budsjett!$AN8)*(Tabeller!M$35))/12","v":0},{"$f":"((P8*Budsjett!$AN8)*(Tabeller!N$35))/12","v":0},{"$f":"((Q8*Budsjett!$AN8)*(Tabeller!O$35))/12","v":0},{"$f":"((R8*Budsjett!$AN8)*(Tabeller!P$35))/12","v":0},{"$f":"((S8*Budsjett!$AN8)*(Tabeller!Q$35))/12","v":0},{"$f":"((T8*Budsjett!$AN8)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$82=$E$81,AS8*$E$82,AS8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AT8*$E$82,AT8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AU8*$E$82,AU8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AV8*$E$82,AV8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AW8*$E$82,AW8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AX8*$E$82,AX8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AY8*$E$82,AY8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AZ8*$E$82,AZ8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BA8*$E$82,BA8*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BB8*$E$82,BB8*Budsjett!$E$81),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!I$55*K8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!I$54*K8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!I$56*K8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!I$58*K8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!I$59*K8,0)+IF($CM8=\"Stipendiat\",Tabeller!I$60*K8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!I$57*K8,0)+IF($CM8=\"Vit.ass\",Tabeller!I$61*K8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!J$55*L8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!J$54*L8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!J$56*L8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!J$58*L8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!J$59*L8,0)+IF($CM8=\"Stipendiat\",Tabeller!J$60*L8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!J$57*L8,0)+IF($CM8=\"Vit.ass\",Tabeller!J$61*L8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!K$55*M8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!K$54*M8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!K$56*M8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!K$58*M8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!K$59*M8,0)+IF($CM8=\"Stipendiat\",Tabeller!K$60*M8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!K$57*M8,0)+IF($CM8=\"Vit.ass\",Tabeller!K$61*M8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!L$55*N8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!L$54*N8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!L$56*N8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!L$58*N8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!L$59*N8,0)+IF($CM8=\"Stipendiat\",Tabeller!L$60*N8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!L$57*N8,0)+IF($CM8=\"Vit.ass\",Tabeller!L$61*N8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!M$55*O8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!M$54*O8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!M$56*O8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!M$58*O8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!M$59*O8,0)+IF($CM8=\"Stipendiat\",Tabeller!M$60*O8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!M$57*O8,0)+IF($CM8=\"Vit.ass\",Tabeller!M$61*O8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!N$55*P8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!N$54*P8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!N$56*P8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!N$58*P8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!N$59*P8,0)+IF($CM8=\"Stipendiat\",Tabeller!N$60*P8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!N$57*P8,0)+IF($CM8=\"Vit.ass\",Tabeller!N$61*P8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!O$55*Q8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!O$56*Q8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!O$58*Q8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!O$59*Q8,0)+IF($CM8=\"Stipendiat\",Tabeller!O$60*Q8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!O$57*Q8,0)+IF($CM8=\"Vit.ass\",Tabeller!O$61*Q8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!P$55*R8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!P$54*R8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!P$56*R8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!P$58*R8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!P$59*R8,0)+IF($CM8=\"Stipendiat\",Tabeller!P$60*R8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!P$57*R8,0)+IF($CM8=\"Vit.ass\",Tabeller!P$61*R8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!Q$55*S8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!Q$56*S8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!Q$58*S8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!Q$59*S8,0)+IF($CM8=\"Stipendiat\",Tabeller!Q$60*S8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!Q$57*S8,0)+IF($CM8=\"Vit.ass\",Tabeller!Q$61*S8,0))/12)","v":0},{"$f":"-((IF($CM8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB8*(1+Tabeller!$I$62),0))+(IF($CM8=\"Forsker - professor\",Tabeller!R$55*T8,0)+IF($CM8=\"Prosjektleder/adm.leder\",Tabeller!R$54*T8,0)+IF($CM8=\"Forsker - 1.aman.\",Tabeller!R$56*T8,0)+IF($CM8=\"Gjesteforsker\",Tabeller!R$58*T8,0)+IF($CM8=\"Postdoktor / forsker\",Tabeller!R$59*T8,0)+IF($CM8=\"Stipendiat\",Tabeller!R$60*T8,0)+IF($CM8=\"Forsker (rundsum)\",Tabeller!R$57*T8,0)+IF($CM8=\"Vit.ass\",Tabeller!R$61*T8,0))/12)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(K8/12)*Tabeller!J$11,(K8/12)*Tabeller!J$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(K8/12)*Tabeller!J$13,(K8/12)*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(L8/12)*Tabeller!K$11,(L8/12)*Tabeller!K$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(L8/12)*Tabeller!K$13,(L8/12)*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(M8/12)*Tabeller!L$11,(M8/12)*Tabeller!L$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(M8/12)*Tabeller!L$13,(M8/12)*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(N8/12)*Tabeller!M$11,(N8/12)*Tabeller!M$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(N8/12)*Tabeller!M$13,(N8/12)*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(O8/12)*Tabeller!N$11,(O8/12)*Tabeller!N$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(O8/12)*Tabeller!N$13,(O8/12)*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(P8/12)*Tabeller!O$11,(P8/12)*Tabeller!O$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(P8/12)*Tabeller!O$13,(P8/12)*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(Q8/12)*Tabeller!P$11,(Q8/12)*Tabeller!P$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(Q8/12)*Tabeller!P$13,(Q8/12)*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(R8/12)*Tabeller!Q$11,(R8/12)*Tabeller!Q$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(R8/12)*Tabeller!Q$13,(R8/12)*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(S8/12)*Tabeller!R$11,(S8/12)*Tabeller!R$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(S8/12)*Tabeller!R$13,(S8/12)*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(T8/12)*Tabeller!S$11,(T8/12)*Tabeller!S$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(T8/12)*Tabeller!S$13,(T8/12)*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX9)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I9>0,LOOKUP(Budsjett!I9,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH9*Tabeller!$I$35","v":0},{"$f":"AH9*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI9*Tabeller!$L$26","v":0},{"$f":"AI9*Tabeller!$L$28","v":0},{"$f":"AI9*Tabeller!$L$27","v":0},0,{"$f":"AN9+(IF(B9=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO9/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K9*Budsjett!$AN9))/12","v":0},{"$f":"((L9*Budsjett!$AN9)*(Tabeller!J$35))/12","v":0},{"$f":"((M9*Budsjett!$AN9)*(Tabeller!K$35))/12","v":0},{"$f":"((N9*Budsjett!$AN9)*(Tabeller!L$35))/12","v":0},{"$f":"((O9*Budsjett!$AN9)*(Tabeller!M$35))/12","v":0},{"$f":"((P9*Budsjett!$AN9)*(Tabeller!N$35))/12","v":0},{"$f":"((Q9*Budsjett!$AN9)*(Tabeller!O$35))/12","v":0},{"$f":"((R9*Budsjett!$AN9)*(Tabeller!P$35))/12","v":0},{"$f":"((S9*Budsjett!$AN9)*(Tabeller!Q$35))/12","v":0},{"$f":"((T9*Budsjett!$AN9)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$82=$E$81,AS9*$E$82,AS9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AT9*$E$82,AT9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AU9*$E$82,AU9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AV9*$E$82,AV9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AW9*$E$82,AW9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AX9*$E$82,AX9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AY9*$E$82,AY9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,AZ9*$E$82,AZ9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BA9*$E$82,BA9*Budsjett!$E$81),0)","v":0},{"$f":"IFERROR(IF($E$82=$E$81,BB9*$E$82,BB9*Budsjett!$E$81),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!I$55*K9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!I$54*K9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!I$56*K9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!I$58*K9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!I$59*K9,0)+IF($CM9=\"Stipendiat\",Tabeller!I$60*K9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!I$57*K9,0)+IF($CM9=\"Vit.ass\",Tabeller!I$61*K9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!J$55*L9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!J$54*L9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!J$56*L9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!J$58*L9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!J$59*L9,0)+IF($CM9=\"Stipendiat\",Tabeller!J$60*L9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!J$57*L9,0)+IF($CM9=\"Vit.ass\",Tabeller!J$61*L9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!K$55*M9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!K$54*M9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!K$56*M9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!K$58*M9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!K$59*M9,0)+IF($CM9=\"Stipendiat\",Tabeller!K$60*M9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!K$57*M9,0)+IF($CM9=\"Vit.ass\",Tabeller!K$61*M9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!L$55*N9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!L$54*N9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!L$56*N9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!L$58*N9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!L$59*N9,0)+IF($CM9=\"Stipendiat\",Tabeller!L$60*N9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!L$57*N9,0)+IF($CM9=\"Vit.ass\",Tabeller!L$61*N9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!M$55*O9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!M$54*O9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!M$56*O9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!M$58*O9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!M$59*O9,0)+IF($CM9=\"Stipendiat\",Tabeller!M$60*O9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!M$57*O9,0)+IF($CM9=\"Vit.ass\",Tabeller!M$61*O9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!N$55*P9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!N$54*P9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!N$56*P9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!N$58*P9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!N$59*P9,0)+IF($CM9=\"Stipendiat\",Tabeller!N$60*P9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!N$57*P9,0)+IF($CM9=\"Vit.ass\",Tabeller!N$61*P9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!O$55*Q9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!O$56*Q9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!O$58*Q9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!O$59*Q9,0)+IF($CM9=\"Stipendiat\",Tabeller!O$60*Q9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!O$57*Q9,0)+IF($CM9=\"Vit.ass\",Tabeller!O$61*Q9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!P$55*R9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!P$54*R9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!P$56*R9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!P$58*R9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!P$59*R9,0)+IF($CM9=\"Stipendiat\",Tabeller!P$60*R9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!P$57*R9,0)+IF($CM9=\"Vit.ass\",Tabeller!P$61*R9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!Q$55*S9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!Q$56*S9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!Q$58*S9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!Q$59*S9,0)+IF($CM9=\"Stipendiat\",Tabeller!Q$60*S9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!Q$57*S9,0)+IF($CM9=\"Vit.ass\",Tabeller!Q$61*S9,0))/12)","v":0},{"$f":"-((IF($CM9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB9*(1+Tabeller!$I$62),0))+(IF($CM9=\"Forsker - professor\",Tabeller!R$55*T9,0)+IF($CM9=\"Prosjektleder/adm.leder\",Tabeller!R$54*T9,0)+IF($CM9=\"Forsker - 1.aman.\",Tabeller!R$56*T9,0)+IF($CM9=\"Gjesteforsker\",Tabeller!R$58*T9,0)+IF($CM9=\"Postdoktor / forsker\",Tabeller!R$59*T9,0)+IF($CM9=\"Stipendiat\",Tabeller!R$60*T9,0)+IF($CM9=\"Forsker (rundsum)\",Tabeller!R$57*T9,0)+IF($CM9=\"Vit.ass\",Tabeller!R$61*T9,0))/12)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(K9/12)*Tabeller!J$11,(K9/12)*Tabeller!J$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(K9/12)*Tabeller!J$13,(K9/12)*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(L9/12)*Tabeller!K$11,(L9/12)*Tabeller!K$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(L9/12)*Tabeller!K$13,(L9/12)*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(M9/12)*Tabeller!L$11,(M9/12)*Tabeller!L$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(M9/12)*Tabeller!L$13,(M9/12)*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(N9/12)*Tabeller!M$11,(N9/12)*Tabeller!M$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(N9/12)*Tabeller!M$13,(N9/12)*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(O9/12)*Tabeller!N$11,(O9/12)*Tabeller!N$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(O9/12)*Tabeller!N$13,(O9/12)*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(P9/12)*Tabeller!O$11,(P9/12)*Tabeller!O$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(P9/12)*Tabeller!O$13,(P9/12)*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(Q9/12)*Tabeller!P$11,(Q9/12)*Tabeller!P$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(Q9/12)*Tabeller!P$13,(Q9/12)*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(R9/12)*Tabeller!Q$11,(R9/12)*Tabeller!Q$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(R9/12)*Tabeller!Q$13,(R9/12)*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(S9/12)*Tabeller!R$11,(S9/12)*Tabeller!R$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(S9/12)*Tabeller!R$13,(S9/12)*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(T9/12)*Tabeller!S$11,(T9/12)*Tabeller!S$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(T9/12)*Tabeller!S$13,(T9/12)*Tabeller!S$12))","v":0}]
[null,"Sum ansatte",{"$f":"SUM(C4:C9)","v":0},{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0},null,null,null,{"$f":"SUM(K4:K9)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS4:AS9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS10:BB10)","v":0},{"$f":"SUM(BD4:BD9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD10:BM10)","v":0},null,{"$f":"SUM(BP4:BP9)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB4:CB9)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CN4:CN9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB4:DB9)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO4:DO9)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB4:EB9)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO4:EO9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC4:FC9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP4:FP9)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ÅRSVERK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Eksternt frikjøp ","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD12","v":2024},{"$f":"BE12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP12","v":2024},{"$f":"BQ12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP12","v":2024},{"$f":"BQ12","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX13)","v":0},{"$f":"SUM(AS13:BB13)","v":0},{"$f":"IFERROR(SUM(BD13:BM13),0)","v":0},{"$f":"SUM(D13:E13)","v":0},{"$f":"SUM(K13:T13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I13","v":0},{"$f":"IF(Budsjett!I13>0,LOOKUP(Budsjett!I13,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH13*Tabeller!$I$35","v":0},{"$f":"AH13*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI13*Tabeller!$L$26","v":0},{"$f":"AI13*Tabeller!$L$28","v":0},{"$f":"AI13*Tabeller!$L$27","v":0},{"$f":"SUM(AJ13:AM13)","v":0},{"$f":"AN13+(IF(B13=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO13/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K13*Budsjett!$AN13))","v":0},{"$f":"((L13*Budsjett!$AN13)*(Tabeller!J$35))","v":0},{"$f":"((M13*Budsjett!$AN13)*(Tabeller!K$35))","v":0},{"$f":"((N13*Budsjett!$AN13)*(Tabeller!L$35))","v":0},{"$f":"((O13*Budsjett!$AN13)*(Tabeller!M$35))","v":0},{"$f":"((P13*Budsjett!$AN13)*(Tabeller!N$35))","v":0},{"$f":"((Q13*Budsjett!$AN13)*(Tabeller!O$35))","v":0},{"$f":"((R13*Budsjett!$AN13)*(Tabeller!P$35))","v":0},{"$f":"((S13*Budsjett!$AN13)*(Tabeller!Q$35))","v":0},{"$f":"((T13*Budsjett!$AN13)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$80>$E$79,BP13,FP13),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$90=$M$90,AS13*$E$81,AS13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AT13*$E$81,AT13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AU13*$E$81,AU13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AV13*$E$81,AV13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AW13*$E$81,AW13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AX13*$E$81,AX13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AY13*$E$81,AY13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AZ13*$E$81,AZ13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BA13*$E$81,BA13*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BB13*$E$81,BB13*Budsjett!$E$82),0)","v":0},null,null,{"$f":"BD13-BP13","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B13","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!I$55*K13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!I$54*K13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!I$56*K13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!I$58*K13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!I$59*K13,0)+IF($CM13=\"Stipendiat\",Tabeller!I$60*K13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!I$57*K13,0)+IF($CM13=\"Vit.ass\",Tabeller!I$61*K13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!J$55*L13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!J$54*L13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!J$56*L13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!J$58*L13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!J$59*L13,0)+IF($CM13=\"Stipendiat\",Tabeller!J$60*L13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!J$57*L13,0)+IF($CM13=\"Vit.ass\",Tabeller!J$61*L13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!K$55*M13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!K$54*M13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!K$56*M13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!K$58*M13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!K$59*M13,0)+IF($CM13=\"Stipendiat\",Tabeller!K$60*M13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!K$57*M13,0)+IF($CM13=\"Vit.ass\",Tabeller!K$61*M13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!L$55*N13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!L$54*N13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!L$56*N13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!L$58*N13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!L$59*N13,0)+IF($CM13=\"Stipendiat\",Tabeller!L$60*N13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!L$57*N13,0)+IF($CM13=\"Vit.ass\",Tabeller!L$61*N13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!M$55*O13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!M$54*O13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!M$56*O13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!M$58*O13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!M$59*O13,0)+IF($CM13=\"Stipendiat\",Tabeller!M$60*O13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!M$57*O13,0)+IF($CM13=\"Vit.ass\",Tabeller!M$61*O13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!N$55*P13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!N$54*P13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!N$56*P13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!N$58*P13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!N$59*P13,0)+IF($CM13=\"Stipendiat\",Tabeller!N$60*P13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!N$57*P13,0)+IF($CM13=\"Vit.ass\",Tabeller!N$61*P13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!O$55*Q13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!O$56*Q13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!O$58*Q13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!O$59*Q13,0)+IF($CM13=\"Stipendiat\",Tabeller!O$60*Q13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!O$57*Q13,0)+IF($CM13=\"Vit.ass\",Tabeller!O$61*Q13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!P$55*R13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!P$54*R13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!P$56*R13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!P$58*R13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!P$59*R13,0)+IF($CM13=\"Stipendiat\",Tabeller!P$60*R13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!P$57*R13,0)+IF($CM13=\"Vit.ass\",Tabeller!P$61*R13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!Q$55*S13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!Q$56*S13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!Q$58*S13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!Q$59*S13,0)+IF($CM13=\"Stipendiat\",Tabeller!Q$60*S13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!Q$57*S13,0)+IF($CM13=\"Vit.ass\",Tabeller!Q$61*S13,0)))","v":0},{"$f":"-((IF($CM13=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB13*(1+Tabeller!$I$62),0))+(IF($CM13=\"Forsker - professor\",Tabeller!R$55*T13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!R$54*T13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!R$56*T13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!R$58*T13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!R$59*T13,0)+IF($CM13=\"Stipendiat\",Tabeller!R$60*T13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!R$57*T13,0)+IF($CM13=\"Vit.ass\",Tabeller!R$61*T13,0)))","v":0},{"$f":"SUM(CN13:CW13)","v":0},null,null,{"$f":"CM13","v":0},{"$f":"IF($H13=\"NFR\",CN13,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB13:DK13)","v":0},null,0,{"$f":"IF($H13=$DN$1,CN13,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO13:DX13)","v":0},null,0,{"$f":"IF($H13=$EA$1,CN13,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB13:EK13)","v":0},null,0,{"$f":"IF($H13=$EN$1,CN13,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO13:EX13)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC13:FL13)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",K13*Tabeller!J$11,K13*Tabeller!J$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",K13*Tabeller!J$13,K13*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",L13*Tabeller!K$11,L13*Tabeller!K$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",L13*Tabeller!K$13,L13*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",M13*Tabeller!L$11,M13*Tabeller!L$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",M13*Tabeller!L$13,M13*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",N13*Tabeller!M$11,N13*Tabeller!M$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",N13*Tabeller!M$13,N13*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",O13*Tabeller!N$11,O13*Tabeller!N$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",O13*Tabeller!N$13,O13*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",P13*Tabeller!O$11,P13*Tabeller!O$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",P13*Tabeller!O$13,P13*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",Q13*Tabeller!P$11,Q13*Tabeller!P$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",Q13*Tabeller!P$13,Q13*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",R13*Tabeller!Q$11,R13*Tabeller!Q$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",R13*Tabeller!Q$13,R13*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",S13*Tabeller!R$11,S13*Tabeller!R$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",S13*Tabeller!R$13,S13*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",T13*Tabeller!S$11,T13*Tabeller!S$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",T13*Tabeller!S$13,T13*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX14)","v":0},0,0,0,{"$f":"SUM(K14:T14)","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,null,0,{"$f":"IF(Budsjett!I14>0,LOOKUP(Budsjett!I14,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH14*Tabeller!$I$35","v":0},{"$f":"AH14*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI14*Tabeller!$L$26","v":0},{"$f":"AI14*Tabeller!$L$28","v":0},{"$f":"AI14*Tabeller!$L$27","v":0},0,{"$f":"AN14+(IF(B14=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO14/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K14*Budsjett!$AN14))","v":0},{"$f":"((L14*Budsjett!$AN14)*(Tabeller!J$35))","v":0},{"$f":"((M14*Budsjett!$AN14)*(Tabeller!K$35))","v":0},{"$f":"((N14*Budsjett!$AN14)*(Tabeller!L$35))","v":0},{"$f":"((O14*Budsjett!$AN14)*(Tabeller!M$35))","v":0},{"$f":"((P14*Budsjett!$AN14)*(Tabeller!N$35))","v":0},{"$f":"((Q14*Budsjett!$AN14)*(Tabeller!O$35))","v":0},{"$f":"((R14*Budsjett!$AN14)*(Tabeller!P$35))","v":0},{"$f":"((S14*Budsjett!$AN14)*(Tabeller!Q$35))","v":0},{"$f":"((T14*Budsjett!$AN14)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$90=$M$90,AS14*$E$81,AS14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AT14*$E$81,AT14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AU14*$E$81,AU14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AV14*$E$81,AV14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AW14*$E$81,AW14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AX14*$E$81,AX14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AY14*$E$81,AY14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AZ14*$E$81,AZ14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BA14*$E$81,BA14*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BB14*$E$81,BB14*Budsjett!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!I$55*K14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!I$54*K14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!I$56*K14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!I$58*K14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!I$59*K14,0)+IF($CM14=\"Stipendiat\",Tabeller!I$60*K14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!I$57*K14,0)+IF($CM14=\"Vit.ass\",Tabeller!I$61*K14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!J$55*L14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!J$54*L14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!J$56*L14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!J$58*L14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!J$59*L14,0)+IF($CM14=\"Stipendiat\",Tabeller!J$60*L14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!J$57*L14,0)+IF($CM14=\"Vit.ass\",Tabeller!J$61*L14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!K$55*M14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!K$54*M14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!K$56*M14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!K$58*M14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!K$59*M14,0)+IF($CM14=\"Stipendiat\",Tabeller!K$60*M14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!K$57*M14,0)+IF($CM14=\"Vit.ass\",Tabeller!K$61*M14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!L$55*N14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!L$54*N14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!L$56*N14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!L$58*N14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!L$59*N14,0)+IF($CM14=\"Stipendiat\",Tabeller!L$60*N14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!L$57*N14,0)+IF($CM14=\"Vit.ass\",Tabeller!L$61*N14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!M$55*O14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!M$54*O14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!M$56*O14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!M$58*O14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!M$59*O14,0)+IF($CM14=\"Stipendiat\",Tabeller!M$60*O14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!M$57*O14,0)+IF($CM14=\"Vit.ass\",Tabeller!M$61*O14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!N$55*P14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!N$54*P14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!N$56*P14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!N$58*P14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!N$59*P14,0)+IF($CM14=\"Stipendiat\",Tabeller!N$60*P14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!N$57*P14,0)+IF($CM14=\"Vit.ass\",Tabeller!N$61*P14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!O$55*Q14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!O$56*Q14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!O$58*Q14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!O$59*Q14,0)+IF($CM14=\"Stipendiat\",Tabeller!O$60*Q14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!O$57*Q14,0)+IF($CM14=\"Vit.ass\",Tabeller!O$61*Q14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!P$55*R14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!P$54*R14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!P$56*R14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!P$58*R14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!P$59*R14,0)+IF($CM14=\"Stipendiat\",Tabeller!P$60*R14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!P$57*R14,0)+IF($CM14=\"Vit.ass\",Tabeller!P$61*R14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!Q$55*S14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!Q$56*S14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!Q$58*S14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!Q$59*S14,0)+IF($CM14=\"Stipendiat\",Tabeller!Q$60*S14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!Q$57*S14,0)+IF($CM14=\"Vit.ass\",Tabeller!Q$61*S14,0)))","v":0},{"$f":"-((IF($CM14=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB14*(1+Tabeller!$I$62),0))+(IF($CM14=\"Forsker - professor\",Tabeller!R$55*T14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!R$54*T14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!R$56*T14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!R$58*T14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!R$59*T14,0)+IF($CM14=\"Stipendiat\",Tabeller!R$60*T14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!R$57*T14,0)+IF($CM14=\"Vit.ass\",Tabeller!R$61*T14,0)))","v":0},{"$f":"SUM(CN14:CW14)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB14:DK14)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO14:DX14)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB14:EK14)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO14:EX14)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC14:FL14)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",K14*Tabeller!J$11,K14*Tabeller!J$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",K14*Tabeller!J$13,K14*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",L14*Tabeller!K$11,L14*Tabeller!K$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",L14*Tabeller!K$13,L14*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",M14*Tabeller!L$11,M14*Tabeller!L$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",M14*Tabeller!L$13,M14*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",N14*Tabeller!M$11,N14*Tabeller!M$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",N14*Tabeller!M$13,N14*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",O14*Tabeller!N$11,O14*Tabeller!N$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",O14*Tabeller!N$13,O14*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",P14*Tabeller!O$11,P14*Tabeller!O$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",P14*Tabeller!O$13,P14*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",Q14*Tabeller!P$11,Q14*Tabeller!P$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",Q14*Tabeller!P$13,Q14*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",R14*Tabeller!Q$11,R14*Tabeller!Q$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",R14*Tabeller!Q$13,R14*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",S14*Tabeller!R$11,S14*Tabeller!R$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",S14*Tabeller!R$13,S14*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",T14*Tabeller!S$11,T14*Tabeller!S$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",T14*Tabeller!S$13,T14*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX15)","v":0},{"$f":"SUM(AS15:BB15)","v":0},{"$f":"IFERROR(SUM(BD15:BM15),0)","v":0},{"$f":"SUM(D15:E15)","v":0},{"$f":"SUM(K15:T15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I15","v":0},{"$f":"IF(Budsjett!I15>0,LOOKUP(Budsjett!I15,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH15*Tabeller!$I$35","v":0},{"$f":"AH15*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI15*Tabeller!$L$26","v":0},{"$f":"AI15*Tabeller!$L$28","v":0},{"$f":"AI15*Tabeller!$L$27","v":0},{"$f":"SUM(AJ15:AM15)","v":0},{"$f":"AN15+(IF(B15=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO15/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K15*Budsjett!$AN15))","v":0},{"$f":"((L15*Budsjett!$AN15)*(Tabeller!J$35))","v":0},{"$f":"((M15*Budsjett!$AN15)*(Tabeller!K$35))","v":0},{"$f":"((N15*Budsjett!$AN15)*(Tabeller!L$35))","v":0},{"$f":"((O15*Budsjett!$AN15)*(Tabeller!M$35))","v":0},{"$f":"((P15*Budsjett!$AN15)*(Tabeller!N$35))","v":0},{"$f":"((Q15*Budsjett!$AN15)*(Tabeller!O$35))","v":0},{"$f":"((R15*Budsjett!$AN15)*(Tabeller!P$35))","v":0},{"$f":"((S15*Budsjett!$AN15)*(Tabeller!Q$35))","v":0},{"$f":"((T15*Budsjett!$AN15)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$90=$M$90,AS15*$E$81,AS15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AT15*$E$81,AT15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AU15*$E$81,AU15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AV15*$E$81,AV15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AW15*$E$81,AW15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AX15*$E$81,AX15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AY15*$E$81,AY15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AZ15*$E$81,AZ15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BA15*$E$81,BA15*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BB15*$E$81,BB15*Budsjett!$E$82),0)","v":0},null,null,{"$f":"BD15-BP15","v":0},{"$f":"BE15-BQ15","v":0},{"$f":"BF15-BR15","v":0},{"$f":"BG15-BS15","v":0},{"$f":"BH15-BT15","v":0},{"$f":"BI15-BU15","v":0},{"$f":"BJ15-BV15","v":0},{"$f":"BK15-BW15","v":0},{"$f":"BL15-BX15","v":0},{"$f":"BM15-BY15","v":0},null,{"$f":"B15","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!I$55*K15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!I$54*K15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!I$56*K15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!I$58*K15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!I$59*K15,0)+IF($CM15=\"Stipendiat\",Tabeller!I$60*K15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!I$57*K15,0)+IF($CM15=\"Vit.ass\",Tabeller!I$61*K15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!J$55*L15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!J$54*L15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!J$56*L15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!J$58*L15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!J$59*L15,0)+IF($CM15=\"Stipendiat\",Tabeller!J$60*L15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!J$57*L15,0)+IF($CM15=\"Vit.ass\",Tabeller!J$61*L15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!K$55*M15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!K$54*M15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!K$56*M15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!K$58*M15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!K$59*M15,0)+IF($CM15=\"Stipendiat\",Tabeller!K$60*M15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!K$57*M15,0)+IF($CM15=\"Vit.ass\",Tabeller!K$61*M15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!L$55*N15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!L$54*N15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!L$56*N15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!L$58*N15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!L$59*N15,0)+IF($CM15=\"Stipendiat\",Tabeller!L$60*N15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!L$57*N15,0)+IF($CM15=\"Vit.ass\",Tabeller!L$61*N15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!M$55*O15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!M$54*O15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!M$56*O15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!M$58*O15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!M$59*O15,0)+IF($CM15=\"Stipendiat\",Tabeller!M$60*O15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!M$57*O15,0)+IF($CM15=\"Vit.ass\",Tabeller!M$61*O15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!N$55*P15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!N$54*P15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!N$56*P15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!N$58*P15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!N$59*P15,0)+IF($CM15=\"Stipendiat\",Tabeller!N$60*P15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!N$57*P15,0)+IF($CM15=\"Vit.ass\",Tabeller!N$61*P15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!O$55*Q15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!O$56*Q15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!O$58*Q15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!O$59*Q15,0)+IF($CM15=\"Stipendiat\",Tabeller!O$60*Q15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!O$57*Q15,0)+IF($CM15=\"Vit.ass\",Tabeller!O$61*Q15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!P$55*R15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!P$54*R15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!P$56*R15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!P$58*R15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!P$59*R15,0)+IF($CM15=\"Stipendiat\",Tabeller!P$60*R15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!P$57*R15,0)+IF($CM15=\"Vit.ass\",Tabeller!P$61*R15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!Q$55*S15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!Q$56*S15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!Q$58*S15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!Q$59*S15,0)+IF($CM15=\"Stipendiat\",Tabeller!Q$60*S15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!Q$57*S15,0)+IF($CM15=\"Vit.ass\",Tabeller!Q$61*S15,0)))","v":0},{"$f":"-((IF($CM15=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB15*(1+Tabeller!$I$62),0))+(IF($CM15=\"Forsker - professor\",Tabeller!R$55*T15,0)+IF($CM15=\"Prosjektleder/adm.leder\",Tabeller!R$54*T15,0)+IF($CM15=\"Forsker - 1.aman.\",Tabeller!R$56*T15,0)+IF($CM15=\"Gjesteforsker\",Tabeller!R$58*T15,0)+IF($CM15=\"Postdoktor / forsker\",Tabeller!R$59*T15,0)+IF($CM15=\"Stipendiat\",Tabeller!R$60*T15,0)+IF($CM15=\"Forsker (rundsum)\",Tabeller!R$57*T15,0)+IF($CM15=\"Vit.ass\",Tabeller!R$61*T15,0)))","v":0},{"$f":"SUM(CN15:CW15)","v":0},null,null,{"$f":"CM15","v":0},{"$f":"IF($H15=\"NFR\",CN15,0)","v":0},{"$f":"IF($H15=\"NFR\",CO15,0)","v":0},{"$f":"IF($H15=\"NFR\",CP15,0)","v":0},{"$f":"IF($H15=\"NFR\",CQ15,0)","v":0},{"$f":"IF($H15=\"NFR\",CR15,0)","v":0},{"$f":"IF($H15=\"NFR\",CS15,0)","v":0},{"$f":"IF($H15=\"NFR\",CT15,0)","v":0},{"$f":"IF($H15=\"NFR\",CU15,0)","v":0},{"$f":"IF($H15=\"NFR\",CV15,0)","v":0},{"$f":"IF($H15=\"NFR\",CW15,0)","v":0},{"$f":"SUM(DB15:DK15)","v":0},null,{"$f":"DA15","v":0},{"$f":"IF($H15=$DN$1,CN15,0)","v":0},{"$f":"IF($H15=$DN$1,CO15,0)","v":0},{"$f":"IF($H15=$DN$1,CP15,0)","v":0},{"$f":"IF($H15=$DN$1,CQ15,0)","v":0},{"$f":"IF($H15=$DN$1,CR15,0)","v":0},{"$f":"IF($H15=$DN$1,CS15,0)","v":0},{"$f":"IF($H15=$DN$1,CT15,0)","v":0},{"$f":"IF($H15=$DN$1,CU15,0)","v":0},{"$f":"IF($H15=$DN$1,CV15,0)","v":0},{"$f":"IF($H15=$DN$1,CW15,0)","v":0},0,null,{"$f":"DN15","v":0},{"$f":"IF($H15=$EA$1,CN15,0)","v":0},{"$f":"IF($H15=$EA$1,CO15,0)","v":0},{"$f":"IF($H15=$EA$1,CP15,0)","v":0},{"$f":"IF($H15=$EA$1,CQ15,0)","v":0},{"$f":"IF($H15=$EA$1,CR15,0)","v":0},{"$f":"IF($H15=$EA$1,CS15,0)","v":0},{"$f":"IF($H15=$EA$1,CT15,0)","v":0},{"$f":"IF($H15=$EA$1,CU15,0)","v":0},{"$f":"IF($H15=$EA$1,CV15,0)","v":0},{"$f":"IF($H15=$EA$1,CW15,0)","v":0},0,null,{"$f":"EA15","v":0},{"$f":"IF($H15=$EN$1,CN15,0)","v":0},{"$f":"IF($H15=$EN$1,CO15,0)","v":0},{"$f":"IF($H15=$EN$1,CP15,0)","v":0},{"$f":"IF($H15=$EN$1,CQ15,0)","v":0},{"$f":"IF($H15=$EN$1,CR15,0)","v":0},{"$f":"IF($H15=$EN$1,CS15,0)","v":0},{"$f":"IF($H15=$EN$1,CT15,0)","v":0},{"$f":"IF($H15=$EN$1,CU15,0)","v":0},{"$f":"IF($H15=$EN$1,CV15,0)","v":0},{"$f":"IF($H15=$EN$1,CW15,0)","v":0},0,null,null,{"$f":"EN15","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",K15*Tabeller!J$11,K15*Tabeller!J$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",K15*Tabeller!J$13,K15*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",L15*Tabeller!K$11,L15*Tabeller!K$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",L15*Tabeller!K$13,L15*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",M15*Tabeller!L$11,M15*Tabeller!L$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",M15*Tabeller!L$13,M15*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",N15*Tabeller!M$11,N15*Tabeller!M$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",N15*Tabeller!M$13,N15*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",O15*Tabeller!N$11,O15*Tabeller!N$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",O15*Tabeller!N$13,O15*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",P15*Tabeller!O$11,P15*Tabeller!O$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",P15*Tabeller!O$13,P15*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",Q15*Tabeller!P$11,Q15*Tabeller!P$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",Q15*Tabeller!P$13,Q15*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",R15*Tabeller!Q$11,R15*Tabeller!Q$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",R15*Tabeller!Q$13,R15*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",S15*Tabeller!R$11,S15*Tabeller!R$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",S15*Tabeller!R$13,S15*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",T15*Tabeller!S$11,T15*Tabeller!S$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",T15*Tabeller!S$13,T15*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX16)","v":0},{"$f":"SUM(AS16:BB16)","v":0},{"$f":"IFERROR(SUM(BD16:BM16),0)","v":0},{"$f":"SUM(D16:E16)","v":0},{"$f":"SUM(K16:T16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I16","v":0},{"$f":"IF(Budsjett!I16>0,LOOKUP(Budsjett!I16,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH16*Tabeller!$I$35","v":0},{"$f":"AH16*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI16*Tabeller!$L$26","v":0},{"$f":"AI16*Tabeller!$L$28","v":0},{"$f":"AI16*Tabeller!$L$27","v":0},{"$f":"SUM(AJ16:AM16)","v":0},{"$f":"AN16+(IF(B16=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO16/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K16*Budsjett!$AN16))","v":0},{"$f":"((L16*Budsjett!$AN16)*(Tabeller!J$35))","v":0},{"$f":"((M16*Budsjett!$AN16)*(Tabeller!K$35))","v":0},{"$f":"((N16*Budsjett!$AN16)*(Tabeller!L$35))","v":0},{"$f":"((O16*Budsjett!$AN16)*(Tabeller!M$35))","v":0},{"$f":"((P16*Budsjett!$AN16)*(Tabeller!N$35))","v":0},{"$f":"((Q16*Budsjett!$AN16)*(Tabeller!O$35))","v":0},{"$f":"((R16*Budsjett!$AN16)*(Tabeller!P$35))","v":0},{"$f":"((S16*Budsjett!$AN16)*(Tabeller!Q$35))","v":0},{"$f":"((T16*Budsjett!$AN16)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$90=$M$90,AS16*$E$81,AS16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AT16*$E$81,AT16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AU16*$E$81,AU16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AV16*$E$81,AV16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AW16*$E$81,AW16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AX16*$E$81,AX16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AY16*$E$81,AY16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AZ16*$E$81,AZ16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BA16*$E$81,BA16*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BB16*$E$81,BB16*Budsjett!$E$82),0)","v":0},null,null,{"$f":"BD16-BP16","v":0},{"$f":"BE16-BQ16","v":0},{"$f":"BF16-BR16","v":0},{"$f":"BG16-BS16","v":0},{"$f":"BH16-BT16","v":0},{"$f":"BI16-BU16","v":0},{"$f":"BJ16-BV16","v":0},{"$f":"BK16-BW16","v":0},{"$f":"BL16-BX16","v":0},{"$f":"BM16-BY16","v":0},null,{"$f":"B16","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!I$55*K16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!I$54*K16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!I$56*K16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!I$58*K16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!I$59*K16,0)+IF($CM16=\"Stipendiat\",Tabeller!I$60*K16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!I$57*K16,0)+IF($CM16=\"Vit.ass\",Tabeller!I$61*K16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!J$55*L16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!J$54*L16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!J$56*L16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!J$58*L16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!J$59*L16,0)+IF($CM16=\"Stipendiat\",Tabeller!J$60*L16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!J$57*L16,0)+IF($CM16=\"Vit.ass\",Tabeller!J$61*L16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!K$55*M16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!K$54*M16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!K$56*M16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!K$58*M16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!K$59*M16,0)+IF($CM16=\"Stipendiat\",Tabeller!K$60*M16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!K$57*M16,0)+IF($CM16=\"Vit.ass\",Tabeller!K$61*M16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!L$55*N16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!L$54*N16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!L$56*N16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!L$58*N16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!L$59*N16,0)+IF($CM16=\"Stipendiat\",Tabeller!L$60*N16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!L$57*N16,0)+IF($CM16=\"Vit.ass\",Tabeller!L$61*N16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!M$55*O16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!M$54*O16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!M$56*O16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!M$58*O16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!M$59*O16,0)+IF($CM16=\"Stipendiat\",Tabeller!M$60*O16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!M$57*O16,0)+IF($CM16=\"Vit.ass\",Tabeller!M$61*O16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!N$55*P16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!N$54*P16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!N$56*P16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!N$58*P16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!N$59*P16,0)+IF($CM16=\"Stipendiat\",Tabeller!N$60*P16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!N$57*P16,0)+IF($CM16=\"Vit.ass\",Tabeller!N$61*P16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!O$55*Q16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!O$56*Q16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!O$58*Q16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!O$59*Q16,0)+IF($CM16=\"Stipendiat\",Tabeller!O$60*Q16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!O$57*Q16,0)+IF($CM16=\"Vit.ass\",Tabeller!O$61*Q16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!P$55*R16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!P$54*R16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!P$56*R16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!P$58*R16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!P$59*R16,0)+IF($CM16=\"Stipendiat\",Tabeller!P$60*R16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!P$57*R16,0)+IF($CM16=\"Vit.ass\",Tabeller!P$61*R16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!Q$55*S16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!Q$56*S16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!Q$58*S16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!Q$59*S16,0)+IF($CM16=\"Stipendiat\",Tabeller!Q$60*S16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!Q$57*S16,0)+IF($CM16=\"Vit.ass\",Tabeller!Q$61*S16,0)))","v":0},{"$f":"-((IF($CM16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB16*(1+Tabeller!$I$62),0))+(IF($CM16=\"Forsker - professor\",Tabeller!R$55*T16,0)+IF($CM16=\"Prosjektleder/adm.leder\",Tabeller!R$54*T16,0)+IF($CM16=\"Forsker - 1.aman.\",Tabeller!R$56*T16,0)+IF($CM16=\"Gjesteforsker\",Tabeller!R$58*T16,0)+IF($CM16=\"Postdoktor / forsker\",Tabeller!R$59*T16,0)+IF($CM16=\"Stipendiat\",Tabeller!R$60*T16,0)+IF($CM16=\"Forsker (rundsum)\",Tabeller!R$57*T16,0)+IF($CM16=\"Vit.ass\",Tabeller!R$61*T16,0)))","v":0},{"$f":"SUM(CN16:CW16)","v":0},null,null,{"$f":"CM16","v":0},{"$f":"IF($H16=\"NFR\",CN16,0)","v":0},{"$f":"IF($H16=\"NFR\",CO16,0)","v":0},{"$f":"IF($H16=\"NFR\",CP16,0)","v":0},{"$f":"IF($H16=\"NFR\",CQ16,0)","v":0},{"$f":"IF($H16=\"NFR\",CR16,0)","v":0},{"$f":"IF($H16=\"NFR\",CS16,0)","v":0},{"$f":"IF($H16=\"NFR\",CT16,0)","v":0},{"$f":"IF($H16=\"NFR\",CU16,0)","v":0},{"$f":"IF($H16=\"NFR\",CV16,0)","v":0},{"$f":"IF($H16=\"NFR\",CW16,0)","v":0},{"$f":"SUM(DB16:DK16)","v":0},null,{"$f":"DA16","v":0},{"$f":"IF($H16=$DN$1,CN16,0)","v":0},{"$f":"IF($H16=$DN$1,CO16,0)","v":0},{"$f":"IF($H16=$DN$1,CP16,0)","v":0},{"$f":"IF($H16=$DN$1,CQ16,0)","v":0},{"$f":"IF($H16=$DN$1,CR16,0)","v":0},{"$f":"IF($H16=$DN$1,CS16,0)","v":0},{"$f":"IF($H16=$DN$1,CT16,0)","v":0},{"$f":"IF($H16=$DN$1,CU16,0)","v":0},{"$f":"IF($H16=$DN$1,CV16,0)","v":0},{"$f":"IF($H16=$DN$1,CW16,0)","v":0},{"$f":"SUM(DO16:DX16)","v":0},null,{"$f":"DN16","v":0},{"$f":"IF($H16=$EA$1,CN16,0)","v":0},{"$f":"IF($H16=$EA$1,CO16,0)","v":0},{"$f":"IF($H16=$EA$1,CP16,0)","v":0},{"$f":"IF($H16=$EA$1,CQ16,0)","v":0},{"$f":"IF($H16=$EA$1,CR16,0)","v":0},{"$f":"IF($H16=$EA$1,CS16,0)","v":0},{"$f":"IF($H16=$EA$1,CT16,0)","v":0},{"$f":"IF($H16=$EA$1,CU16,0)","v":0},{"$f":"IF($H16=$EA$1,CV16,0)","v":0},{"$f":"IF($H16=$EA$1,CW16,0)","v":0},{"$f":"SUM(EB16:EK16)","v":0},null,{"$f":"EA16","v":0},{"$f":"IF($H16=$EN$1,CN16,0)","v":0},{"$f":"IF($H16=$EN$1,CO16,0)","v":0},{"$f":"IF($H16=$EN$1,CP16,0)","v":0},{"$f":"IF($H16=$EN$1,CQ16,0)","v":0},{"$f":"IF($H16=$EN$1,CR16,0)","v":0},{"$f":"IF($H16=$EN$1,CS16,0)","v":0},{"$f":"IF($H16=$EN$1,CT16,0)","v":0},{"$f":"IF($H16=$EN$1,CU16,0)","v":0},{"$f":"IF($H16=$EN$1,CV16,0)","v":0},{"$f":"IF($H16=$EN$1,CW16,0)","v":0},{"$f":"SUM(EO16:EX16)","v":0},null,null,{"$f":"EN16","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC16:FL16)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",K16*Tabeller!J$11,K16*Tabeller!J$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",K16*Tabeller!J$13,K16*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",L16*Tabeller!K$11,L16*Tabeller!K$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",L16*Tabeller!K$13,L16*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",M16*Tabeller!L$11,M16*Tabeller!L$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",M16*Tabeller!L$13,M16*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",N16*Tabeller!M$11,N16*Tabeller!M$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",N16*Tabeller!M$13,N16*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",O16*Tabeller!N$11,O16*Tabeller!N$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",O16*Tabeller!N$13,O16*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",P16*Tabeller!O$11,P16*Tabeller!O$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",P16*Tabeller!O$13,P16*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",Q16*Tabeller!P$11,Q16*Tabeller!P$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",Q16*Tabeller!P$13,Q16*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",R16*Tabeller!Q$11,R16*Tabeller!Q$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",R16*Tabeller!Q$13,R16*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",S16*Tabeller!R$11,S16*Tabeller!R$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",S16*Tabeller!R$13,S16*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",T16*Tabeller!S$11,T16*Tabeller!S$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",T16*Tabeller!S$13,T16*Tabeller!S$12))","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX17)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I17>0,LOOKUP(Budsjett!I17,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH17*Tabeller!$I$35","v":0},{"$f":"AH17*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI17*Tabeller!$L$26","v":0},{"$f":"AI17*Tabeller!$L$28","v":0},{"$f":"AI17*Tabeller!$L$27","v":0},0,{"$f":"AN17+(IF(B17=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO17/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K17*Budsjett!$AN17))","v":0},{"$f":"((L17*Budsjett!$AN17)*(Tabeller!J$35))","v":0},{"$f":"((M17*Budsjett!$AN17)*(Tabeller!K$35))","v":0},{"$f":"((N17*Budsjett!$AN17)*(Tabeller!L$35))","v":0},{"$f":"((O17*Budsjett!$AN17)*(Tabeller!M$35))","v":0},{"$f":"((P17*Budsjett!$AN17)*(Tabeller!N$35))","v":0},{"$f":"((Q17*Budsjett!$AN17)*(Tabeller!O$35))","v":0},{"$f":"((R17*Budsjett!$AN17)*(Tabeller!P$35))","v":0},{"$f":"((S17*Budsjett!$AN17)*(Tabeller!Q$35))","v":0},{"$f":"((T17*Budsjett!$AN17)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$90=$M$90,AS17*$E$81,AS17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AT17*$E$81,AT17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AU17*$E$81,AU17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AV17*$E$81,AV17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AW17*$E$81,AW17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AX17*$E$81,AX17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AY17*$E$81,AY17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,AZ17*$E$81,AZ17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BA17*$E$81,BA17*Budsjett!$E$82),0)","v":0},{"$f":"IFERROR(IF($F$90=$M$90,BB17*$E$81,BB17*Budsjett!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AS17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!I$55*K17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!I$54*K17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!I$56*K17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!I$58*K17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!I$59*K17,0)+IF($CM17=\"Stipendiat\",Tabeller!I$60*K17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!I$57*K17,0)+IF($CM17=\"Vit.ass\",Tabeller!I$61*K17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AT17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!J$55*L17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!J$54*L17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!J$56*L17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!J$58*L17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!J$59*L17,0)+IF($CM17=\"Stipendiat\",Tabeller!J$60*L17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!J$57*L17,0)+IF($CM17=\"Vit.ass\",Tabeller!J$61*L17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AU17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!K$55*M17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!K$54*M17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!K$56*M17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!K$58*M17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!K$59*M17,0)+IF($CM17=\"Stipendiat\",Tabeller!K$60*M17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!K$57*M17,0)+IF($CM17=\"Vit.ass\",Tabeller!K$61*M17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AV17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!L$55*N17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!L$54*N17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!L$56*N17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!L$58*N17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!L$59*N17,0)+IF($CM17=\"Stipendiat\",Tabeller!L$60*N17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!L$57*N17,0)+IF($CM17=\"Vit.ass\",Tabeller!L$61*N17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AW17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!M$55*O17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!M$54*O17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!M$56*O17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!M$58*O17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!M$59*O17,0)+IF($CM17=\"Stipendiat\",Tabeller!M$60*O17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!M$57*O17,0)+IF($CM17=\"Vit.ass\",Tabeller!M$61*O17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AX17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!N$55*P17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!N$54*P17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!N$56*P17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!N$58*P17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!N$59*P17,0)+IF($CM17=\"Stipendiat\",Tabeller!N$60*P17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!N$57*P17,0)+IF($CM17=\"Vit.ass\",Tabeller!N$61*P17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AY17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!O$55*Q17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!O$56*Q17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!O$58*Q17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!O$59*Q17,0)+IF($CM17=\"Stipendiat\",Tabeller!O$60*Q17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!O$57*Q17,0)+IF($CM17=\"Vit.ass\",Tabeller!O$61*Q17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!AZ17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!P$55*R17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!P$54*R17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!P$56*R17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!P$58*R17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!P$59*R17,0)+IF($CM17=\"Stipendiat\",Tabeller!P$60*R17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!P$57*R17,0)+IF($CM17=\"Vit.ass\",Tabeller!P$61*R17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BA17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!Q$55*S17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!Q$56*S17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!Q$58*S17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!Q$59*S17,0)+IF($CM17=\"Stipendiat\",Tabeller!Q$60*S17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!Q$57*S17,0)+IF($CM17=\"Vit.ass\",Tabeller!Q$61*S17,0)))","v":0},{"$f":"-((IF($CM17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett!BB17*(1+Tabeller!$I$62),0))+(IF($CM17=\"Forsker - professor\",Tabeller!R$55*T17,0)+IF($CM17=\"Prosjektleder/adm.leder\",Tabeller!R$54*T17,0)+IF($CM17=\"Forsker - 1.aman.\",Tabeller!R$56*T17,0)+IF($CM17=\"Gjesteforsker\",Tabeller!R$58*T17,0)+IF($CM17=\"Postdoktor / forsker\",Tabeller!R$59*T17,0)+IF($CM17=\"Stipendiat\",Tabeller!R$60*T17,0)+IF($CM17=\"Forsker (rundsum)\",Tabeller!R$57*T17,0)+IF($CM17=\"Vit.ass\",Tabeller!R$61*T17,0)))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",K17*Tabeller!J$11,K17*Tabeller!J$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",K17*Tabeller!J$13,K17*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",L17*Tabeller!K$11,L17*Tabeller!K$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",L17*Tabeller!K$13,L17*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",M17*Tabeller!L$11,M17*Tabeller!L$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",M17*Tabeller!L$13,M17*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",N17*Tabeller!M$11,N17*Tabeller!M$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",N17*Tabeller!M$13,N17*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",O17*Tabeller!N$11,O17*Tabeller!N$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",O17*Tabeller!N$13,O17*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",P17*Tabeller!O$11,P17*Tabeller!O$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",P17*Tabeller!O$13,P17*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",Q17*Tabeller!P$11,Q17*Tabeller!P$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",Q17*Tabeller!P$13,Q17*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",R17*Tabeller!Q$11,R17*Tabeller!Q$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",R17*Tabeller!Q$13,R17*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",S17*Tabeller!R$11,S17*Tabeller!R$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",S17*Tabeller!R$13,S17*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B17=\"Teknisk/adm. bistand/Feltassistent\",T17*Tabeller!S$11,T17*Tabeller!S$10),IF($B17=\"Teknisk/adm. bistand/Feltassistent\",T17*Tabeller!S$13,T17*Tabeller!S$12))","v":0}]
[null,"Sum frikjøp art 5892",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D13:D17)","v":0},{"$f":"SUM(E13:E17)","v":0},{"$f":"SUM(F13:F17)","v":0},{"$f":"SUM(G13:G17)","v":0},null,null,null,{"$f":"SUM(K13:K17)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS13:AS17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS18:BB18)","v":0},{"$f":"SUM(BD13:BD17)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BP13:BP17)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB13:CB17)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CN13:CN17)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB13:DB17)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO13:DO17)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB13:EB17)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO13:EO17)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC13:FC17)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP13:FP17)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ÅRSVERK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Internt frikjøp","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"K12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD20","v":2024},{"$f":"BE20","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP20","v":2024},{"$f":"BQ20","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP20","v":2024},{"$f":"BQ20","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"CX21","v":0},{"$f":"SUM(AS21:BB21)","v":0},{"$f":"IFERROR(SUM(BD21:BM21),0)","v":0},{"$f":"SUM(D21:E21)","v":0},{"$f":"SUM(K21:T21)","v":0},"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I21","v":0},{"$f":"IF(Budsjett!I21>0,LOOKUP(Budsjett!I21,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH21*Tabeller!$I$35","v":0},{"$f":"AH21*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI21*Tabeller!$L$26","v":0},{"$f":"AI21*Tabeller!$L$28","v":0},{"$f":"AI21*Tabeller!$L$27","v":0},{"$f":"SUM(AJ21:AM21)","v":0},{"$f":"AN21+(IF(B21=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO21/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K21*Budsjett!$AN21))","v":0},{"$f":"((L21*Budsjett!$AN21)*(Tabeller!J$35))","v":0},{"$f":"((M21*Budsjett!$AN21)*(Tabeller!K$35))","v":0},{"$f":"((N21*Budsjett!$AN21)*(Tabeller!L$35))","v":0},{"$f":"((O21*Budsjett!$AN21)*(Tabeller!M$35))","v":0},{"$f":"((P21*Budsjett!$AN21)*(Tabeller!N$35))","v":0},{"$f":"((Q21*Budsjett!$AN21)*(Tabeller!O$35))","v":0},{"$f":"((R21*Budsjett!$AN21)*(Tabeller!P$35))","v":0},{"$f":"((S21*Budsjett!$AN21)*(Tabeller!Q$35))","v":0},{"$f":"((T21*Budsjett!$AN21)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$80>$E$79,$E$80*AS21,FP21),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD21","v":0},{"$f":"BE21","v":0},0,0,0,0,0,0,0,0,null,{"$f":"B21","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CN21:CW21)","v":0},null,null,{"$f":"CM21","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DB21:DK21)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO21:DX21)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB21:EK21)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EO21:EX21)","v":0},null,null,0,{"$f":"IF($H21=$FB$1,AS21,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC21:FL21)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",K21*Tabeller!J$11,K21*Tabeller!J$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",K21*Tabeller!J$13,K21*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",L21*Tabeller!K$11,L21*Tabeller!K$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",L21*Tabeller!K$13,L21*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",M21*Tabeller!L$11,M21*Tabeller!L$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",M21*Tabeller!L$13,M21*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",N21*Tabeller!M$11,N21*Tabeller!M$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",N21*Tabeller!M$13,N21*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",O21*Tabeller!N$11,O21*Tabeller!N$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",O21*Tabeller!N$13,O21*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",P21*Tabeller!O$11,P21*Tabeller!O$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",P21*Tabeller!O$13,P21*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",Q21*Tabeller!P$11,Q21*Tabeller!P$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",Q21*Tabeller!P$13,Q21*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",R21*Tabeller!Q$11,R21*Tabeller!Q$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",R21*Tabeller!Q$13,R21*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",S21*Tabeller!R$11,S21*Tabeller!R$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",S21*Tabeller!R$13,S21*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",T21*Tabeller!S$11,T21*Tabeller!S$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",T21*Tabeller!S$13,T21*Tabeller!S$12))","v":0}]
[null,null,{"$f":"CX22","v":0},0,0,0,0,"Egenandel",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,{"$f":"IF(Budsjett!I22>0,LOOKUP(Budsjett!I22,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH22*Tabeller!$I$35","v":0},{"$f":"AH22*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI22*Tabeller!$L$26","v":0},{"$f":"AI22*Tabeller!$L$28","v":0},{"$f":"AI22*Tabeller!$L$27","v":0},0,{"$f":"AN22+(IF(B22=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO22/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K22*Budsjett!$AN22))","v":0},{"$f":"((L22*Budsjett!$AN22)*(Tabeller!J$35))","v":0},{"$f":"((M22*Budsjett!$AN22)*(Tabeller!K$35))","v":0},{"$f":"((N22*Budsjett!$AN22)*(Tabeller!L$35))","v":0},{"$f":"((O22*Budsjett!$AN22)*(Tabeller!M$35))","v":0},{"$f":"((P22*Budsjett!$AN22)*(Tabeller!N$35))","v":0},{"$f":"((Q22*Budsjett!$AN22)*(Tabeller!O$35))","v":0},{"$f":"((R22*Budsjett!$AN22)*(Tabeller!P$35))","v":0},{"$f":"((S22*Budsjett!$AN22)*(Tabeller!Q$35))","v":0},{"$f":"((T22*Budsjett!$AN22)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD22","v":0},0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CN22:CW22)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DB22:DK22)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO22:DX22)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB22:EK22)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EO22:EX22)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC22:FL22)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",K22*Tabeller!J$11,K22*Tabeller!J$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",K22*Tabeller!J$13,K22*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",L22*Tabeller!K$11,L22*Tabeller!K$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",L22*Tabeller!K$13,L22*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",M22*Tabeller!L$11,M22*Tabeller!L$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",M22*Tabeller!L$13,M22*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",N22*Tabeller!M$11,N22*Tabeller!M$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",N22*Tabeller!M$13,N22*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",O22*Tabeller!N$11,O22*Tabeller!N$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",O22*Tabeller!N$13,O22*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",P22*Tabeller!O$11,P22*Tabeller!O$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",P22*Tabeller!O$13,P22*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",Q22*Tabeller!P$11,Q22*Tabeller!P$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",Q22*Tabeller!P$13,Q22*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",R22*Tabeller!Q$11,R22*Tabeller!Q$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",R22*Tabeller!Q$13,R22*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",S22*Tabeller!R$11,S22*Tabeller!R$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",S22*Tabeller!R$13,S22*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",T22*Tabeller!S$11,T22*Tabeller!S$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",T22*Tabeller!S$13,T22*Tabeller!S$12))","v":0}]
[null,null,0,{"$f":"SUM(AS23:BB23)","v":0},0,0,0,"Egenandel",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,{"$f":"IF(Budsjett!I23>0,LOOKUP(Budsjett!I23,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH23*Tabeller!$I$35","v":0},{"$f":"AH23*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI23*Tabeller!$L$26","v":0},{"$f":"AI23*Tabeller!$L$28","v":0},{"$f":"AI23*Tabeller!$L$27","v":0},0,{"$f":"AN23+(IF(B23=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO23/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K23*Budsjett!$AN23))","v":0},{"$f":"((L23*Budsjett!$AN23)*(Tabeller!J$35))","v":0},{"$f":"((M23*Budsjett!$AN23)*(Tabeller!K$35))","v":0},{"$f":"((N23*Budsjett!$AN23)*(Tabeller!L$35))","v":0},{"$f":"((O23*Budsjett!$AN23)*(Tabeller!M$35))","v":0},{"$f":"((P23*Budsjett!$AN23)*(Tabeller!N$35))","v":0},{"$f":"((Q23*Budsjett!$AN23)*(Tabeller!O$35))","v":0},{"$f":"((R23*Budsjett!$AN23)*(Tabeller!P$35))","v":0},{"$f":"((S23*Budsjett!$AN23)*(Tabeller!Q$35))","v":0},{"$f":"((T23*Budsjett!$AN23)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC23:FL23)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",K23*Tabeller!J$11,K23*Tabeller!J$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",K23*Tabeller!J$13,K23*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",L23*Tabeller!K$11,L23*Tabeller!K$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",L23*Tabeller!K$13,L23*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",M23*Tabeller!L$11,M23*Tabeller!L$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",M23*Tabeller!L$13,M23*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",N23*Tabeller!M$11,N23*Tabeller!M$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",N23*Tabeller!M$13,N23*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",O23*Tabeller!N$11,O23*Tabeller!N$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",O23*Tabeller!N$13,O23*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",P23*Tabeller!O$11,P23*Tabeller!O$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",P23*Tabeller!O$13,P23*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",Q23*Tabeller!P$11,Q23*Tabeller!P$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",Q23*Tabeller!P$13,Q23*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",R23*Tabeller!Q$11,R23*Tabeller!Q$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",R23*Tabeller!Q$13,R23*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",S23*Tabeller!R$11,S23*Tabeller!R$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",S23*Tabeller!R$13,S23*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",T23*Tabeller!S$11,T23*Tabeller!S$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",T23*Tabeller!S$13,T23*Tabeller!S$12))","v":0}]
[null,null,0,0,0,0,0,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I24>0,LOOKUP(Budsjett!I24,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH24*Tabeller!$I$35","v":0},{"$f":"AH24*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI24*Tabeller!$L$26","v":0},{"$f":"AI24*Tabeller!$L$28","v":0},{"$f":"AI24*Tabeller!$L$27","v":0},0,{"$f":"AN24+(IF(B24=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO24/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K24*Budsjett!$AN24))","v":0},{"$f":"((L24*Budsjett!$AN24)*(Tabeller!J$35))","v":0},{"$f":"((M24*Budsjett!$AN24)*(Tabeller!K$35))","v":0},{"$f":"((N24*Budsjett!$AN24)*(Tabeller!L$35))","v":0},{"$f":"((O24*Budsjett!$AN24)*(Tabeller!M$35))","v":0},{"$f":"((P24*Budsjett!$AN24)*(Tabeller!N$35))","v":0},{"$f":"((Q24*Budsjett!$AN24)*(Tabeller!O$35))","v":0},{"$f":"((R24*Budsjett!$AN24)*(Tabeller!P$35))","v":0},{"$f":"((S24*Budsjett!$AN24)*(Tabeller!Q$35))","v":0},{"$f":"((T24*Budsjett!$AN24)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",K24*Tabeller!J$11,K24*Tabeller!J$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",K24*Tabeller!J$13,K24*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",L24*Tabeller!K$11,L24*Tabeller!K$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",L24*Tabeller!K$13,L24*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",M24*Tabeller!L$11,M24*Tabeller!L$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",M24*Tabeller!L$13,M24*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",N24*Tabeller!M$11,N24*Tabeller!M$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",N24*Tabeller!M$13,N24*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",O24*Tabeller!N$11,O24*Tabeller!N$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",O24*Tabeller!N$13,O24*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",P24*Tabeller!O$11,P24*Tabeller!O$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",P24*Tabeller!O$13,P24*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",Q24*Tabeller!P$11,Q24*Tabeller!P$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",Q24*Tabeller!P$13,Q24*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",R24*Tabeller!Q$11,R24*Tabeller!Q$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",R24*Tabeller!Q$13,R24*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",S24*Tabeller!R$11,S24*Tabeller!R$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",S24*Tabeller!R$13,S24*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B24=\"Teknisk/adm. bistand/Feltassistent\",T24*Tabeller!S$11,T24*Tabeller!S$10),IF($B24=\"Teknisk/adm. bistand/Feltassistent\",T24*Tabeller!S$13,T24*Tabeller!S$12))","v":0}]
[null,null,0,0,0,0,0,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I25>0,LOOKUP(Budsjett!I25,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH25*Tabeller!$I$35","v":0},{"$f":"AH25*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI25*Tabeller!$L$26","v":0},{"$f":"AI25*Tabeller!$L$28","v":0},{"$f":"AI25*Tabeller!$L$27","v":0},0,{"$f":"AN25+(IF(B25=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO25/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K25*Budsjett!$AN25))","v":0},{"$f":"((L25*Budsjett!$AN25)*(Tabeller!J$35))","v":0},{"$f":"((M25*Budsjett!$AN25)*(Tabeller!K$35))","v":0},{"$f":"((N25*Budsjett!$AN25)*(Tabeller!L$35))","v":0},{"$f":"((O25*Budsjett!$AN25)*(Tabeller!M$35))","v":0},{"$f":"((P25*Budsjett!$AN25)*(Tabeller!N$35))","v":0},{"$f":"((Q25*Budsjett!$AN25)*(Tabeller!O$35))","v":0},{"$f":"((R25*Budsjett!$AN25)*(Tabeller!P$35))","v":0},{"$f":"((S25*Budsjett!$AN25)*(Tabeller!Q$35))","v":0},{"$f":"((T25*Budsjett!$AN25)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",K25*Tabeller!J$11,K25*Tabeller!J$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",K25*Tabeller!J$13,K25*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",L25*Tabeller!K$11,L25*Tabeller!K$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",L25*Tabeller!K$13,L25*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",M25*Tabeller!L$11,M25*Tabeller!L$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",M25*Tabeller!L$13,M25*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",N25*Tabeller!M$11,N25*Tabeller!M$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",N25*Tabeller!M$13,N25*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",O25*Tabeller!N$11,O25*Tabeller!N$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",O25*Tabeller!N$13,O25*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",P25*Tabeller!O$11,P25*Tabeller!O$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",P25*Tabeller!O$13,P25*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",Q25*Tabeller!P$11,Q25*Tabeller!P$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",Q25*Tabeller!P$13,Q25*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",R25*Tabeller!Q$11,R25*Tabeller!Q$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",R25*Tabeller!Q$13,R25*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",S25*Tabeller!R$11,S25*Tabeller!R$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",S25*Tabeller!R$13,S25*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B25=\"Teknisk/adm. bistand/Feltassistent\",T25*Tabeller!S$11,T25*Tabeller!S$10),IF($B25=\"Teknisk/adm. bistand/Feltassistent\",T25*Tabeller!S$13,T25*Tabeller!S$12))","v":0}]
[null,null,0,0,0,0,0,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I26>0,LOOKUP(Budsjett!I26,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH26*Tabeller!$I$35","v":0},{"$f":"AH26*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI26*Tabeller!$L$26","v":0},{"$f":"AI26*Tabeller!$L$28","v":0},{"$f":"AI26*Tabeller!$L$27","v":0},0,{"$f":"AN26+(IF(B26=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO26/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K26*Budsjett!$AN26))","v":0},{"$f":"((L26*Budsjett!$AN26)*(Tabeller!J$35))","v":0},{"$f":"((M26*Budsjett!$AN26)*(Tabeller!K$35))","v":0},{"$f":"((N26*Budsjett!$AN26)*(Tabeller!L$35))","v":0},{"$f":"((O26*Budsjett!$AN26)*(Tabeller!M$35))","v":0},{"$f":"((P26*Budsjett!$AN26)*(Tabeller!N$35))","v":0},{"$f":"((Q26*Budsjett!$AN26)*(Tabeller!O$35))","v":0},{"$f":"((R26*Budsjett!$AN26)*(Tabeller!P$35))","v":0},{"$f":"((S26*Budsjett!$AN26)*(Tabeller!Q$35))","v":0},{"$f":"((T26*Budsjett!$AN26)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",K26*Tabeller!J$11,K26*Tabeller!J$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",K26*Tabeller!J$13,K26*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",L26*Tabeller!K$11,L26*Tabeller!K$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",L26*Tabeller!K$13,L26*Tabeller!K$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",M26*Tabeller!L$11,M26*Tabeller!L$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",M26*Tabeller!L$13,M26*Tabeller!L$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",N26*Tabeller!M$11,N26*Tabeller!M$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",N26*Tabeller!M$13,N26*Tabeller!M$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",O26*Tabeller!N$11,O26*Tabeller!N$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",O26*Tabeller!N$13,O26*Tabeller!N$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",P26*Tabeller!O$11,P26*Tabeller!O$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",P26*Tabeller!O$13,P26*Tabeller!O$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",Q26*Tabeller!P$11,Q26*Tabeller!P$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",Q26*Tabeller!P$13,Q26*Tabeller!P$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",R26*Tabeller!Q$11,R26*Tabeller!Q$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",R26*Tabeller!Q$13,R26*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",S26*Tabeller!R$11,S26*Tabeller!R$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",S26*Tabeller!R$13,S26*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B26=\"Teknisk/adm. bistand/Feltassistent\",T26*Tabeller!S$11,T26*Tabeller!S$10),IF($B26=\"Teknisk/adm. bistand/Feltassistent\",T26*Tabeller!S$13,T26*Tabeller!S$12))","v":0}]
[null,"Sum frikjøp art 5896 ",{"$f":"SUM(C21:C26)","v":0},{"$f":"SUM(D21:D26)","v":0},{"$f":"SUM(E21:E26)","v":0},{"$f":"SUM(F21:F26)","v":0},{"$f":"SUM(G21:G26)","v":0},null,null,null,{"$f":"SUM(K21:K26)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS21:AS26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS27:BB27)","v":0},{"$f":"SUM(BD21:BD26)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BP21:BP26)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB21:CB26)","v":0},0,0,0,0,0,0,0,0,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,null,"Sum frikjøp art 5896 ",{"$f":"SUM(FC21:FC26)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP21:FP26)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TIMER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Timelønn","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"K20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.",null,null,null,{"$f":"K29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD29","v":2024},{"$f":"BE29","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP29","v":2024},{"$f":"BQ29","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP29","v":2024},{"$f":"BQ29","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC20","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX30)","v":0},{"$f":"SUM(AS30:BB30)","v":0},{"$f":"IFERROR(SUM(BD30:BM30),0)","v":0},{"$f":"SUM(D30:E30)","v":0},{"$f":"SUM(K30:T30)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH30*1.04","v":0},{"$f":"I30","v":0},{"$f":"IF(Budsjett!I30>0,LOOKUP(Budsjett!I30,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH30*Tabeller!$I$35","v":0},{"$f":"AI30*Tabeller!$L$25","v":0},{"$f":"AI30*Tabeller!$L$26","v":0},{"$f":"AI30*Tabeller!$L$28","v":0},{"$f":"AI30*Tabeller!$L$27","v":0},{"$f":"SUM(AJ30:AM30)","v":0},{"$f":"AN30+(IF(B30=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K30*Budsjett!$AN30)*(Tabeller!I$37))","v":0},{"$f":"((L30*Budsjett!$AN30)*(Tabeller!J$35))","v":0},{"$f":"((M30*Budsjett!$AN30)*(Tabeller!K$35))","v":0},{"$f":"((N30*Budsjett!$AN30)*(Tabeller!L$35))","v":0},{"$f":"((O30*Budsjett!$AN30)*(Tabeller!M$35))","v":0},{"$f":"((P30*Budsjett!$AN30)*(Tabeller!N$35))","v":0},{"$f":"((Q30*Budsjett!$AN30)*(Tabeller!O$35))","v":0},{"$f":"((R30*Budsjett!$AN30)*(Tabeller!P$35))","v":0},{"$f":"((S30*Budsjett!$AN30)*(Tabeller!Q$35))","v":0},{"$f":"((T30*Budsjett!$AN30)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$80>$E$79,BP30,FP30),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$94=$K$93,AS30*$E$81,AS30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AT30*$E$81,AT30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AU30*$E$81,AU30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AV30*$E$81,AV30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AW30*$E$81,AW30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AX30*$E$81,AX30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AY30*$E$81,AY30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AZ30*$E$81,AZ30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BA30*$E$81,BA30*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BB30*$E$81,BB30*Budsjett!$F$94),0)","v":0},null,null,{"$f":"BD30-BP30","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B30","v":0},{"$f":"-(AS30*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT30*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU30*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV30*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW30*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX30*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY30*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ30*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA30*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB30*(1+Tabeller!$I$68))","v":0},{"$f":"SUM(CN30:CW30)","v":0},null,null,{"$f":"Tabeller!$G$68","v":"Timebasert lønn"},{"$f":"IF($H30=\"NFR\",CN30,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB30:DK30)","v":0},null,"Timebasert lønn",{"$f":"IF($H30=$DN$1,CN30,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO30:DX30)","v":0},null,"Timebasert lønn",{"$f":"IF($H30=$EA$1,CN30,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB30:EK30)","v":0},null,"Timebasert lønn",{"$f":"IF($H30=$EN$1,CN30,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO30:EX30)","v":0},null,null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC30:FL30)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",K30*Tabeller!J$11,K30*Tabeller!J$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",K30*Tabeller!J$13,K30*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",L30*Tabeller!K$11,L30*Tabeller!K$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",L30*Tabeller!K$13,L30*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",M30*Tabeller!L$11,M30*Tabeller!L$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",M30*Tabeller!L$13,M30*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",N30*Tabeller!M$11,N30*Tabeller!M$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",N30*Tabeller!M$13,N30*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",O30*Tabeller!N$11,O30*Tabeller!N$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",O30*Tabeller!N$13,O30*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",P30*Tabeller!O$11,P30*Tabeller!O$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",P30*Tabeller!O$13,P30*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",Q30*Tabeller!P$11,Q30*Tabeller!P$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",Q30*Tabeller!P$13,Q30*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",R30*Tabeller!Q$11,R30*Tabeller!Q$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",R30*Tabeller!Q$13,R30*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",S30*Tabeller!R$11,S30*Tabeller!R$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",S30*Tabeller!R$13,S30*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B30=\"Teknisk/adm. bistand/Feltassistent\",T30*Tabeller!S$11,T30*Tabeller!S$10)/Tabeller!$H$5,IF($B30=\"Teknisk/adm. bistand/Feltassistent\",T30*Tabeller!S$13,T30*Tabeller!S$12)/Tabeller!$H$5)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX31)","v":0},0,{"$f":"IFERROR(SUM(BD31:BM31),0)","v":0},0,{"$f":"SUM(K31:T31)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I31>0,LOOKUP(Budsjett!I31,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH31*Tabeller!$I$35","v":0},{"$f":"AI31*Tabeller!$L$25","v":0},{"$f":"AI31*Tabeller!$L$26","v":0},{"$f":"AI31*Tabeller!$L$28","v":0},{"$f":"AI31*Tabeller!$L$27","v":0},0,{"$f":"AN31+(IF(B31=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K31*Budsjett!$AN31)*(Tabeller!I$37))","v":0},{"$f":"((L31*Budsjett!$AN31)*(Tabeller!J$35))","v":0},{"$f":"((M31*Budsjett!$AN31)*(Tabeller!K$35))","v":0},{"$f":"((N31*Budsjett!$AN31)*(Tabeller!L$35))","v":0},{"$f":"((O31*Budsjett!$AN31)*(Tabeller!M$35))","v":0},{"$f":"((P31*Budsjett!$AN31)*(Tabeller!N$35))","v":0},{"$f":"((Q31*Budsjett!$AN31)*(Tabeller!O$35))","v":0},{"$f":"((R31*Budsjett!$AN31)*(Tabeller!P$35))","v":0},{"$f":"((S31*Budsjett!$AN31)*(Tabeller!Q$35))","v":0},{"$f":"((T31*Budsjett!$AN31)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$94=$K$93,AS31*$E$81,AS31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AT31*$E$81,AT31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AU31*$E$81,AU31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AV31*$E$81,AV31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AW31*$E$81,AW31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AX31*$E$81,AX31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AY31*$E$81,AY31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AZ31*$E$81,AZ31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BA31*$E$81,BA31*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BB31*$E$81,BB31*Budsjett!$F$94),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AS31*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT31*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU31*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV31*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW31*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX31*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY31*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ31*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA31*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB31*(1+Tabeller!$I$68))","v":0},{"$f":"SUM(CN31:CW31)","v":0},null,null,{"$f":"Tabeller!$G$68","v":"Timebasert lønn"},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB31:DK31)","v":0},null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO31:DX31)","v":0},null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB31:EK31)","v":0},null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO31:EX31)","v":0},null,null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC31:FL31)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",K31*Tabeller!J$11,K31*Tabeller!J$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",K31*Tabeller!J$13,K31*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",L31*Tabeller!K$11,L31*Tabeller!K$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",L31*Tabeller!K$13,L31*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",M31*Tabeller!L$11,M31*Tabeller!L$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",M31*Tabeller!L$13,M31*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",N31*Tabeller!M$11,N31*Tabeller!M$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",N31*Tabeller!M$13,N31*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",O31*Tabeller!N$11,O31*Tabeller!N$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",O31*Tabeller!N$13,O31*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",P31*Tabeller!O$11,P31*Tabeller!O$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",P31*Tabeller!O$13,P31*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",Q31*Tabeller!P$11,Q31*Tabeller!P$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",Q31*Tabeller!P$13,Q31*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",R31*Tabeller!Q$11,R31*Tabeller!Q$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",R31*Tabeller!Q$13,R31*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",S31*Tabeller!R$11,S31*Tabeller!R$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",S31*Tabeller!R$13,S31*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B31=\"Teknisk/adm. bistand/Feltassistent\",T31*Tabeller!S$11,T31*Tabeller!S$10)/Tabeller!$H$5,IF($B31=\"Teknisk/adm. bistand/Feltassistent\",T31*Tabeller!S$13,T31*Tabeller!S$12)/Tabeller!$H$5)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX32)","v":0},{"$f":"SUM(AS32:BB32)","v":0},0,0,{"$f":"SUM(K32:T32)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I32>0,LOOKUP(Budsjett!I32,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH32*Tabeller!$I$35","v":0},{"$f":"AI32*Tabeller!$L$25","v":0},{"$f":"AI32*Tabeller!$L$26","v":0},{"$f":"AI32*Tabeller!$L$28","v":0},{"$f":"AI32*Tabeller!$L$27","v":0},{"$f":"SUM(AJ32:AM32)","v":0},{"$f":"AN32+(IF(B32=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K32*Budsjett!$AN32)*(Tabeller!I$37))","v":0},{"$f":"((L32*Budsjett!$AN32)*(Tabeller!J$35))","v":0},{"$f":"((M32*Budsjett!$AN32)*(Tabeller!K$35))","v":0},{"$f":"((N32*Budsjett!$AN32)*(Tabeller!L$35))","v":0},{"$f":"((O32*Budsjett!$AN32)*(Tabeller!M$35))","v":0},{"$f":"((P32*Budsjett!$AN32)*(Tabeller!N$35))","v":0},{"$f":"((Q32*Budsjett!$AN32)*(Tabeller!O$35))","v":0},{"$f":"((R32*Budsjett!$AN32)*(Tabeller!P$35))","v":0},{"$f":"((S32*Budsjett!$AN32)*(Tabeller!Q$35))","v":0},{"$f":"((T32*Budsjett!$AN32)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$94=$K$93,AS32*$E$81,AS32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AT32*$E$81,AT32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AU32*$E$81,AU32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AV32*$E$81,AV32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AW32*$E$81,AW32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AX32*$E$81,AX32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AY32*$E$81,AY32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AZ32*$E$81,AZ32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BA32*$E$81,BA32*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BB32*$E$81,BB32*Budsjett!$F$94),0)","v":0},null,null,{"$f":"BD32-BP32","v":0},{"$f":"BE32-BQ32","v":0},{"$f":"BF32-BR32","v":0},{"$f":"BG32-BS32","v":0},{"$f":"BH32-BT32","v":0},{"$f":"BI32-BU32","v":0},{"$f":"BJ32-BV32","v":0},{"$f":"BK32-BW32","v":0},{"$f":"BL32-BX32","v":0},{"$f":"BM32-BY32","v":0},null,0,{"$f":"-(AS32*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT32*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU32*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV32*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW32*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX32*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY32*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ32*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA32*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB32*(1+Tabeller!$I$68))","v":0},0,null,null,{"$f":"Tabeller!$G$68","v":"Timebasert lønn"},{"$f":"IF($H32=\"NFR\",CN32,0)","v":0},{"$f":"IF($H32=\"NFR\",CO32,0)","v":0},{"$f":"IF($H32=\"NFR\",CP32,0)","v":0},{"$f":"IF($H32=\"NFR\",CQ32,0)","v":0},{"$f":"IF($H32=\"NFR\",CR32,0)","v":0},{"$f":"IF($H32=\"NFR\",CS32,0)","v":0},{"$f":"IF($H32=\"NFR\",CT32,0)","v":0},{"$f":"IF($H32=\"NFR\",CU32,0)","v":0},{"$f":"IF($H32=\"NFR\",CV32,0)","v":0},{"$f":"IF($H32=\"NFR\",CW32,0)","v":0},0,null,{"$f":"DA32","v":"Timebasert lønn"},{"$f":"IF($H32=$DN$1,CN32,0)","v":0},{"$f":"IF($H32=$DN$1,CO32,0)","v":0},{"$f":"IF($H32=$DN$1,CP32,0)","v":0},{"$f":"IF($H32=$DN$1,CQ32,0)","v":0},{"$f":"IF($H32=$DN$1,CR32,0)","v":0},{"$f":"IF($H32=$DN$1,CS32,0)","v":0},{"$f":"IF($H32=$DN$1,CT32,0)","v":0},{"$f":"IF($H32=$DN$1,CU32,0)","v":0},{"$f":"IF($H32=$DN$1,CV32,0)","v":0},{"$f":"IF($H32=$DN$1,CW32,0)","v":0},0,null,{"$f":"DN32","v":"Timebasert lønn"},{"$f":"IF($H32=$EA$1,CN32,0)","v":0},{"$f":"IF($H32=$EA$1,CO32,0)","v":0},{"$f":"IF($H32=$EA$1,CP32,0)","v":0},{"$f":"IF($H32=$EA$1,CQ32,0)","v":0},{"$f":"IF($H32=$EA$1,CR32,0)","v":0},{"$f":"IF($H32=$EA$1,CS32,0)","v":0},{"$f":"IF($H32=$EA$1,CT32,0)","v":0},{"$f":"IF($H32=$EA$1,CU32,0)","v":0},{"$f":"IF($H32=$EA$1,CV32,0)","v":0},{"$f":"IF($H32=$EA$1,CW32,0)","v":0},0,null,{"$f":"EA32","v":"Timebasert lønn"},{"$f":"IF($H32=$EN$1,CN32,0)","v":0},{"$f":"IF($H32=$EN$1,CO32,0)","v":0},{"$f":"IF($H32=$EN$1,CP32,0)","v":0},{"$f":"IF($H32=$EN$1,CQ32,0)","v":0},{"$f":"IF($H32=$EN$1,CR32,0)","v":0},{"$f":"IF($H32=$EN$1,CS32,0)","v":0},{"$f":"IF($H32=$EN$1,CT32,0)","v":0},{"$f":"IF($H32=$EN$1,CU32,0)","v":0},{"$f":"IF($H32=$EN$1,CV32,0)","v":0},{"$f":"IF($H32=$EN$1,CW32,0)","v":0},0,null,null,{"$f":"EN32","v":"Timebasert lønn"},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",K32*Tabeller!J$11,K32*Tabeller!J$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",K32*Tabeller!J$13,K32*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",L32*Tabeller!K$11,L32*Tabeller!K$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",L32*Tabeller!K$13,L32*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",M32*Tabeller!L$11,M32*Tabeller!L$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",M32*Tabeller!L$13,M32*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",N32*Tabeller!M$11,N32*Tabeller!M$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",N32*Tabeller!M$13,N32*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",O32*Tabeller!N$11,O32*Tabeller!N$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",O32*Tabeller!N$13,O32*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",P32*Tabeller!O$11,P32*Tabeller!O$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",P32*Tabeller!O$13,P32*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",Q32*Tabeller!P$11,Q32*Tabeller!P$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",Q32*Tabeller!P$13,Q32*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",R32*Tabeller!Q$11,R32*Tabeller!Q$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",R32*Tabeller!Q$13,R32*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",S32*Tabeller!R$11,S32*Tabeller!R$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",S32*Tabeller!R$13,S32*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B32=\"Teknisk/adm. bistand/Feltassistent\",T32*Tabeller!S$11,T32*Tabeller!S$10)/Tabeller!$H$5,IF($B32=\"Teknisk/adm. bistand/Feltassistent\",T32*Tabeller!S$13,T32*Tabeller!S$12)/Tabeller!$H$5)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX33)","v":0},0,0,0,{"$f":"SUM(K33:T33)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I33>0,LOOKUP(Budsjett!I33,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH33*Tabeller!$I$35","v":0},{"$f":"AI33*Tabeller!$L$25","v":0},{"$f":"AI33*Tabeller!$L$26","v":0},{"$f":"AI33*Tabeller!$L$28","v":0},{"$f":"AI33*Tabeller!$L$27","v":0},0,{"$f":"AN33+(IF(B33=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K33*Budsjett!$AN33)*(Tabeller!I$37))","v":0},{"$f":"((L33*Budsjett!$AN33)*(Tabeller!J$35))","v":0},{"$f":"((M33*Budsjett!$AN33)*(Tabeller!K$35))","v":0},{"$f":"((N33*Budsjett!$AN33)*(Tabeller!L$35))","v":0},{"$f":"((O33*Budsjett!$AN33)*(Tabeller!M$35))","v":0},{"$f":"((P33*Budsjett!$AN33)*(Tabeller!N$35))","v":0},{"$f":"((Q33*Budsjett!$AN33)*(Tabeller!O$35))","v":0},{"$f":"((R33*Budsjett!$AN33)*(Tabeller!P$35))","v":0},{"$f":"((S33*Budsjett!$AN33)*(Tabeller!Q$35))","v":0},{"$f":"((T33*Budsjett!$AN33)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$94=$K$93,AS33*$E$81,AS33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AT33*$E$81,AT33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AU33*$E$81,AU33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AV33*$E$81,AV33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AW33*$E$81,AW33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AX33*$E$81,AX33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AY33*$E$81,AY33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AZ33*$E$81,AZ33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BA33*$E$81,BA33*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BB33*$E$81,BB33*Budsjett!$F$94),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AS33*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT33*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU33*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV33*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW33*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX33*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY33*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ33*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA33*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB33*(1+Tabeller!$I$68))","v":0},0,null,null,{"$f":"Tabeller!$G$68","v":"Timebasert lønn"},0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",K33*Tabeller!J$11,K33*Tabeller!J$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",K33*Tabeller!J$13,K33*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",L33*Tabeller!K$11,L33*Tabeller!K$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",L33*Tabeller!K$13,L33*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",M33*Tabeller!L$11,M33*Tabeller!L$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",M33*Tabeller!L$13,M33*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",N33*Tabeller!M$11,N33*Tabeller!M$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",N33*Tabeller!M$13,N33*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",O33*Tabeller!N$11,O33*Tabeller!N$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",O33*Tabeller!N$13,O33*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",P33*Tabeller!O$11,P33*Tabeller!O$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",P33*Tabeller!O$13,P33*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",Q33*Tabeller!P$11,Q33*Tabeller!P$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",Q33*Tabeller!P$13,Q33*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",R33*Tabeller!Q$11,R33*Tabeller!Q$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",R33*Tabeller!Q$13,R33*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",S33*Tabeller!R$11,S33*Tabeller!R$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",S33*Tabeller!R$13,S33*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B33=\"Teknisk/adm. bistand/Feltassistent\",T33*Tabeller!S$11,T33*Tabeller!S$10)/Tabeller!$H$5,IF($B33=\"Teknisk/adm. bistand/Feltassistent\",T33*Tabeller!S$13,T33*Tabeller!S$12)/Tabeller!$H$5)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX34)","v":0},0,0,0,{"$f":"SUM(K34:T34)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I34>0,LOOKUP(Budsjett!I34,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH34*Tabeller!$I$35","v":0},{"$f":"AI34*Tabeller!$L$25","v":0},{"$f":"AI34*Tabeller!$L$26","v":0},{"$f":"AI34*Tabeller!$L$28","v":0},{"$f":"AI34*Tabeller!$L$27","v":0},0,{"$f":"AN34+(IF(B34=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K34*Budsjett!$AN34)*(Tabeller!I$37))","v":0},{"$f":"((L34*Budsjett!$AN34)*(Tabeller!J$35))","v":0},{"$f":"((M34*Budsjett!$AN34)*(Tabeller!K$35))","v":0},{"$f":"((N34*Budsjett!$AN34)*(Tabeller!L$35))","v":0},{"$f":"((O34*Budsjett!$AN34)*(Tabeller!M$35))","v":0},{"$f":"((P34*Budsjett!$AN34)*(Tabeller!N$35))","v":0},{"$f":"((Q34*Budsjett!$AN34)*(Tabeller!O$35))","v":0},{"$f":"((R34*Budsjett!$AN34)*(Tabeller!P$35))","v":0},{"$f":"((S34*Budsjett!$AN34)*(Tabeller!Q$35))","v":0},{"$f":"((T34*Budsjett!$AN34)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$94=$K$93,AS34*$E$81,AS34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AT34*$E$81,AT34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AU34*$E$81,AU34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AV34*$E$81,AV34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AW34*$E$81,AW34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AX34*$E$81,AX34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AY34*$E$81,AY34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AZ34*$E$81,AZ34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BA34*$E$81,BA34*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BB34*$E$81,BB34*Budsjett!$F$94),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AS34*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT34*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU34*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV34*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW34*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX34*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY34*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ34*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA34*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB34*(1+Tabeller!$I$68))","v":0},0,null,null,{"$f":"Tabeller!$G$68","v":"Timebasert lønn"},0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",K34*Tabeller!J$11,K34*Tabeller!J$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",K34*Tabeller!J$13,K34*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",L34*Tabeller!K$11,L34*Tabeller!K$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",L34*Tabeller!K$13,L34*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",M34*Tabeller!L$11,M34*Tabeller!L$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",M34*Tabeller!L$13,M34*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",N34*Tabeller!M$11,N34*Tabeller!M$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",N34*Tabeller!M$13,N34*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",O34*Tabeller!N$11,O34*Tabeller!N$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",O34*Tabeller!N$13,O34*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",P34*Tabeller!O$11,P34*Tabeller!O$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",P34*Tabeller!O$13,P34*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",Q34*Tabeller!P$11,Q34*Tabeller!P$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",Q34*Tabeller!P$13,Q34*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",R34*Tabeller!Q$11,R34*Tabeller!Q$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",R34*Tabeller!Q$13,R34*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",S34*Tabeller!R$11,S34*Tabeller!R$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",S34*Tabeller!R$13,S34*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B34=\"Teknisk/adm. bistand/Feltassistent\",T34*Tabeller!S$11,T34*Tabeller!S$10)/Tabeller!$H$5,IF($B34=\"Teknisk/adm. bistand/Feltassistent\",T34*Tabeller!S$13,T34*Tabeller!S$12)/Tabeller!$H$5)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX35)","v":0},0,0,0,{"$f":"SUM(K35:T35)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett!I35>0,LOOKUP(Budsjett!I35,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH35*Tabeller!$I$35","v":0},{"$f":"AI35*Tabeller!$L$25","v":0},{"$f":"AI35*Tabeller!$L$26","v":0},{"$f":"AI35*Tabeller!$L$28","v":0},{"$f":"AI35*Tabeller!$L$27","v":0},0,{"$f":"AN35+(IF(B35=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K35*Budsjett!$AN35)*(Tabeller!I$37))","v":0},{"$f":"((L35*Budsjett!$AN35)*(Tabeller!J$35))","v":0},{"$f":"((M35*Budsjett!$AN35)*(Tabeller!K$35))","v":0},{"$f":"((N35*Budsjett!$AN35)*(Tabeller!L$35))","v":0},{"$f":"((O35*Budsjett!$AN35)*(Tabeller!M$35))","v":0},{"$f":"((P35*Budsjett!$AN35)*(Tabeller!N$35))","v":0},{"$f":"((Q35*Budsjett!$AN35)*(Tabeller!O$35))","v":0},{"$f":"((R35*Budsjett!$AN35)*(Tabeller!P$35))","v":0},{"$f":"((S35*Budsjett!$AN35)*(Tabeller!Q$35))","v":0},{"$f":"((T35*Budsjett!$AN35)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$94=$K$93,AS35*$E$81,AS35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AT35*$E$81,AT35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AU35*$E$81,AU35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AV35*$E$81,AV35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AW35*$E$81,AW35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AX35*$E$81,AX35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AY35*$E$81,AY35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,AZ35*$E$81,AZ35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BA35*$E$81,BA35*Budsjett!$F$94),0)","v":0},{"$f":"IFERROR(IF($F$94=$K$93,BB35*$E$81,BB35*Budsjett!$F$94),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AS35*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT35*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU35*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV35*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW35*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX35*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY35*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ35*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA35*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB35*(1+Tabeller!$I$68))","v":0},0,null,null,{"$f":"Tabeller!$G$68","v":"Timebasert lønn"},0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,"Timebasert lønn",0,0,0,0,0,0,0,0,0,0,0,null,null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",K35*Tabeller!J$11,K35*Tabeller!J$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",K35*Tabeller!J$13,K35*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",L35*Tabeller!K$11,L35*Tabeller!K$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",L35*Tabeller!K$13,L35*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",M35*Tabeller!L$11,M35*Tabeller!L$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",M35*Tabeller!L$13,M35*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",N35*Tabeller!M$11,N35*Tabeller!M$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",N35*Tabeller!M$13,N35*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",O35*Tabeller!N$11,O35*Tabeller!N$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",O35*Tabeller!N$13,O35*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",P35*Tabeller!O$11,P35*Tabeller!O$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",P35*Tabeller!O$13,P35*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",Q35*Tabeller!P$11,Q35*Tabeller!P$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",Q35*Tabeller!P$13,Q35*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",R35*Tabeller!Q$11,R35*Tabeller!Q$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",R35*Tabeller!Q$13,R35*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",S35*Tabeller!R$11,S35*Tabeller!R$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",S35*Tabeller!R$13,S35*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B35=\"Teknisk/adm. bistand/Feltassistent\",T35*Tabeller!S$11,T35*Tabeller!S$10)/Tabeller!$H$5,IF($B35=\"Teknisk/adm. bistand/Feltassistent\",T35*Tabeller!S$13,T35*Tabeller!S$12)/Tabeller!$H$5)","v":0}]
[null,"Sum timelønn",{"$f":"SUM(C30:C35)","v":0},{"$f":"SUM(D30:D35)","v":0},{"$f":"SUM(E30:E35)","v":0},{"$f":"SUM(F30:F35)","v":0},{"$f":"SUM(G30:G35)","v":0},null,null,null,{"$f":"SUM(K30:K35)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS30:AS35)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS36:BB36)","v":0},{"$f":"SUM(BD30:BD35)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BP30:BP35)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB30:CB35)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CN30:CN35)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB30:DB35)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO30:DO35)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB30:EB35)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO30:EO35)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC30:FC35)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP30:FP35)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Total arbeidsinnsats ",{"$f":"C27+C18+C10+C36","v":0},{"$f":"D27+D18+D10+D36","v":0},{"$f":"E27+E18+E10+E36","v":0},{"$f":"F27+F18+F10","v":0},{"$f":"G10+G27+G18+G36","v":0},null,null,null,{"$f":"(K10/12)+K27+K18+(K36/Tabeller!$H$5)","v":0},{"$f":"(L10/12)+L27+L18+(L36/Tabeller!$H$5)","v":0},{"$f":"(M10/12)+M27+M18+(M36/Tabeller!$H$5)","v":0},{"$f":"(N10/12)+N27+N18+(N36/Tabeller!$H$5)","v":0},{"$f":"(O10/12)+O27+O18+(O36/Tabeller!$H$5)","v":0},{"$f":"(P10/12)+P27+P18+(P36/Tabeller!$H$5)","v":0},{"$f":"(Q10/12)+Q27+Q18+(Q36/Tabeller!$H$5)","v":0},{"$f":"(R10/12)+R27+R18+(R36/Tabeller!$H$5)","v":0},{"$f":"(S10/12)+S27+S18+(S36/Tabeller!$H$5)","v":0},{"$f":"(T10/12)+T27+T18+(T36/Tabeller!$H$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS27+AS18+AS10+AS36","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS38:BB38)","v":0},{"$f":"BD27+BD18+BD10+BD36","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"BP27+BP18+BP10+BP36","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP38:BY38)","v":0},null,{"$f":"CB27+CB18+CB10+CB36","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"CN27+CN18+CN10+CN36","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"DB27+DB18+DB10+DB36","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DO27+DO18+DO10+DO36","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EB27+EB18+EB10+EB36","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EO27+EO18+EO10+EO36","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"FC27+FC18+FC10+FC36","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"FP27+FP18+FP10+FP36","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"STIPENDER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Stipender","Inntekter","Sats",null,"Totalt","Antall måneder","Finansiør",null,"Kommentarfelt",{"$f":"K29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Det i gult låg med link ",null,null,null,null,null,null,null,{"$f":"K40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CN29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"DB29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"DO29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC29","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0]
[null,null,{"$f":"CX41","v":0},{"$f":"IF(B41=\"\",0,VLOOKUP(B41,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C41=0,0,G41*D41)","v":0},{"$f":"SUM(K41:T41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"til feil lønnsmultiplikator",null,null,null,null,null,null,null,{"$f":"K41*$D41","v":0},0,0,0,0,0,0,0,{"$f":"S41*$D41","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B41","v":0},{"$f":"-AS41","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN41:CW41)","v":0},null,null,{"$f":"CM41","v":0},{"$f":"IF($H41=\"NFR\",CN41,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB41:DK41)","v":0},null,0,{"$f":"IF($H41=$DN$1,CN41,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO41:DX41)","v":0},null,0,{"$f":"IF($H41=$EA$1,CN41,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB41:EK41)","v":0},null,0,{"$f":"IF($H41=$EN$1,CN41,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO41:EX41)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC41:FL41)","v":0}]
[null,null,0,{"$f":"IF(B42=\"\",0,VLOOKUP(B42,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C42=0,0,G42*D42)","v":0},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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K42*$D42","v":0},{"$f":"L42*$D42","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN42:CW42)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB42:DK42)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO42:DX42)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB42:EK42)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO42:EX42)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC42:FL42)","v":0}]
[null,null,{"$f":"CX43","v":0},{"$f":"IF(B43=\"\",0,VLOOKUP(B43,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C43=0,0,G43*D43)","v":0},{"$f":"SUM(K43:T43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lønnsmultiplikator i Tabeller er lagt inn",null,null,null,null,null,null,null,{"$f":"K43*$D43","v":0},{"$f":"L43*$D43","v":0},{"$f":"M43*$D43","v":0},{"$f":"N43*$D43","v":0},{"$f":"O43*$D43","v":0},{"$f":"P43*$D43","v":0},{"$f":"Q43*$D43","v":0},{"$f":"R43*$D43","v":0},{"$f":"S43*$D43","v":0},{"$f":"T43*$D43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B43","v":0},{"$f":"-AS43","v":0},{"$f":"-AT43","v":0},{"$f":"-AU43","v":0},{"$f":"-AV43","v":0},{"$f":"-AW43","v":0},{"$f":"-AX43","v":0},{"$f":"-AY43","v":0},{"$f":"-AZ43","v":0},{"$f":"-BA43","v":0},{"$f":"-BB43","v":0},{"$f":"SUM(CN43:CW43)","v":0},null,null,{"$f":"CM43","v":0},{"$f":"IF($H43=\"NFR\",CN43,0)","v":0},{"$f":"IF($H43=\"NFR\",CO43,0)","v":0},{"$f":"IF($H43=\"NFR\",CP43,0)","v":0},{"$f":"IF($H43=\"NFR\",CQ43,0)","v":0},{"$f":"IF($H43=\"NFR\",CR43,0)","v":0},{"$f":"IF($H43=\"NFR\",CS43,0)","v":0},{"$f":"IF($H43=\"NFR\",CT43,0)","v":0},{"$f":"IF($H43=\"NFR\",CU43,0)","v":0},{"$f":"IF($H43=\"NFR\",CV43,0)","v":0},{"$f":"IF($H43=\"NFR\",CW43,0)","v":0},0,null,{"$f":"DA43","v":0},{"$f":"IF($H43=$DN$1,CN43,0)","v":0},{"$f":"IF($H43=$DN$1,CO43,0)","v":0},{"$f":"IF($H43=$DN$1,CP43,0)","v":0},{"$f":"IF($H43=$DN$1,CQ43,0)","v":0},{"$f":"IF($H43=$DN$1,CR43,0)","v":0},{"$f":"IF($H43=$DN$1,CS43,0)","v":0},{"$f":"IF($H43=$DN$1,CT43,0)","v":0},{"$f":"IF($H43=$DN$1,CU43,0)","v":0},{"$f":"IF($H43=$DN$1,CV43,0)","v":0},{"$f":"IF($H43=$DN$1,CW43,0)","v":0},0,null,{"$f":"DN43","v":0},{"$f":"IF($H43=$EA$1,CN43,0)","v":0},{"$f":"IF($H43=$EA$1,CO43,0)","v":0},{"$f":"IF($H43=$EA$1,CP43,0)","v":0},{"$f":"IF($H43=$EA$1,CQ43,0)","v":0},{"$f":"IF($H43=$EA$1,CR43,0)","v":0},{"$f":"IF($H43=$EA$1,CS43,0)","v":0},{"$f":"IF($H43=$EA$1,CT43,0)","v":0},{"$f":"IF($H43=$EA$1,CU43,0)","v":0},{"$f":"IF($H43=$EA$1,CV43,0)","v":0},{"$f":"IF($H43=$EA$1,CW43,0)","v":0},0,null,{"$f":"EA43","v":0},{"$f":"IF($H43=$EN$1,CN43,0)","v":0},{"$f":"IF($H43=$EN$1,CO43,0)","v":0},{"$f":"IF($H43=$EN$1,CP43,0)","v":0},{"$f":"IF($H43=$EN$1,CQ43,0)","v":0},{"$f":"IF($H43=$EN$1,CR43,0)","v":0},{"$f":"IF($H43=$EN$1,CS43,0)","v":0},{"$f":"IF($H43=$EN$1,CT43,0)","v":0},{"$f":"IF($H43=$EN$1,CU43,0)","v":0},{"$f":"IF($H43=$EN$1,CV43,0)","v":0},{"$f":"IF($H43=$EN$1,CW43,0)","v":0},0,null,null,{"$f":"EN43","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum stipender",{"$f":"SUM(C41:C43)","v":0},{"$f":"SUM(D41:D43)","v":0},null,{"$f":"SUM(F41:F43)","v":0},{"$f":"SUM(G41:G43)","v":0},null,null,null,{"$f":"SUM(K41:K43)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"med for få desimaler",null,null,null,null,null,null,null,{"$f":"SUM(AS41:AS43)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CN41:CN43)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB41:DB43)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO41:DO43)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB41:EB43)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO41:EO43)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC41:FC43)","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Drift","Inntekter",null,null,"Totalt",null,"Finansiør",null,"Kommentarfelt",{"$f":"K40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K46","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS46","v":2024},{"$f":"AT46","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"AS46","v":2024},{"$f":"AT46","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0]
[null,"Generelle driftsmidler (kun NFR)",null,null,null,{"$f":"SUM(K47:T47)","v":0},null,null,null,"Dekkes fra rundsum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS47:BB47)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utstyr (kun nasjonal infrastruktur)",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F48)","v":0},null,null,{"$f":"SUM(K48:T48)","v":0},null,"NFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B48","v":"Utstyr (kun nasjonal infrastruktur)"},{"$f":"IF($H48=\"Egenandel\",0,-AS48)","v":0},{"$f":"IF($H48=\"Egenandel\",0,-AT48)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CN48:CW48)","v":0},null,null,{"$f":"CM48","v":"Utstyr (kun nasjonal infrastruktur)"},{"$f":"IF($H48=\"NFR\",CN48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB48:DK48)","v":0},null,"Utstyr (kun nasjonal infrastruktur)",{"$f":"IF($H48=$DN$1,CN48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO48:DX48)","v":0},null,"Utstyr (kun nasjonal infrastruktur)",{"$f":"IF($H48=$EA$1,CN48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB48:EK48)","v":0},null,"Utstyr (kun nasjonal infrastruktur)",{"$f":"IF($H48=$EN$1,CN48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO48:EX48)","v":0},null,null,"Utstyr (kun nasjonal infrastruktur)",{"$f":"IF($H48=$FB$1,AS48,0)","v":0},{"$f":"IF($H48=$FB$1,-AT48,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(FC48:FL48)","v":0}]
[null,"Andre driftskostnader",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F49)","v":0},null,null,0,null,"NFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andre driftskostnader",{"$f":"IF($H49=\"Egenandel\",0,-AS49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN49:CW49)","v":0},null,null,"Andre driftskostnader",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB49:DK49)","v":0},null,"Andre driftskostnader",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO49:DX49)","v":0},null,"Andre driftskostnader",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB49:EK49)","v":0},null,"Andre driftskostnader",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO49:EX49)","v":0},null,null,"Andre driftskostnader",0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F50)","v":0},null,null,{"$f":"SUM(K50:T50)","v":0},null,"NFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K50","v":0},{"$f":"L50","v":0},{"$f":"M50","v":0},{"$f":"N50","v":0},{"$f":"O50","v":0},{"$f":"P50","v":0},{"$f":"Q50","v":0},{"$f":"R50","v":0},{"$f":"S50","v":0},{"$f":"T50","v":0},{"$f":"SUM(AS50:BB50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B50","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AS50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AT50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AU50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AV50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AW50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AX50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AY50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-AZ50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-BA50)","v":0},{"$f":"IF($H50=\"Egenandel\",0,-BB50)","v":0},{"$f":"SUM(CN50:CW50)","v":0},null,null,{"$f":"CM50","v":0},{"$f":"IF($H50=\"NFR\",CN50,0)","v":0},{"$f":"IF($H50=\"NFR\",CO50,0)","v":0},{"$f":"IF($H50=\"NFR\",CP50,0)","v":0},{"$f":"IF($H50=\"NFR\",CQ50,0)","v":0},{"$f":"IF($H50=\"NFR\",CR50,0)","v":0},{"$f":"IF($H50=\"NFR\",CS50,0)","v":0},{"$f":"IF($H50=\"NFR\",CT50,0)","v":0},{"$f":"IF($H50=\"NFR\",CU50,0)","v":0},{"$f":"IF($H50=\"NFR\",CV50,0)","v":0},{"$f":"IF($H50=\"NFR\",CW50,0)","v":0},0,null,{"$f":"DA50","v":0},{"$f":"IF($H50=$DN$1,CN50,0)","v":0},{"$f":"IF($H50=$DN$1,CO50,0)","v":0},{"$f":"IF($H50=$DN$1,CP50,0)","v":0},{"$f":"IF($H50=$DN$1,CQ50,0)","v":0},{"$f":"IF($H50=$DN$1,CR50,0)","v":0},{"$f":"IF($H50=$DN$1,CS50,0)","v":0},{"$f":"IF($H50=$DN$1,CT50,0)","v":0},{"$f":"IF($H50=$DN$1,CU50,0)","v":0},{"$f":"IF($H50=$DN$1,CV50,0)","v":0},{"$f":"IF($H50=$DN$1,CW50,0)","v":0},0,null,{"$f":"DN50","v":0},{"$f":"IF($H50=$EA$1,CN50,0)","v":0},{"$f":"IF($H50=$EA$1,CO50,0)","v":0},{"$f":"IF($H50=$EA$1,CP50,0)","v":0},{"$f":"IF($H50=$EA$1,CQ50,0)","v":0},{"$f":"IF($H50=$EA$1,CR50,0)","v":0},{"$f":"IF($H50=$EA$1,CS50,0)","v":0},{"$f":"IF($H50=$EA$1,CT50,0)","v":0},{"$f":"IF($H50=$EA$1,CU50,0)","v":0},{"$f":"IF($H50=$EA$1,CV50,0)","v":0},{"$f":"IF($H50=$EA$1,CW50,0)","v":0},0,null,{"$f":"EA50","v":0},{"$f":"IF($H50=$EN$1,CN50,0)","v":0},{"$f":"IF($H50=$EN$1,CO50,0)","v":0},{"$f":"IF($H50=$EN$1,CP50,0)","v":0},{"$f":"IF($H50=$EN$1,CQ50,0)","v":0},{"$f":"IF($H50=$EN$1,CR50,0)","v":0},{"$f":"IF($H50=$EN$1,CS50,0)","v":0},{"$f":"IF($H50=$EN$1,CT50,0)","v":0},{"$f":"IF($H50=$EN$1,CU50,0)","v":0},{"$f":"IF($H50=$EN$1,CV50,0)","v":0},{"$f":"IF($H50=$EN$1,CW50,0)","v":0},0,null,null,{"$f":"EN50","v":0},0,{"$f":"IF($H50=$FB$1,-AT50,0)","v":0},{"$f":"IF($H50=$FB$1,-AU50,0)","v":0},{"$f":"IF($H50=$FB$1,-AV50,0)","v":0},{"$f":"IF($H50=$FB$1,-AW50,0)","v":0},{"$f":"IF($H50=$FB$1,-AX50,0)","v":0},{"$f":"IF($H50=$FB$1,-AY50,0)","v":0},{"$f":"IF($H50=$FB$1,-AZ50,0)","v":0},{"$f":"IF($H50=$FB$1,-BA50,0)","v":0},{"$f":"IF($H50=$FB$1,-BB50,0)","v":0},{"$f":"SUM(FC50:FL50)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F51)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F52)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F53)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS53:BB53)","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,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB53:DK53)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO53:DX53)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB53:EK53)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO53:EX53)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Leiested - internt finansiert",null,null,null,0,null,"Egenandel",null,null,{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!E8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!E12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!E16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!E20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!E24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!E28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!E32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!E36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!E40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!E44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!E48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!E52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!E56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!E60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!E64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!F8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!F12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!F16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!F20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!F24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!F28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!F32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!F36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!F40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!F44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!F48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!F52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!F56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!F60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!F64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!G8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!G12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!G16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!G20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!G24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!G28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!G32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!G36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!G40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!G44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!G48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!G52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!G56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!G60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!G64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!H8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!H12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!H16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!H20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!H24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!H28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!H32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!H36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!H40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!H44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!H48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!H52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!H56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!H60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!H64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!I8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!I12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!I16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!I20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!I24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!I28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!I32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!I36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!I40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!I44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!I48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!I52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!I56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!I60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!I64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!J8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!J12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!J16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!J20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!J24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!J28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!J32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!J36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!J40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!J44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!J48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!J52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!J56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!J60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!J64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!K8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!K12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!K16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!K20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!K24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!K28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!K32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!K36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!K40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!K44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!K48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!K52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!K56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!K60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!K64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!L8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!L12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!L16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!L20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!L24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!L28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!L32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!L36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!L40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!L44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!L48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!L52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!L56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!L60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!L64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!M8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!M12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!M16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!M20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!M24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!M28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!M32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!M36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!M40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!M44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!M48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!M52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!M56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!M60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!M64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!N8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!N12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!N16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!N20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!N24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!N28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!N32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!N36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!N40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!N44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!N48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!N52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!N56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!N60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!N64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",{"$f":"(IF($H54=$FB$1,AS54,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC54:FL54)","v":0}]
[null,"Leiested - eksternt finansiert",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F55)","v":0},null,null,0,null,"Eksternt",null," ",{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!E8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!E12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!E16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!E20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!E24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!E28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!E32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!E36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!E40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!E44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!E48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!E52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!E56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!E60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!E64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!F8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!F12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!F16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!F20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!F24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!F28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!F32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!F36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!F40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!F44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!F48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!F52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!F56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!F60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!F64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!G8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!G12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!G16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!G20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!G24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!G28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!G32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!G36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!G40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!G44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!G48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!G52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!G56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!G60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!G64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!H8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!H12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!H16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!H20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!H24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!H28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!H32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!H36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!H40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!H44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!H48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!H52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!H56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!H60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!H64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!I8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!I12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!I16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!I20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!I24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!I28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!I32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!I36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!I40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!I44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!I48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!I52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!I56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!I60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!I64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!J8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!J12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!J16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!J20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!J24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!J28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!J32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!J36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!J40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!J44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!J48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!J52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!J56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!J60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!J64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!K8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!K12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!K16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!K20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!K24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!K28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!K32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!K36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!K40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!K44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!K48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!K52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!K56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!K60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!K64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!L8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!L12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!L16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!L20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!L24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!L28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!L32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!L36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!L40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!L44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!L48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!L52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!L56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!L60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!L64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!M8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!M12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!M16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!M20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!M24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!M28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!M32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!M36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!M40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!M44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!M48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!M52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!M56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!M60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!M64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!N8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!N12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!N16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!N20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!N24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!N28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!N32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!N36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!N40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!N44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!N48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!N52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!N56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!N60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!N64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - eksternt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!E8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!E12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!E16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!E20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!E24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!E28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!F8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!F12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!F16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!F20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!F24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!F28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!G8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!G12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!G16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!G20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!G24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!G28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!H8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!H12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!H16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!H20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!H24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!H28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!I8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!I12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!I16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!I20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!I24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!I28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!J8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!J12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!J16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!J20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!J24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!J28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!K8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!K12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!K16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!K20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!K24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!K28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!L8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!L12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!L16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!L20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!L24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!L28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!M8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!M12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!M16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!M20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!M24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!M28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!N8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!N12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!N16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!N20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!N24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!N28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!N32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!E8,0)+IF(Leiested!$B$12=\"Private\",Leiested!E12,0)+IF(Leiested!$B$16=\"Private\",Leiested!E16,0)+IF(Leiested!$B$20=\"Private\",Leiested!E20,0)+IF(Leiested!$B$24=\"Private\",Leiested!E24,0)+IF(Leiested!$B$28=\"Private\",Leiested!E28,0)+IF(Leiested!$B$32=\"Private\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!F8,0)+IF(Leiested!$B$12=\"Private\",Leiested!F12,0)+IF(Leiested!$B$16=\"Private\",Leiested!F16,0)+IF(Leiested!$B$20=\"Private\",Leiested!F20,0)+IF(Leiested!$B$24=\"Private\",Leiested!F24,0)+IF(Leiested!$B$28=\"Private\",Leiested!F28,0)+IF(Leiested!$B$32=\"Private\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!G8,0)+IF(Leiested!$B$12=\"Private\",Leiested!G12,0)+IF(Leiested!$B$16=\"Private\",Leiested!G16,0)+IF(Leiested!$B$20=\"Private\",Leiested!G20,0)+IF(Leiested!$B$24=\"Private\",Leiested!G24,0)+IF(Leiested!$B$28=\"Private\",Leiested!G28,0)+IF(Leiested!$B$32=\"Private\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!H8,0)+IF(Leiested!$B$12=\"Private\",Leiested!H12,0)+IF(Leiested!$B$16=\"Private\",Leiested!H16,0)+IF(Leiested!$B$20=\"Private\",Leiested!H20,0)+IF(Leiested!$B$24=\"Private\",Leiested!H24,0)+IF(Leiested!$B$28=\"Private\",Leiested!H28,0)+IF(Leiested!$B$32=\"Private\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!I8,0)+IF(Leiested!$B$12=\"Private\",Leiested!I12,0)+IF(Leiested!$B$16=\"Private\",Leiested!I16,0)+IF(Leiested!$B$20=\"Private\",Leiested!I20,0)+IF(Leiested!$B$24=\"Private\",Leiested!I24,0)+IF(Leiested!$B$28=\"Private\",Leiested!I28,0)+IF(Leiested!$B$32=\"Private\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!J8,0)+IF(Leiested!$B$12=\"Private\",Leiested!J12,0)+IF(Leiested!$B$16=\"Private\",Leiested!J16,0)+IF(Leiested!$B$20=\"Private\",Leiested!J20,0)+IF(Leiested!$B$24=\"Private\",Leiested!J24,0)+IF(Leiested!$B$28=\"Private\",Leiested!J28,0)+IF(Leiested!$B$32=\"Private\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!K8,0)+IF(Leiested!$B$12=\"Private\",Leiested!K12,0)+IF(Leiested!$B$16=\"Private\",Leiested!K16,0)+IF(Leiested!$B$20=\"Private\",Leiested!K20,0)+IF(Leiested!$B$24=\"Private\",Leiested!K24,0)+IF(Leiested!$B$28=\"Private\",Leiested!K28,0)+IF(Leiested!$B$32=\"Private\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!L8,0)+IF(Leiested!$B$12=\"Private\",Leiested!L12,0)+IF(Leiested!$B$16=\"Private\",Leiested!L16,0)+IF(Leiested!$B$20=\"Private\",Leiested!L20,0)+IF(Leiested!$B$24=\"Private\",Leiested!L24,0)+IF(Leiested!$B$28=\"Private\",Leiested!L28,0)+IF(Leiested!$B$32=\"Private\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!M8,0)+IF(Leiested!$B$12=\"Private\",Leiested!M12,0)+IF(Leiested!$B$16=\"Private\",Leiested!M16,0)+IF(Leiested!$B$20=\"Private\",Leiested!M20,0)+IF(Leiested!$B$24=\"Private\",Leiested!M24,0)+IF(Leiested!$B$28=\"Private\",Leiested!M28,0)+IF(Leiested!$B$32=\"Private\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!N8,0)+IF(Leiested!$B$12=\"Private\",Leiested!N12,0)+IF(Leiested!$B$16=\"Private\",Leiested!N16,0)+IF(Leiested!$B$20=\"Private\",Leiested!N20,0)+IF(Leiested!$B$24=\"Private\",Leiested!N24,0)+IF(Leiested!$B$28=\"Private\",Leiested!N28,0)+IF(Leiested!$B$32=\"Private\",Leiested!N32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!B8=\"Internasjonale\",Leiested!E8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!E12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!E16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!E20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!E24,0)+IF(Leiested!B28=\"Internasjonale\",Leiested!E28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!C8=\"Internasjonale\",Leiested!F8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!F12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!F16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!F20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!F24,0)+IF(Leiested!C28=\"Internasjonale\",Leiested!F28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!D8=\"Internasjonale\",Leiested!G8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!G12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!G16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!G20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!G24,0)+IF(Leiested!D28=\"Internasjonale\",Leiested!G28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!E8=\"Internasjonale\",Leiested!H8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!H12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!H16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!H20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!H24,0)+IF(Leiested!E28=\"Internasjonale\",Leiested!H28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!F8=\"Internasjonale\",Leiested!I8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!I12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!I16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!I20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!I24,0)+IF(Leiested!F28=\"Internasjonale\",Leiested!I28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!G8=\"Internasjonale\",Leiested!J8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!J12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!J16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!J20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!J24,0)+IF(Leiested!G28=\"Internasjonale\",Leiested!J28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!H8=\"Internasjonale\",Leiested!K8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!K12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!K16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!K20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!K24,0)+IF(Leiested!H28=\"Internasjonale\",Leiested!K28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!I8=\"Internasjonale\",Leiested!L8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!L12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!L16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!L20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!L24,0)+IF(Leiested!I28=\"Internasjonale\",Leiested!L28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!J8=\"Internasjonale\",Leiested!M8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!M12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!M16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!M20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!M24,0)+IF(Leiested!J28=\"Internasjonale\",Leiested!M28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!K8=\"Internasjonale\",Leiested!N8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!N12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!N16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!N20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!N24,0)+IF(Leiested!K28=\"Internasjonale\",Leiested!N28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!N32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!B8=\"Offentlige\",Leiested!E8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!E12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!E16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!E20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!E24,0)+IF(Leiested!B28=\"Offentlige\",Leiested!E28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!C8=\"Offentlige\",Leiested!F8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!F12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!F16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!F20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!F24,0)+IF(Leiested!C28=\"Offentlige\",Leiested!F28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!D8=\"Offentlige\",Leiested!G8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!G12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!G16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!G20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!G24,0)+IF(Leiested!D28=\"Offentlige\",Leiested!G28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!E8=\"Offentlige\",Leiested!H8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!H12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!H16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!H20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!H24,0)+IF(Leiested!E28=\"Offentlige\",Leiested!H28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!F8=\"Offentlige\",Leiested!I8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!I12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!I16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!I20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!I24,0)+IF(Leiested!F28=\"Offentlige\",Leiested!I28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!G8=\"Offentlige\",Leiested!J8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!J12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!J16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!J20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!J24,0)+IF(Leiested!G28=\"Offentlige\",Leiested!J28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!H8=\"Offentlige\",Leiested!K8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!K12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!K16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!K20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!K24,0)+IF(Leiested!H28=\"Offentlige\",Leiested!K28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!I8=\"Offentlige\",Leiested!L8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!L12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!L16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!L20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!L24,0)+IF(Leiested!I28=\"Offentlige\",Leiested!L28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!J8=\"Offentlige\",Leiested!M8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!M12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!M16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!M20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!M24,0)+IF(Leiested!J28=\"Offentlige\",Leiested!M28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!K8=\"Offentlige\",Leiested!N8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!N12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!N16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!N20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!N24,0)+IF(Leiested!K28=\"Offentlige\",Leiested!N28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!N32,0))","v":0},0,null,null,"Leiested - eksternt finansiert",{"$f":"IF($H55=$FB$1,AS55,0)","v":0},{"$f":"IF($H55=$FB$1,-AT55,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiert drift",null,null,null,0,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenfinansiert drift",0,0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift",0,0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H56=$DN$1,CN56,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H56=$EA$1,CN56,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H56=$EN$1,CN56,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift",{"$f":"IF($H56=$FB$1,AS56,0)","v":0},{"$f":"IF($H56=$FB$1,AT56,0)","v":0},{"$f":"IF($H56=$FB$1,AU56,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Egenfinansiert Utstyr (Nasjonal Infra)",null,null,null,0,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L57","v":0},{"$f":"M57","v":0},{"$f":"N57","v":0},{"$f":"O57","v":0},{"$f":"P57","v":0},{"$f":"Q57","v":0},{"$f":"R57","v":0},{"$f":"S57","v":0},{"$f":"T57","v":0},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,null,null,null,null,null,null,null,null,null,null,null,"Egenfinansiert Utstyr (Nasjonal Infra)",0,{"$f":"IF($H57=\"Egenandel\",0,-AT57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-AU57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-AV57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-AW57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-AX57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-AY57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-AZ57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-BA57)","v":0},{"$f":"IF($H57=\"Egenandel\",0,-BB57)","v":0},null,null,null,"Egenfinansiert Utstyr (Nasjonal Infra)",0,{"$f":"IF($H57=\"NFR\",CO57,0)","v":0},{"$f":"IF($H57=\"NFR\",CP57,0)","v":0},{"$f":"IF($H57=\"NFR\",CQ57,0)","v":0},{"$f":"IF($H57=\"NFR\",CR57,0)","v":0},{"$f":"IF($H57=\"NFR\",CS57,0)","v":0},{"$f":"IF($H57=\"NFR\",CT57,0)","v":0},{"$f":"IF($H57=\"NFR\",CU57,0)","v":0},{"$f":"IF($H57=\"NFR\",CV57,0)","v":0},{"$f":"IF($H57=\"NFR\",CW57,0)","v":0},0,null,"Egenfinansiert Utstyr (Nasjonal Infra)",{"$f":"IF($H57=$DN$1,CN57,0)","v":0},{"$f":"IF($H57=$DN$1,CO57,0)","v":0},{"$f":"IF($H57=$DN$1,CP57,0)","v":0},{"$f":"IF($H57=$DN$1,CQ57,0)","v":0},{"$f":"IF($H57=$DN$1,CR57,0)","v":0},{"$f":"IF($H57=$DN$1,CS57,0)","v":0},{"$f":"IF($H57=$DN$1,CT57,0)","v":0},{"$f":"IF($H57=$DN$1,CU57,0)","v":0},{"$f":"IF($H57=$DN$1,CV57,0)","v":0},{"$f":"IF($H57=$DN$1,CW57,0)","v":0},null,null,"Egenfinansiert Utstyr (Nasjonal Infra)",{"$f":"IF($H57=$EA$1,CN57,0)","v":0},{"$f":"IF($H57=$EA$1,CO57,0)","v":0},{"$f":"IF($H57=$EA$1,CP57,0)","v":0},{"$f":"IF($H57=$EA$1,CQ57,0)","v":0},{"$f":"IF($H57=$EA$1,CR57,0)","v":0},{"$f":"IF($H57=$EA$1,CS57,0)","v":0},{"$f":"IF($H57=$EA$1,CT57,0)","v":0},{"$f":"IF($H57=$EA$1,CU57,0)","v":0},{"$f":"IF($H57=$EA$1,CV57,0)","v":0},{"$f":"IF($H57=$EA$1,CW57,0)","v":0},{"$f":"SUM(EB57:EK57)","v":0},null,"Egenfinansiert Utstyr (Nasjonal Infra)",{"$f":"IF($H57=$EN$1,CN57,0)","v":0},{"$f":"IF($H57=$EN$1,CO57,0)","v":0},{"$f":"IF($H57=$EN$1,CP57,0)","v":0},{"$f":"IF($H57=$EN$1,CQ57,0)","v":0},{"$f":"IF($H57=$EN$1,CR57,0)","v":0},{"$f":"IF($H57=$EN$1,CS57,0)","v":0},{"$f":"IF($H57=$EN$1,CT57,0)","v":0},{"$f":"IF($H57=$EN$1,CU57,0)","v":0},{"$f":"IF($H57=$EN$1,CV57,0)","v":0},{"$f":"IF($H57=$EN$1,CW57,0)","v":0},{"$f":"SUM(EO57:EX57)","v":0},null,null,"Egenfinansiert Utstyr (Nasjonal Infra)",{"$f":"IF($H57=$FB$1,AS57,0)","v":0},{"$f":"IF($H57=$FB$1,AT57,0)","v":0},{"$f":"IF($H57=$FB$1,AU57,0)","v":0},{"$f":"IF($H57=$FB$1,AV57,0)","v":0},{"$f":"IF($H57=$FB$1,AW57,0)","v":0},{"$f":"IF($H57=$FB$1,AX57,0)","v":0},{"$f":"IF($H57=$FB$1,AY57,0)","v":0},{"$f":"IF($H57=$FB$1,AZ57,0)","v":0},{"$f":"IF($H57=$FB$1,BA57,0)","v":0},{"$f":"IF($H57=$FB$1,BB57,0)","v":0},{"$f":"SUM(FC57:FL57)","v":0}]
[null,"Sum drift",{"$f":"SUM(C47:C56)","v":0},null,null,{"$f":"SUM(F47:F56)","v":0},null,null,null,null,{"$f":"SUM(K47:K57)","v":0},{"$f":"SUM(L47:L57)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS47:AS57)","v":0},{"$f":"SUM(AT47:AT57)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum drift",{"$f":"SUM(CN48:CN56)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,null,"Sum drift",{"$f":"SUM(FC48:FC57)","v":0},{"$f":"SUM(FD48:FD57)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"REGISTRER INNTEKTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Inntekter fast eksternt beløp","Inntekter",null,null,"Totalt",null,null,null,"Kommentarfelt",{"$f":"K46","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K60","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS60","v":2024},{"$f":"AT60","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"AS60","v":2024},{"$f":"AT60","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO55","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EB55","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EO55","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"FC55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Internasjonal finansiering",null,null,null,{"$f":"SUM(K61:T61)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS61:BB61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B61","v":"Internasjonal finansiering"},{"$f":"IF($H61=\"Egenandel\",0,-AS61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-AT61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-AU61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-AV61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-AW61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-AX61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-AY61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-AZ61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-BA61)","v":0},{"$f":"IF($H61=\"Egenandel\",0,-BB61)","v":0},{"$f":"SUM(CN61:CW61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Anne offentlig finansiering",null,null,null,{"$f":"SUM(K62:T62)","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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anne offentlig finansiering",{"$f":"IF($H62=\"Egenandel\",0,-AS62)","v":0},{"$f":"IF($H62=\"Egenandel\",0,-AT62)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CN62:CW62)","v":0},null,null,{"$f":"CM62","v":"Anne offentlig finansiering"},{"$f":"IF($H62=\"NFR\",CN62,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB62:DK62)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H62=$DN$1,CN62,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO62:DX62)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H62=$EA$1,CN62,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB62:EK62)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H62=$EN$1,CN62,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO62:EX62)","v":0},null,null,"Anne offentlig finansiering",{"$f":"IF($H62=$FB$1,AS62,0)","v":0},{"$f":"IF($H62=$FB$1,-AT62,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(FC62:FL62)","v":0}]
[null,"Annen privat finansiering",null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annen privat finansiering",{"$f":"IF($H63=\"Egenandel\",0,-AS63)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN63:CW63)","v":0},null,null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB63:DK63)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO63:DX63)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB63:EK63)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO63:EX63)","v":0},null,null,"Annen privat finansiering",{"$f":"IF($H63=$FB$1,AS63,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Fra Norges Forskningsråd",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",{"$f":"IF($H64=$FB$1,AS64,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Viderefordelte midler",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F65)","v":0},null,null,{"$f":"SUM(K65:T65)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K65","v":0},{"$f":"L65","v":0},{"$f":"M65","v":0},{"$f":"N65","v":0},{"$f":"O65","v":0},{"$f":"P65","v":0},{"$f":"Q65","v":0},{"$f":"R65","v":0},{"$f":"S65","v":0},{"$f":"T65","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,null,null,null,null,null,null,null,null,null,null,null,null,"Viderefordelte midler",{"$f":"IF($H65=\"Egenandel\",0,-AS65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-AT65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-AU65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-AV65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-AW65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-AX65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-AY65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-AZ65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-BA65)","v":0},{"$f":"IF($H65=\"Egenandel\",0,-BB65)","v":0},{"$f":"SUM(CN65:CW65)","v":0},null,null,"Viderefordelte midler",0,{"$f":"IF($H65=\"NFR\",CO65,0)","v":0},{"$f":"IF($H65=\"NFR\",CP65,0)","v":0},{"$f":"IF($H65=\"NFR\",CQ65,0)","v":0},{"$f":"IF($H65=\"NFR\",CR65,0)","v":0},{"$f":"IF($H65=\"NFR\",CS65,0)","v":0},{"$f":"IF($H65=\"NFR\",CT65,0)","v":0},{"$f":"IF($H65=\"NFR\",CU65,0)","v":0},{"$f":"IF($H65=\"NFR\",CV65,0)","v":0},{"$f":"IF($H65=\"NFR\",CW65,0)","v":0},0]
[null,"Sum",{"$f":"SUM(C61:C65)","v":0},null,null,{"$f":"SUM(F61:F65)","v":0},null,null,null,null,{"$f":"SUM(K61:K65)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS61:AS65)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS66:BB66)","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,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(CN61:CN65)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,null,"Sum",{"$f":"SUM(FC62:FC64)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC66:FL66)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sats for ekst. fin. overhead",{"$f":"-(AS10+AS18+AS36)*(1+Registrering!$I$28)","v":0},{"$f":"-(AT10+AT18+AT36)*(1+Registrering!$I$28)","v":0},{"$f":"-(AU10+AU18+AU36)*(1+Registrering!$I$28)","v":0},{"$f":"-(AV10+AV18+AV36)*(1+Registrering!$I$28)","v":0},{"$f":"-(AW10+AW18+AW36)*(1+Registrering!$I$28)","v":0},{"$f":"-(AX10+AX18+AX36)*(1+Registrering!$I$28)","v":0},{"$f":"-(AY10+AY18+AY36)*(1+Registrering!$I$28)","v":0},{"$f":"-(AZ10+AZ18+AZ36)*(1+Registrering!$I$28)","v":0},{"$f":"-(BA10+BA18+BA36)*(1+Registrering!$I$28)","v":0},{"$f":"-(BB10+BB18+BB36)*(1+Registrering!$I$28)","v":0},{"$f":"SUM(CN68:CW68)","v":0}]
[null,"Eksterne inntekter",{"$f":"C58+C44+C36+C27+C18+C10+C66","v":0},null,null,{"$f":"SUM(K69:T69)","v":0},null,null,null,null,{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$68:$CX$71,11,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rundsummer NFR",{"$f":"CN58+CN38+CN44+CN65","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN69:CW69)","v":0},null,null,null,{"$f":"SUM(DB$48:DB$56)+SUM(DB$41:DB$43)+SUM(DB$30:DB$35)+SUM(DB$13:DB$17)+SUM(DB$4:DB$9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DM48:DM56)+SUM(DM41:DM43)+SUM(DM30:DM35)+SUM(DM13:DM17)+SUM(DM4:DM9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(FC48:FC57)+SUM(FC41:FC43)+SUM(FC30:FC35)+SUM(FC13:FC17)+SUM(FC4:FC9)","v":0},{"$f":"SUM(FD48:FD57)+SUM(FD41:FD43)+SUM(FD30:FD35)+SUM(FD13:FD17)+SUM(FD4:FD9)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(FB69:FL69)","v":0}]
[null,"Egenandel",null,null,null,{"$f":"SUM(K70:T70)","v":0},null,null,null,null,{"$f":"CN71","v":0},{"$f":"CO71","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$f":"K66-K65","v":0},{"$f":"L66-L65","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CN70:CW70)","v":0},null,null,"Lønn",{"$f":"DB38+DB44","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DL44+DL38+DL18+DL10","v":0}]
[null,"Totale kostnader",null,null,null,0,null,null,null,null,{"$f":"AS71","v":0},{"$f":"AT71","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS38+AS44+AS58+AS65+BD38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS71:BB71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",{"$f":"-(AS27+CB38+FC69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN71:CW71)","v":0}]
[null,"Resultat",null,null,null,0,null,null,null,null,{"$f":"SUM(K69:K71)","v":0},{"$f":"SUM(L69:L71)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Sum eksterne inntekter for instituttet",null,null,null,{"$f":"SUM(K74:T74)","v":0},null,null,null,null,{"$f":"K69","v":0},{"$f":"L69","v":0},0,0,0,0,0,0,0,0]
[null,"Inntekter fra LOS",null,null,null,{"$f":"SUM(K75:T75)","v":0}]
[null,"Inntekter fra FAK",null,null,null,{"$f":"SUM(K76:T76)","v":0}]
[null,"Sum eksterne inntekter for instituttet",null,null,null,{"$f":"SUM(K77:T77)","v":0},null,null,null,null,{"$f":"SUM(K74:K76)","v":0},{"$f":"SUM(L74:L76)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Total overhead (indirekte kostnader)",null,null,{"$f":"IFERROR((SUM(FP38:FY38))/(SUM(AS38:BB38)),0)","v":0}]
[null,"Benyttet påslag overhead (indirekte kostnader)",null,null,{"$f":"IF(E81>E79,E81,E79)","v":0}]
[null,"Finansiørs betalingsvillighet for Eksternt finansiert overhead",null,null,{"$f":"IFERROR(IF(E82=\"\",-SUM(Budsjett!$F$69+$F$44,(Budsjett!$F$58-$F$54-F56+$F$65),Budsjett!$D$10,Budsjett!$D$18,$D$36)/SUM(Budsjett!$D$10+Budsjett!$D$18+$D$36),E82),0)","v":0}]
[null,"Prosjekteiers policy for Eksternt finansiert overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prosjektleder/adm.leder",{"$f":"SUMIF($CM$4:$CM$17,$CM82,CN$4:CN$17)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Salderingsbeløp (overføres til generelle driftsmidler)",null,null,{"$f":"-F72","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forsker - professor",{"$f":"SUMIF($CM$4:$CM$17,$CM84,CN$4:CN$17)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forsker - 1.aman.",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gjesteforsker ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postdoktor / Forsker",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stipendiat",0,0,0,0,0,0,0,0,0,0]

{"sheet":"Budsjett_FL","index":3,"n_rows":72,"n_cols":181,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
["Alle beløp er angitt i hele kroner",null,"Prosjekttittel:",{"$f":"Registrering!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,{"$f":"AS4*K77","v":0},null,null,null,null,"OVERHEADKOSTNADER",null,null,null,null,null,null,null,null,null,null,null,"Eksternt finansiert overhead",null,null,null,null,null,null,null,null,null,null,null,"Internt finansiert overhead",null,null,null,null,null,null,null,null,null,null,null,"Ekstern finansiering",null,null,null,null,null,null,null,null,null,null,null,null,"NFR",null,null,null,null,null,null,null,null,null,null,null,null,"Private",null,null,null,null,null,null,null,null,null,null,null,null,"Internasjonale",null,null,null,null,null,null,null,null,null,null,null,null,"Offentlige",null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead ved rundsummer"]
[null,null,null,null,null,null,null,null,null,null,"REGISTRER MÅNEDSVERK"]
[null,"Prosjektansatte","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"Tabeller!D1","v":2024},{"$f":"K3+1","v":2025},{"$f":"L3+1","v":2026},2027,2028,2029,2030,2031,2032,{"$f":"S3+1","v":2033},null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS3","v":2024},{"$f":"AT3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD3","v":2024},{"$f":"BE3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP3","v":2024},{"$f":"BQ3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP3","v":2024},{"$f":"BQ3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"CB3","v":2024},{"$f":"CC3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"CN3","v":2024},{"$f":"CO3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,{"$f":"DB3","v":2024},{"$f":"DC3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,null,{"$f":"DO3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS3","v":2024},{"$f":"AT3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX4)","v":0},{"$f":"SUM(AS4:BB4)","v":0},{"$f":"IFERROR(SUM(BD4:BM4),0)","v":0},{"$f":"SUM(D4:E4)","v":0},{"$f":"SUM(K4:T4)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I4","v":0},{"$f":"IF(Budsjett_FL!I4>0,LOOKUP(Budsjett_FL!I4,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH4*Tabeller!$I$35","v":0},{"$f":"AH4*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI4*Tabeller!$L$26","v":0},{"$f":"AI4*Tabeller!$L$28","v":0},{"$f":"AI4*Tabeller!$L$27","v":0},{"$f":"SUM(AJ4:AM4)","v":0},{"$f":"AN4+(IF(B4=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO4/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K4*Budsjett_FL!$AN4))/12","v":0},{"$f":"((L4*Budsjett_FL!$AN4)*(Tabeller!J$35))/12","v":0},{"$f":"((M4*Budsjett_FL!$AN4)*(Tabeller!K$35))/12","v":0},{"$f":"((N4*Budsjett_FL!$AN4)*(Tabeller!L$35))/12","v":0},{"$f":"((O4*Budsjett_FL!$AN4)*(Tabeller!M$35))/12","v":0},{"$f":"((P4*Budsjett_FL!$AN4)*(Tabeller!N$35))/12","v":0},{"$f":"((Q4*Budsjett_FL!$AN4)*(Tabeller!O$35))/12","v":0},{"$f":"((R4*Budsjett_FL!$AN4)*(Tabeller!P$35))/12","v":0},{"$f":"((S4*Budsjett_FL!$AN4)*(Tabeller!Q$35))/12","v":0},{"$f":"((T4*Budsjett_FL!$AN4)*(Tabeller!R$35))/12","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,BP4,FP4),0)","v":0},{"$f":"IFERROR(IF($E$66>$E$65,BQ4,FQ4),0)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$68=$E$67,AS4*$E$68,AS4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AT4*$E$68,AT4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AU4*$E$68,AU4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AV4*$E$68,AV4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AW4*$E$68,AW4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AX4*$E$68,AX4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AY4*$E$68,AY4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AZ4*$E$68,AZ4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BA4*$E$68,BA4*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BB4*$E$68,BB4*Budsjett_FL!$E$67),0)","v":0},null,null,{"$f":"BD4-BP4","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B4","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AS4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!I$55*K4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!I$54*K4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!I$56*K4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!I$58*K4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!I$59*K4,0)+IF($CM4=\"Stipendiat\",Tabeller!I$60*K4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!I$57*K4,0)+IF($CM4=\"Feltassistent\",Tabeller!I$61*K4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AT4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!J$55*L4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!J$54*L4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!J$56*L4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!J$58*L4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!J$59*L4,0)+IF($CM4=\"Stipendiat\",Tabeller!J$60*L4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!J$57*L4,0)+IF($CM4=\"Feltassistent\",Tabeller!J$61*L4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AU4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!K$55*M4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!K$54*M4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!K$56*M4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!K$58*M4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!K$59*M4,0)+IF($CM4=\"Stipendiat\",Tabeller!K$60*M4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!K$57*M4,0)+IF($CM4=\"Feltassistent\",Tabeller!K$61*M4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AV4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!L$55*N4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!L$54*N4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!L$56*N4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!L$58*N4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!L$59*N4,0)+IF($CM4=\"Stipendiat\",Tabeller!L$60*N4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!L$57*N4,0)+IF($CM4=\"Feltassistent\",Tabeller!L$61*N4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AW4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!M$55*O4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!M$54*O4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!M$56*O4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!M$58*O4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!M$59*O4,0)+IF($CM4=\"Stipendiat\",Tabeller!M$60*O4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!M$57*O4,0)+IF($CM4=\"Feltassistent\",Tabeller!M$61*O4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AX4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!N$55*P4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!N$54*P4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!N$56*P4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!N$58*P4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!N$59*P4,0)+IF($CM4=\"Stipendiat\",Tabeller!N$60*P4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!N$57*P4,0)+IF($CM4=\"Feltassistent\",Tabeller!N$61*P4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AY4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!O$55*Q4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!O$56*Q4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!O$58*Q4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!O$59*Q4,0)+IF($CM4=\"Stipendiat\",Tabeller!O$60*Q4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!O$57*Q4,0)+IF($CM4=\"Feltassistent\",Tabeller!O$61*Q4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!AZ4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!P$55*R4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!P$54*R4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!P$56*R4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!P$58*R4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!P$59*R4,0)+IF($CM4=\"Stipendiat\",Tabeller!P$60*R4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!P$57*R4,0)+IF($CM4=\"Feltassistent\",Tabeller!P$61*R4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!BA4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!Q$55*S4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!Q$56*S4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!Q$58*S4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!Q$59*S4,0)+IF($CM4=\"Stipendiat\",Tabeller!Q$60*S4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!Q$57*S4,0)+IF($CM4=\"Feltassistent\",Tabeller!Q$61*S4,0))/12)","v":0},{"$f":"-((IF($CM4=\"Teknisk/adm. bistand\",Budsjett_FL!BB4*(1+Tabeller!$I$62),0)+IF($CM4=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB4*(1+Tabeller!#REF!),0))+(IF($CM4=\"Forsker - professor\",Tabeller!R$55*T4,0)+IF($CM4=\"Prosjektleder/adm.leder\",Tabeller!R$54*T4,0)+IF($CM4=\"Forsker - 1.aman.\",Tabeller!R$56*T4,0)+IF($CM4=\"Gjesteforsker\",Tabeller!R$58*T4,0)+IF($CM4=\"Postdoktor / forsker\",Tabeller!R$59*T4,0)+IF($CM4=\"Stipendiat\",Tabeller!R$60*T4,0)+IF($CM4=\"Forsker (rundsum)\",Tabeller!R$57*T4,0)+IF($CM4=\"Feltassistent\",Tabeller!R$61*T4,0))/12)","v":0},{"$f":"SUM(CN4:CW4)","v":0},null,null,{"$f":"CM4","v":0},{"$f":"IF($H4=\"NFR\",CN4,0)","v":0},{"$f":"IF($H4=\"NFR\",CO4,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DB4:DK4)","v":0},null,{"$f":"DA4","v":0},{"$f":"IF($H4=$DN$1,CN4,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO4:DX4)","v":0},null,{"$f":"DN4","v":0},{"$f":"IF($H4=$EA$1,CN4,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB4:EK4)","v":0},null,{"$f":"EA4","v":0},{"$f":"IF($H4=$EN$1,CN4,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO4:EX4)","v":0},null,null,{"$f":"EN4","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC4:FL4)","v":0},null,null,{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(K4/12)*Tabeller!J$11,(K4/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(L4/12)*Tabeller!K$11,(L4/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(M4/12)*Tabeller!L$11,(M4/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(N4/12)*Tabeller!M$11,(N4/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(O4/12)*Tabeller!N$11,(O4/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(P4/12)*Tabeller!O$11,(P4/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(Q4/12)*Tabeller!P$11,(Q4/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(R4/12)*Tabeller!Q$11,(R4/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(S4/12)*Tabeller!R$11,(S4/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand\",(T4/12)*Tabeller!S$11,(T4/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX5)","v":0},{"$f":"SUM(AS5:BB5)","v":0},{"$f":"IFERROR(SUM(BD5:BM5),0)","v":0},{"$f":"SUM(D5:E5)","v":0},{"$f":"SUM(K5:T5)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett_FL!I5>0,LOOKUP(Budsjett_FL!I5,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH5*Tabeller!$I$35","v":0},{"$f":"AH5*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI5*Tabeller!$L$26","v":0},{"$f":"AI5*Tabeller!$L$28","v":0},{"$f":"AI5*Tabeller!$L$27","v":0},0,{"$f":"AN5+(IF(B5=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO5/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K5*Budsjett_FL!$AN5))/12","v":0},{"$f":"((L5*Budsjett_FL!$AN5)*(Tabeller!J$35))/12","v":0},{"$f":"((M5*Budsjett_FL!$AN5)*(Tabeller!K$35))/12","v":0},{"$f":"((N5*Budsjett_FL!$AN5)*(Tabeller!L$35))/12","v":0},{"$f":"((O5*Budsjett_FL!$AN5)*(Tabeller!M$35))/12","v":0},{"$f":"((P5*Budsjett_FL!$AN5)*(Tabeller!N$35))/12","v":0},{"$f":"((Q5*Budsjett_FL!$AN5)*(Tabeller!O$35))/12","v":0},{"$f":"((R5*Budsjett_FL!$AN5)*(Tabeller!P$35))/12","v":0},{"$f":"((S5*Budsjett_FL!$AN5)*(Tabeller!Q$35))/12","v":0},{"$f":"((T5*Budsjett_FL!$AN5)*(Tabeller!R$35))/12","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,BP5,FP5),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$68=$E$67,AS5*$E$68,AS5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AT5*$E$68,AT5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AU5*$E$68,AU5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AV5*$E$68,AV5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AW5*$E$68,AW5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AX5*$E$68,AX5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AY5*$E$68,AY5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AZ5*$E$68,AZ5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BA5*$E$68,BA5*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BB5*$E$68,BB5*Budsjett_FL!$E$67),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AS5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!I$55*K5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!I$54*K5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!I$56*K5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!I$58*K5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!I$59*K5,0)+IF($CM5=\"Stipendiat\",Tabeller!I$60*K5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!I$57*K5,0)+IF($CM5=\"Feltassistent\",Tabeller!I$61*K5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AT5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!J$55*L5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!J$54*L5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!J$56*L5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!J$58*L5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!J$59*L5,0)+IF($CM5=\"Stipendiat\",Tabeller!J$60*L5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!J$57*L5,0)+IF($CM5=\"Feltassistent\",Tabeller!J$61*L5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AU5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!K$55*M5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!K$54*M5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!K$56*M5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!K$58*M5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!K$59*M5,0)+IF($CM5=\"Stipendiat\",Tabeller!K$60*M5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!K$57*M5,0)+IF($CM5=\"Feltassistent\",Tabeller!K$61*M5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AV5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!L$55*N5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!L$54*N5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!L$56*N5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!L$58*N5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!L$59*N5,0)+IF($CM5=\"Stipendiat\",Tabeller!L$60*N5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!L$57*N5,0)+IF($CM5=\"Feltassistent\",Tabeller!L$61*N5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AW5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!M$55*O5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!M$54*O5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!M$56*O5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!M$58*O5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!M$59*O5,0)+IF($CM5=\"Stipendiat\",Tabeller!M$60*O5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!M$57*O5,0)+IF($CM5=\"Feltassistent\",Tabeller!M$61*O5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AX5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!N$55*P5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!N$54*P5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!N$56*P5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!N$58*P5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!N$59*P5,0)+IF($CM5=\"Stipendiat\",Tabeller!N$60*P5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!N$57*P5,0)+IF($CM5=\"Feltassistent\",Tabeller!N$61*P5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AY5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!O$55*Q5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!O$56*Q5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!O$58*Q5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!O$59*Q5,0)+IF($CM5=\"Stipendiat\",Tabeller!O$60*Q5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!O$57*Q5,0)+IF($CM5=\"Feltassistent\",Tabeller!O$61*Q5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!AZ5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!P$55*R5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!P$54*R5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!P$56*R5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!P$58*R5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!P$59*R5,0)+IF($CM5=\"Stipendiat\",Tabeller!P$60*R5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!P$57*R5,0)+IF($CM5=\"Feltassistent\",Tabeller!P$61*R5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!BA5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!Q$55*S5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!Q$56*S5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!Q$58*S5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!Q$59*S5,0)+IF($CM5=\"Stipendiat\",Tabeller!Q$60*S5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!Q$57*S5,0)+IF($CM5=\"Feltassistent\",Tabeller!Q$61*S5,0))/12)","v":0},{"$f":"-((IF($CM5=\"Teknisk/adm. bistand\",Budsjett_FL!BB5*(1+Tabeller!$I$62),0)+IF($CM5=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB5*(1+Tabeller!#REF!),0))+(IF($CM5=\"Forsker - professor\",Tabeller!R$55*T5,0)+IF($CM5=\"Prosjektleder/adm.leder\",Tabeller!R$54*T5,0)+IF($CM5=\"Forsker - 1.aman.\",Tabeller!R$56*T5,0)+IF($CM5=\"Gjesteforsker\",Tabeller!R$58*T5,0)+IF($CM5=\"Postdoktor / forsker\",Tabeller!R$59*T5,0)+IF($CM5=\"Stipendiat\",Tabeller!R$60*T5,0)+IF($CM5=\"Forsker (rundsum)\",Tabeller!R$57*T5,0)+IF($CM5=\"Feltassistent\",Tabeller!R$61*T5,0))/12)","v":0},{"$f":"SUM(CN5:CW5)","v":0},null,null,{"$f":"CM5","v":0},{"$f":"IF($H5=\"NFR\",CN5,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB5:DK5)","v":0},null,{"$f":"DA5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO5:DX5)","v":0},null,{"$f":"DN5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB5:EK5)","v":0},null,{"$f":"EA5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO5:EX5)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC5:FL5)","v":0},null,null,{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(K5/12)*Tabeller!J$11,(K5/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(L5/12)*Tabeller!K$11,(L5/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(M5/12)*Tabeller!L$11,(M5/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(N5/12)*Tabeller!M$11,(N5/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(O5/12)*Tabeller!N$11,(O5/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(P5/12)*Tabeller!O$11,(P5/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(Q5/12)*Tabeller!P$11,(Q5/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(R5/12)*Tabeller!Q$11,(R5/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(S5/12)*Tabeller!R$11,(S5/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B5=\"Teknisk/adm. Bistand\",(T5/12)*Tabeller!S$11,(T5/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX6)","v":0},0,0,0,{"$f":"SUM(K6:T6)/12","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,null,0,{"$f":"IF(Budsjett_FL!I6>0,LOOKUP(Budsjett_FL!I6,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH6*Tabeller!$I$35","v":0},{"$f":"AH6*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI6*Tabeller!$L$26","v":0},{"$f":"AI6*Tabeller!$L$28","v":0},{"$f":"AI6*Tabeller!$L$27","v":0},0,{"$f":"AN6+(IF(B6=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO6/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K6*Budsjett_FL!$AN6))/12","v":0},{"$f":"((L6*Budsjett_FL!$AN6)*(Tabeller!J$35))/12","v":0},{"$f":"((M6*Budsjett_FL!$AN6)*(Tabeller!K$35))/12","v":0},{"$f":"((N6*Budsjett_FL!$AN6)*(Tabeller!L$35))/12","v":0},{"$f":"((O6*Budsjett_FL!$AN6)*(Tabeller!M$35))/12","v":0},{"$f":"((P6*Budsjett_FL!$AN6)*(Tabeller!N$35))/12","v":0},{"$f":"((Q6*Budsjett_FL!$AN6)*(Tabeller!O$35))/12","v":0},{"$f":"((R6*Budsjett_FL!$AN6)*(Tabeller!P$35))/12","v":0},{"$f":"((S6*Budsjett_FL!$AN6)*(Tabeller!Q$35))/12","v":0},{"$f":"((T6*Budsjett_FL!$AN6)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$68=$E$67,AS6*$E$68,AS6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AT6*$E$68,AT6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AU6*$E$68,AU6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AV6*$E$68,AV6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AW6*$E$68,AW6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AX6*$E$68,AX6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AY6*$E$68,AY6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AZ6*$E$68,AZ6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BA6*$E$68,BA6*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BB6*$E$68,BB6*Budsjett_FL!$E$67),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AS6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!I$55*K6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!I$54*K6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!I$56*K6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!I$58*K6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!I$59*K6,0)+IF($CM6=\"Stipendiat\",Tabeller!I$60*K6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!I$57*K6,0)+IF($CM6=\"Feltassistent\",Tabeller!I$61*K6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AT6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!J$55*L6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!J$54*L6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!J$56*L6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!J$58*L6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!J$59*L6,0)+IF($CM6=\"Stipendiat\",Tabeller!J$60*L6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!J$57*L6,0)+IF($CM6=\"Feltassistent\",Tabeller!J$61*L6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AU6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!K$55*M6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!K$54*M6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!K$56*M6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!K$58*M6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!K$59*M6,0)+IF($CM6=\"Stipendiat\",Tabeller!K$60*M6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!K$57*M6,0)+IF($CM6=\"Feltassistent\",Tabeller!K$61*M6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AV6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!L$55*N6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!L$54*N6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!L$56*N6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!L$58*N6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!L$59*N6,0)+IF($CM6=\"Stipendiat\",Tabeller!L$60*N6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!L$57*N6,0)+IF($CM6=\"Feltassistent\",Tabeller!L$61*N6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AW6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!M$55*O6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!M$54*O6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!M$56*O6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!M$58*O6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!M$59*O6,0)+IF($CM6=\"Stipendiat\",Tabeller!M$60*O6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!M$57*O6,0)+IF($CM6=\"Feltassistent\",Tabeller!M$61*O6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AX6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!N$55*P6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!N$54*P6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!N$56*P6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!N$58*P6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!N$59*P6,0)+IF($CM6=\"Stipendiat\",Tabeller!N$60*P6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!N$57*P6,0)+IF($CM6=\"Feltassistent\",Tabeller!N$61*P6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AY6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!O$55*Q6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!O$56*Q6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!O$58*Q6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!O$59*Q6,0)+IF($CM6=\"Stipendiat\",Tabeller!O$60*Q6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!O$57*Q6,0)+IF($CM6=\"Feltassistent\",Tabeller!O$61*Q6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!AZ6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!P$55*R6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!P$54*R6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!P$56*R6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!P$58*R6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!P$59*R6,0)+IF($CM6=\"Stipendiat\",Tabeller!P$60*R6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!P$57*R6,0)+IF($CM6=\"Feltassistent\",Tabeller!P$61*R6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!BA6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!Q$55*S6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!Q$56*S6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!Q$58*S6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!Q$59*S6,0)+IF($CM6=\"Stipendiat\",Tabeller!Q$60*S6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!Q$57*S6,0)+IF($CM6=\"Feltassistent\",Tabeller!Q$61*S6,0))/12)","v":0},{"$f":"-((IF($CM6=\"Teknisk/adm. bistand\",Budsjett_FL!BB6*(1+Tabeller!$I$62),0)+IF($CM6=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB6*(1+Tabeller!#REF!),0))+(IF($CM6=\"Forsker - professor\",Tabeller!R$55*T6,0)+IF($CM6=\"Prosjektleder/adm.leder\",Tabeller!R$54*T6,0)+IF($CM6=\"Forsker - 1.aman.\",Tabeller!R$56*T6,0)+IF($CM6=\"Gjesteforsker\",Tabeller!R$58*T6,0)+IF($CM6=\"Postdoktor / forsker\",Tabeller!R$59*T6,0)+IF($CM6=\"Stipendiat\",Tabeller!R$60*T6,0)+IF($CM6=\"Forsker (rundsum)\",Tabeller!R$57*T6,0)+IF($CM6=\"Feltassistent\",Tabeller!R$61*T6,0))/12)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO6:DX6)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB6:EK6)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO6:EX6)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC6:FL6)","v":0},null,null,{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(K6/12)*Tabeller!J$11,(K6/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(L6/12)*Tabeller!K$11,(L6/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(M6/12)*Tabeller!L$11,(M6/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(N6/12)*Tabeller!M$11,(N6/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(O6/12)*Tabeller!N$11,(O6/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(P6/12)*Tabeller!O$11,(P6/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(Q6/12)*Tabeller!P$11,(Q6/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(R6/12)*Tabeller!Q$11,(R6/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(S6/12)*Tabeller!R$11,(S6/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B6=\"Teknisk/adm. Bistand\",(T6/12)*Tabeller!S$11,(T6/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX7)","v":0},0,0,0,{"$f":"SUM(K7:T7)/12","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,null,0,{"$f":"IF(Budsjett_FL!I7>0,LOOKUP(Budsjett_FL!I7,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH7*Tabeller!$I$35","v":0},{"$f":"AH7*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI7*Tabeller!$L$26","v":0},{"$f":"AI7*Tabeller!$L$28","v":0},{"$f":"AI7*Tabeller!$L$27","v":0},0,{"$f":"AN7+(IF(B7=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO7/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K7*Budsjett_FL!$AN7))/12","v":0},{"$f":"((L7*Budsjett_FL!$AN7)*(Tabeller!J$35))/12","v":0},{"$f":"((M7*Budsjett_FL!$AN7)*(Tabeller!K$35))/12","v":0},{"$f":"((N7*Budsjett_FL!$AN7)*(Tabeller!L$35))/12","v":0},{"$f":"((O7*Budsjett_FL!$AN7)*(Tabeller!M$35))/12","v":0},{"$f":"((P7*Budsjett_FL!$AN7)*(Tabeller!N$35))/12","v":0},{"$f":"((Q7*Budsjett_FL!$AN7)*(Tabeller!O$35))/12","v":0},{"$f":"((R7*Budsjett_FL!$AN7)*(Tabeller!P$35))/12","v":0},{"$f":"((S7*Budsjett_FL!$AN7)*(Tabeller!Q$35))/12","v":0},{"$f":"((T7*Budsjett_FL!$AN7)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$68=$E$67,AS7*$E$68,AS7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AT7*$E$68,AT7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AU7*$E$68,AU7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AV7*$E$68,AV7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AW7*$E$68,AW7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AX7*$E$68,AX7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AY7*$E$68,AY7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,AZ7*$E$68,AZ7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BA7*$E$68,BA7*Budsjett_FL!$E$67),0)","v":0},{"$f":"IFERROR(IF($E$68=$E$67,BB7*$E$68,BB7*Budsjett_FL!$E$67),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AS7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!I$55*K7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!I$54*K7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!I$56*K7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!I$58*K7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!I$59*K7,0)+IF($CM7=\"Stipendiat\",Tabeller!I$60*K7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!I$57*K7,0)+IF($CM7=\"Feltassistent\",Tabeller!I$61*K7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AT7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!J$55*L7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!J$54*L7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!J$56*L7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!J$58*L7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!J$59*L7,0)+IF($CM7=\"Stipendiat\",Tabeller!J$60*L7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!J$57*L7,0)+IF($CM7=\"Feltassistent\",Tabeller!J$61*L7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AU7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!K$55*M7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!K$54*M7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!K$56*M7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!K$58*M7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!K$59*M7,0)+IF($CM7=\"Stipendiat\",Tabeller!K$60*M7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!K$57*M7,0)+IF($CM7=\"Feltassistent\",Tabeller!K$61*M7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AV7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!L$55*N7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!L$54*N7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!L$56*N7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!L$58*N7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!L$59*N7,0)+IF($CM7=\"Stipendiat\",Tabeller!L$60*N7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!L$57*N7,0)+IF($CM7=\"Feltassistent\",Tabeller!L$61*N7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AW7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!M$55*O7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!M$54*O7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!M$56*O7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!M$58*O7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!M$59*O7,0)+IF($CM7=\"Stipendiat\",Tabeller!M$60*O7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!M$57*O7,0)+IF($CM7=\"Feltassistent\",Tabeller!M$61*O7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AX7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!N$55*P7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!N$54*P7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!N$56*P7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!N$58*P7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!N$59*P7,0)+IF($CM7=\"Stipendiat\",Tabeller!N$60*P7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!N$57*P7,0)+IF($CM7=\"Feltassistent\",Tabeller!N$61*P7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AY7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!O$55*Q7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!O$56*Q7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!O$58*Q7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!O$59*Q7,0)+IF($CM7=\"Stipendiat\",Tabeller!O$60*Q7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!O$57*Q7,0)+IF($CM7=\"Feltassistent\",Tabeller!O$61*Q7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!AZ7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!P$55*R7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!P$54*R7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!P$56*R7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!P$58*R7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!P$59*R7,0)+IF($CM7=\"Stipendiat\",Tabeller!P$60*R7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!P$57*R7,0)+IF($CM7=\"Feltassistent\",Tabeller!P$61*R7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!BA7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!Q$55*S7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!Q$56*S7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!Q$58*S7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!Q$59*S7,0)+IF($CM7=\"Stipendiat\",Tabeller!Q$60*S7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!Q$57*S7,0)+IF($CM7=\"Feltassistent\",Tabeller!Q$61*S7,0))/12)","v":0},{"$f":"-((IF($CM7=\"Teknisk/adm. bistand\",Budsjett_FL!BB7*(1+Tabeller!$I$62),0)+IF($CM7=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB7*(1+Tabeller!#REF!),0))+(IF($CM7=\"Forsker - professor\",Tabeller!R$55*T7,0)+IF($CM7=\"Prosjektleder/adm.leder\",Tabeller!R$54*T7,0)+IF($CM7=\"Forsker - 1.aman.\",Tabeller!R$56*T7,0)+IF($CM7=\"Gjesteforsker\",Tabeller!R$58*T7,0)+IF($CM7=\"Postdoktor / forsker\",Tabeller!R$59*T7,0)+IF($CM7=\"Stipendiat\",Tabeller!R$60*T7,0)+IF($CM7=\"Forsker (rundsum)\",Tabeller!R$57*T7,0)+IF($CM7=\"Feltassistent\",Tabeller!R$61*T7,0))/12)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO7:DX7)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB7:EK7)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO7:EX7)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC7:FL7)","v":0},null,null,{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(K7/12)*Tabeller!J$11,(K7/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(L7/12)*Tabeller!K$11,(L7/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(M7/12)*Tabeller!L$11,(M7/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(N7/12)*Tabeller!M$11,(N7/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(O7/12)*Tabeller!N$11,(O7/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(P7/12)*Tabeller!O$11,(P7/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(Q7/12)*Tabeller!P$11,(Q7/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(R7/12)*Tabeller!Q$11,(R7/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(S7/12)*Tabeller!R$11,(S7/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B7=\"Teknisk/adm. Bistand\",(T7/12)*Tabeller!S$11,(T7/12)*Tabeller!S$10),0)","v":0}]
[null,"Sum ansatte",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},{"$f":"SUM(E4:E7)","v":0},{"$f":"SUM(F4:F7)","v":0},{"$f":"SUM(G4:G7)","v":0},null,null,null,{"$f":"SUM(K4:K7)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS4:AS7)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS8:BB8)","v":0},{"$f":"SUM(BD4:BD7)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD8:BM8)","v":0},null,{"$f":"SUM(BP4:BP7)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB4:CB7)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CN4:CN7)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB4:DB7)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO4:DO7)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB4:EB7)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO4:EO7)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC4:FC7)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP4:FP7)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ÅRSVERK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Eksternt frikjøp ","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD10","v":2024},{"$f":"BE10","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP10","v":2024},{"$f":"BQ10","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP10","v":2024},{"$f":"BQ10","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX11)","v":0},{"$f":"SUM(AS11:BB11)","v":0},{"$f":"IFERROR(SUM(BD11:BM11),0)","v":0},{"$f":"SUM(D11:E11)","v":0},{"$f":"SUM(K11:T11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I11","v":0},{"$f":"IF(Budsjett_FL!I11>0,LOOKUP(Budsjett_FL!I11,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH11*Tabeller!$I$35","v":0},{"$f":"AH11*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI11*Tabeller!$L$26","v":0},{"$f":"AI11*Tabeller!$L$28","v":0},{"$f":"AI11*Tabeller!$L$27","v":0},{"$f":"SUM(AJ11:AM11)","v":0},{"$f":"AN11+(IF(B11=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO11/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K11*Budsjett_FL!$AN11))","v":0},{"$f":"((L11*Budsjett_FL!$AN11)*(Tabeller!J$35))","v":0},{"$f":"((M11*Budsjett_FL!$AN11)*(Tabeller!K$35))","v":0},{"$f":"((N11*Budsjett_FL!$AN11)*(Tabeller!L$35))","v":0},{"$f":"((O11*Budsjett_FL!$AN11)*(Tabeller!M$35))","v":0},{"$f":"((P11*Budsjett_FL!$AN11)*(Tabeller!N$35))","v":0},{"$f":"((Q11*Budsjett_FL!$AN11)*(Tabeller!O$35))","v":0},{"$f":"((R11*Budsjett_FL!$AN11)*(Tabeller!P$35))","v":0},{"$f":"((S11*Budsjett_FL!$AN11)*(Tabeller!Q$35))","v":0},{"$f":"((T11*Budsjett_FL!$AN11)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,BP11,FP11),0)","v":0},{"$f":"IFERROR(IF($E$66>$E$65,BQ11,FQ11),0)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$68=$M$67,AS11*$E$67,AS11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AT11*$E$67,AT11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AU11*$E$67,AU11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AV11*$E$67,AV11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AW11*$E$67,AW11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AX11*$E$67,AX11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AY11*$E$67,AY11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AZ11*$E$67,AZ11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BA11*$E$67,BA11*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BB11*$E$67,BB11*Budsjett_FL!$E$68),0)","v":0},null,null,{"$f":"BD11-BP11","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B11","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AS11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!I$55*K11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!I$54*K11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!I$56*K11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!I$58*K11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!I$59*K11,0)+IF($CM11=\"Stipendiat\",Tabeller!I$60*K11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!I$57*K11,0)+IF($CM11=\"Feltassistent\",Tabeller!I$61*K11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AT11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!J$55*L11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!J$54*L11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!J$56*L11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!J$58*L11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!J$59*L11,0)+IF($CM11=\"Stipendiat\",Tabeller!J$60*L11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!J$57*L11,0)+IF($CM11=\"Feltassistent\",Tabeller!J$61*L11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AU11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!K$55*M11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!K$54*M11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!K$56*M11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!K$58*M11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!K$59*M11,0)+IF($CM11=\"Stipendiat\",Tabeller!K$60*M11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!K$57*M11,0)+IF($CM11=\"Feltassistent\",Tabeller!K$61*M11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AV11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!L$55*N11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!L$54*N11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!L$56*N11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!L$58*N11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!L$59*N11,0)+IF($CM11=\"Stipendiat\",Tabeller!L$60*N11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!L$57*N11,0)+IF($CM11=\"Feltassistent\",Tabeller!L$61*N11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AW11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!M$55*O11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!M$54*O11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!M$56*O11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!M$58*O11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!M$59*O11,0)+IF($CM11=\"Stipendiat\",Tabeller!M$60*O11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!M$57*O11,0)+IF($CM11=\"Feltassistent\",Tabeller!M$61*O11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AX11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!N$55*P11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!N$54*P11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!N$56*P11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!N$58*P11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!N$59*P11,0)+IF($CM11=\"Stipendiat\",Tabeller!N$60*P11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!N$57*P11,0)+IF($CM11=\"Feltassistent\",Tabeller!N$61*P11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AY11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!O$55*Q11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!O$56*Q11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!O$58*Q11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!O$59*Q11,0)+IF($CM11=\"Stipendiat\",Tabeller!O$60*Q11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!O$57*Q11,0)+IF($CM11=\"Feltassistent\",Tabeller!O$61*Q11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!AZ11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!P$55*R11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!P$54*R11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!P$56*R11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!P$58*R11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!P$59*R11,0)+IF($CM11=\"Stipendiat\",Tabeller!P$60*R11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!P$57*R11,0)+IF($CM11=\"Feltassistent\",Tabeller!P$61*R11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!BA11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!Q$55*S11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!Q$56*S11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!Q$58*S11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!Q$59*S11,0)+IF($CM11=\"Stipendiat\",Tabeller!Q$60*S11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!Q$57*S11,0)+IF($CM11=\"Feltassistent\",Tabeller!Q$61*S11,0))","v":0},{"$f":"-(IF($CM11=\"Teknisk/adm. bistand\",Budsjett_FL!BB11*(1+Tabeller!$I$62),0)+IF($CM11=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB11*(1+Tabeller!#REF!),0)+IF($CM11=\"Forsker - professor\",Tabeller!R$55*T11,0)+IF($CM11=\"Prosjektleder/adm.leder\",Tabeller!R$54*T11,0)+IF($CM11=\"Forsker - 1.aman.\",Tabeller!R$56*T11,0)+IF($CM11=\"Gjesteforsker\",Tabeller!R$58*T11,0)+IF($CM11=\"Postdoktor / forsker\",Tabeller!R$59*T11,0)+IF($CM11=\"Stipendiat\",Tabeller!R$60*T11,0)+IF($CM11=\"Forsker (rundsum)\",Tabeller!R$57*T11,0)+IF($CM11=\"Feltassistent\",Tabeller!R$61*T11,0))","v":0},{"$f":"SUM(CN11:CW11)","v":0},null,null,{"$f":"CM11","v":0},{"$f":"IF($H11=\"NFR\",CN11,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB11:DK11)","v":0},null,0,{"$f":"IF($H11=$DN$1,CN11,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO11:DX11)","v":0},null,0,{"$f":"IF($H11=$EA$1,CN11,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB11:EK11)","v":0},null,0,{"$f":"IF($H11=$EN$1,CN11,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO11:EX11)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC11:FL11)","v":0},null,null,{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(K11)*Tabeller!J$11,(K11)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(L11)*Tabeller!K$11,(L11)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(M11)*Tabeller!L$11,(M11)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(N11)*Tabeller!M$11,(N11)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(O11)*Tabeller!N$11,(O11)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(P11)*Tabeller!O$11,(P11)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(Q11)*Tabeller!P$11,(Q11)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(R11)*Tabeller!Q$11,(R11)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(S11)*Tabeller!R$11,(S11)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(T11)*Tabeller!S$11,(T11)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX12)","v":0},0,0,0,{"$f":"SUM(K12:T12)","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,null,0,{"$f":"IF(Budsjett_FL!I12>0,LOOKUP(Budsjett_FL!I12,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH12*Tabeller!$I$35","v":0},{"$f":"AH12*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI12*Tabeller!$L$26","v":0},{"$f":"AI12*Tabeller!$L$28","v":0},{"$f":"AI12*Tabeller!$L$27","v":0},0,{"$f":"AN12+(IF(B12=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO12/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K12*Budsjett_FL!$AN12))","v":0},{"$f":"((L12*Budsjett_FL!$AN12)*(Tabeller!J$35))","v":0},{"$f":"((M12*Budsjett_FL!$AN12)*(Tabeller!K$35))","v":0},{"$f":"((N12*Budsjett_FL!$AN12)*(Tabeller!L$35))","v":0},{"$f":"((O12*Budsjett_FL!$AN12)*(Tabeller!M$35))","v":0},{"$f":"((P12*Budsjett_FL!$AN12)*(Tabeller!N$35))","v":0},{"$f":"((Q12*Budsjett_FL!$AN12)*(Tabeller!O$35))","v":0},{"$f":"((R12*Budsjett_FL!$AN12)*(Tabeller!P$35))","v":0},{"$f":"((S12*Budsjett_FL!$AN12)*(Tabeller!Q$35))","v":0},{"$f":"((T12*Budsjett_FL!$AN12)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,BP12,FP12),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$68=$M$67,AS12*$E$67,AS12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AT12*$E$67,AT12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AU12*$E$67,AU12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AV12*$E$67,AV12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AW12*$E$67,AW12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AX12*$E$67,AX12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AY12*$E$67,AY12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AZ12*$E$67,AZ12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BA12*$E$67,BA12*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BB12*$E$67,BB12*Budsjett_FL!$E$68),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AS12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!I$55*K12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!I$54*K12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!I$56*K12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!I$58*K12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!I$59*K12,0)+IF($CM12=\"Stipendiat\",Tabeller!I$60*K12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!I$57*K12,0)+IF($CM12=\"Feltassistent\",Tabeller!I$61*K12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AT12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!J$55*L12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!J$54*L12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!J$56*L12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!J$58*L12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!J$59*L12,0)+IF($CM12=\"Stipendiat\",Tabeller!J$60*L12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!J$57*L12,0)+IF($CM12=\"Feltassistent\",Tabeller!J$61*L12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AU12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!K$55*M12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!K$54*M12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!K$56*M12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!K$58*M12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!K$59*M12,0)+IF($CM12=\"Stipendiat\",Tabeller!K$60*M12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!K$57*M12,0)+IF($CM12=\"Feltassistent\",Tabeller!K$61*M12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AV12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!L$55*N12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!L$54*N12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!L$56*N12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!L$58*N12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!L$59*N12,0)+IF($CM12=\"Stipendiat\",Tabeller!L$60*N12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!L$57*N12,0)+IF($CM12=\"Feltassistent\",Tabeller!L$61*N12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AW12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!M$55*O12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!M$54*O12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!M$56*O12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!M$58*O12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!M$59*O12,0)+IF($CM12=\"Stipendiat\",Tabeller!M$60*O12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!M$57*O12,0)+IF($CM12=\"Feltassistent\",Tabeller!M$61*O12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AX12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!N$55*P12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!N$54*P12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!N$56*P12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!N$58*P12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!N$59*P12,0)+IF($CM12=\"Stipendiat\",Tabeller!N$60*P12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!N$57*P12,0)+IF($CM12=\"Feltassistent\",Tabeller!N$61*P12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AY12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!O$55*Q12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!O$56*Q12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!O$58*Q12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!O$59*Q12,0)+IF($CM12=\"Stipendiat\",Tabeller!O$60*Q12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!O$57*Q12,0)+IF($CM12=\"Feltassistent\",Tabeller!O$61*Q12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!AZ12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!P$55*R12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!P$54*R12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!P$56*R12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!P$58*R12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!P$59*R12,0)+IF($CM12=\"Stipendiat\",Tabeller!P$60*R12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!P$57*R12,0)+IF($CM12=\"Feltassistent\",Tabeller!P$61*R12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!BA12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!Q$55*S12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!Q$56*S12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!Q$58*S12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!Q$59*S12,0)+IF($CM12=\"Stipendiat\",Tabeller!Q$60*S12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!Q$57*S12,0)+IF($CM12=\"Feltassistent\",Tabeller!Q$61*S12,0))","v":0},{"$f":"-(IF($CM12=\"Teknisk/adm. bistand\",Budsjett_FL!BB12*(1+Tabeller!$I$62),0)+IF($CM12=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB12*(1+Tabeller!#REF!),0)+IF($CM12=\"Forsker - professor\",Tabeller!R$55*T12,0)+IF($CM12=\"Prosjektleder/adm.leder\",Tabeller!R$54*T12,0)+IF($CM12=\"Forsker - 1.aman.\",Tabeller!R$56*T12,0)+IF($CM12=\"Gjesteforsker\",Tabeller!R$58*T12,0)+IF($CM12=\"Postdoktor / forsker\",Tabeller!R$59*T12,0)+IF($CM12=\"Stipendiat\",Tabeller!R$60*T12,0)+IF($CM12=\"Forsker (rundsum)\",Tabeller!R$57*T12,0)+IF($CM12=\"Feltassistent\",Tabeller!R$61*T12,0))","v":0},{"$f":"SUM(CN12:CW12)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB12:DK12)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO12:DX12)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB12:EK12)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO12:EX12)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC12:FL12)","v":0},null,null,{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(K12)*Tabeller!J$11,(K12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(L12)*Tabeller!K$11,(L12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(M12)*Tabeller!L$11,(M12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(N12)*Tabeller!M$11,(N12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(O12)*Tabeller!N$11,(O12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(P12)*Tabeller!O$11,(P12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(Q12)*Tabeller!P$11,(Q12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(R12)*Tabeller!Q$11,(R12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(S12)*Tabeller!R$11,(S12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(T12)*Tabeller!S$11,(T12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX13)","v":0},0,0,0,{"$f":"SUM(K13:T13)","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,null,0,{"$f":"IF(Budsjett_FL!I13>0,LOOKUP(Budsjett_FL!I13,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH13*Tabeller!$I$35","v":0},{"$f":"AH13*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI13*Tabeller!$L$26","v":0},{"$f":"AI13*Tabeller!$L$28","v":0},{"$f":"AI13*Tabeller!$L$27","v":0},0,{"$f":"AN13+(IF(B13=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO13/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K13*Budsjett_FL!$AN13))","v":0},{"$f":"((L13*Budsjett_FL!$AN13)*(Tabeller!J$35))","v":0},{"$f":"((M13*Budsjett_FL!$AN13)*(Tabeller!K$35))","v":0},{"$f":"((N13*Budsjett_FL!$AN13)*(Tabeller!L$35))","v":0},{"$f":"((O13*Budsjett_FL!$AN13)*(Tabeller!M$35))","v":0},{"$f":"((P13*Budsjett_FL!$AN13)*(Tabeller!N$35))","v":0},{"$f":"((Q13*Budsjett_FL!$AN13)*(Tabeller!O$35))","v":0},{"$f":"((R13*Budsjett_FL!$AN13)*(Tabeller!P$35))","v":0},{"$f":"((S13*Budsjett_FL!$AN13)*(Tabeller!Q$35))","v":0},{"$f":"((T13*Budsjett_FL!$AN13)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$68=$M$67,AS13*$E$67,AS13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AT13*$E$67,AT13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AU13*$E$67,AU13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AV13*$E$67,AV13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AW13*$E$67,AW13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AX13*$E$67,AX13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AY13*$E$67,AY13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AZ13*$E$67,AZ13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BA13*$E$67,BA13*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BB13*$E$67,BB13*Budsjett_FL!$E$68),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AS13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!I$55*K13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!I$54*K13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!I$56*K13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!I$58*K13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!I$59*K13,0)+IF($CM13=\"Stipendiat\",Tabeller!I$60*K13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!I$57*K13,0)+IF($CM13=\"Feltassistent\",Tabeller!I$61*K13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AT13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!J$55*L13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!J$54*L13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!J$56*L13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!J$58*L13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!J$59*L13,0)+IF($CM13=\"Stipendiat\",Tabeller!J$60*L13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!J$57*L13,0)+IF($CM13=\"Feltassistent\",Tabeller!J$61*L13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AU13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!K$55*M13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!K$54*M13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!K$56*M13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!K$58*M13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!K$59*M13,0)+IF($CM13=\"Stipendiat\",Tabeller!K$60*M13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!K$57*M13,0)+IF($CM13=\"Feltassistent\",Tabeller!K$61*M13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AV13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!L$55*N13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!L$54*N13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!L$56*N13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!L$58*N13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!L$59*N13,0)+IF($CM13=\"Stipendiat\",Tabeller!L$60*N13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!L$57*N13,0)+IF($CM13=\"Feltassistent\",Tabeller!L$61*N13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AW13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!M$55*O13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!M$54*O13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!M$56*O13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!M$58*O13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!M$59*O13,0)+IF($CM13=\"Stipendiat\",Tabeller!M$60*O13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!M$57*O13,0)+IF($CM13=\"Feltassistent\",Tabeller!M$61*O13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AX13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!N$55*P13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!N$54*P13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!N$56*P13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!N$58*P13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!N$59*P13,0)+IF($CM13=\"Stipendiat\",Tabeller!N$60*P13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!N$57*P13,0)+IF($CM13=\"Feltassistent\",Tabeller!N$61*P13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AY13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!O$55*Q13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!O$56*Q13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!O$58*Q13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!O$59*Q13,0)+IF($CM13=\"Stipendiat\",Tabeller!O$60*Q13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!O$57*Q13,0)+IF($CM13=\"Feltassistent\",Tabeller!O$61*Q13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!AZ13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!P$55*R13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!P$54*R13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!P$56*R13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!P$58*R13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!P$59*R13,0)+IF($CM13=\"Stipendiat\",Tabeller!P$60*R13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!P$57*R13,0)+IF($CM13=\"Feltassistent\",Tabeller!P$61*R13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!BA13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!Q$55*S13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!Q$56*S13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!Q$58*S13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!Q$59*S13,0)+IF($CM13=\"Stipendiat\",Tabeller!Q$60*S13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!Q$57*S13,0)+IF($CM13=\"Feltassistent\",Tabeller!Q$61*S13,0))","v":0},{"$f":"-(IF($CM13=\"Teknisk/adm. bistand\",Budsjett_FL!BB13*(1+Tabeller!$I$62),0)+IF($CM13=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB13*(1+Tabeller!#REF!),0)+IF($CM13=\"Forsker - professor\",Tabeller!R$55*T13,0)+IF($CM13=\"Prosjektleder/adm.leder\",Tabeller!R$54*T13,0)+IF($CM13=\"Forsker - 1.aman.\",Tabeller!R$56*T13,0)+IF($CM13=\"Gjesteforsker\",Tabeller!R$58*T13,0)+IF($CM13=\"Postdoktor / forsker\",Tabeller!R$59*T13,0)+IF($CM13=\"Stipendiat\",Tabeller!R$60*T13,0)+IF($CM13=\"Forsker (rundsum)\",Tabeller!R$57*T13,0)+IF($CM13=\"Feltassistent\",Tabeller!R$61*T13,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB13:DK13)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(K13)*Tabeller!J$11,(K13)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(L13)*Tabeller!K$11,(L13)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(M13)*Tabeller!L$11,(M13)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(N13)*Tabeller!M$11,(N13)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(O13)*Tabeller!N$11,(O13)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(P13)*Tabeller!O$11,(P13)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(Q13)*Tabeller!P$11,(Q13)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(R13)*Tabeller!Q$11,(R13)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(S13)*Tabeller!R$11,(S13)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B13=\"Teknisk/adm. Bistand\",(T13)*Tabeller!S$11,(T13)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX14)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Budsjett_FL!I14>0,LOOKUP(Budsjett_FL!I14,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH14*Tabeller!$I$35","v":0},{"$f":"AH14*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI14*Tabeller!$L$26","v":0},{"$f":"AI14*Tabeller!$L$28","v":0},{"$f":"AI14*Tabeller!$L$27","v":0},0,{"$f":"AN14+(IF(B14=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO14/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K14*Budsjett_FL!$AN14))","v":0},{"$f":"((L14*Budsjett_FL!$AN14)*(Tabeller!J$35))","v":0},{"$f":"((M14*Budsjett_FL!$AN14)*(Tabeller!K$35))","v":0},{"$f":"((N14*Budsjett_FL!$AN14)*(Tabeller!L$35))","v":0},{"$f":"((O14*Budsjett_FL!$AN14)*(Tabeller!M$35))","v":0},{"$f":"((P14*Budsjett_FL!$AN14)*(Tabeller!N$35))","v":0},{"$f":"((Q14*Budsjett_FL!$AN14)*(Tabeller!O$35))","v":0},{"$f":"((R14*Budsjett_FL!$AN14)*(Tabeller!P$35))","v":0},{"$f":"((S14*Budsjett_FL!$AN14)*(Tabeller!Q$35))","v":0},{"$f":"((T14*Budsjett_FL!$AN14)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$68=$M$67,AS14*$E$67,AS14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AT14*$E$67,AT14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AU14*$E$67,AU14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AV14*$E$67,AV14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AW14*$E$67,AW14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AX14*$E$67,AX14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AY14*$E$67,AY14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,AZ14*$E$67,AZ14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BA14*$E$67,BA14*Budsjett_FL!$E$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$M$67,BB14*$E$67,BB14*Budsjett_FL!$E$68),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AS14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AS14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!I$55*K14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!I$54*K14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!I$56*K14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!I$58*K14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!I$59*K14,0)+IF($CM14=\"Stipendiat\",Tabeller!I$60*K14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!I$57*K14,0)+IF($CM14=\"Feltassistent\",Tabeller!I$61*K14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AT14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AT14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!J$55*L14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!J$54*L14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!J$56*L14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!J$58*L14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!J$59*L14,0)+IF($CM14=\"Stipendiat\",Tabeller!J$60*L14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!J$57*L14,0)+IF($CM14=\"Feltassistent\",Tabeller!J$61*L14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AU14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AU14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!K$55*M14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!K$54*M14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!K$56*M14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!K$58*M14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!K$59*M14,0)+IF($CM14=\"Stipendiat\",Tabeller!K$60*M14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!K$57*M14,0)+IF($CM14=\"Feltassistent\",Tabeller!K$61*M14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AV14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AV14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!L$55*N14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!L$54*N14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!L$56*N14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!L$58*N14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!L$59*N14,0)+IF($CM14=\"Stipendiat\",Tabeller!L$60*N14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!L$57*N14,0)+IF($CM14=\"Feltassistent\",Tabeller!L$61*N14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AW14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AW14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!M$55*O14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!M$54*O14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!M$56*O14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!M$58*O14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!M$59*O14,0)+IF($CM14=\"Stipendiat\",Tabeller!M$60*O14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!M$57*O14,0)+IF($CM14=\"Feltassistent\",Tabeller!M$61*O14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AX14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AX14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!N$55*P14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!N$54*P14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!N$56*P14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!N$58*P14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!N$59*P14,0)+IF($CM14=\"Stipendiat\",Tabeller!N$60*P14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!N$57*P14,0)+IF($CM14=\"Feltassistent\",Tabeller!N$61*P14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AY14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AY14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!O$55*Q14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!O$56*Q14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!O$58*Q14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!O$59*Q14,0)+IF($CM14=\"Stipendiat\",Tabeller!O$60*Q14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!O$57*Q14,0)+IF($CM14=\"Feltassistent\",Tabeller!O$61*Q14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!AZ14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!AZ14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!P$55*R14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!P$54*R14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!P$56*R14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!P$58*R14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!P$59*R14,0)+IF($CM14=\"Stipendiat\",Tabeller!P$60*R14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!P$57*R14,0)+IF($CM14=\"Feltassistent\",Tabeller!P$61*R14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!BA14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BA14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!Q$55*S14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!Q$56*S14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!Q$58*S14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!Q$59*S14,0)+IF($CM14=\"Stipendiat\",Tabeller!Q$60*S14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!Q$57*S14,0)+IF($CM14=\"Feltassistent\",Tabeller!Q$61*S14,0))","v":0},{"$f":"-(IF($CM14=\"Teknisk/adm. bistand\",Budsjett_FL!BB14*(1+Tabeller!$I$62),0)+IF($CM14=\"Diverse vitenskapelig ansatte\",Budsjett_FL!BB14*(1+Tabeller!#REF!),0)+IF($CM14=\"Forsker - professor\",Tabeller!R$55*T14,0)+IF($CM14=\"Prosjektleder/adm.leder\",Tabeller!R$54*T14,0)+IF($CM14=\"Forsker - 1.aman.\",Tabeller!R$56*T14,0)+IF($CM14=\"Gjesteforsker\",Tabeller!R$58*T14,0)+IF($CM14=\"Postdoktor / forsker\",Tabeller!R$59*T14,0)+IF($CM14=\"Stipendiat\",Tabeller!R$60*T14,0)+IF($CM14=\"Forsker (rundsum)\",Tabeller!R$57*T14,0)+IF($CM14=\"Feltassistent\",Tabeller!R$61*T14,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(K14)*Tabeller!J$11,(K14)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(L14)*Tabeller!K$11,(L14)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(M14)*Tabeller!L$11,(M14)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(N14)*Tabeller!M$11,(N14)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(O14)*Tabeller!N$11,(O14)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(P14)*Tabeller!O$11,(P14)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(Q14)*Tabeller!P$11,(Q14)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(R14)*Tabeller!Q$11,(R14)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(S14)*Tabeller!R$11,(S14)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B14=\"Teknisk/adm. Bistand\",(T14)*Tabeller!S$11,(T14)*Tabeller!S$10),0)","v":0}]
[null,"Sum frikjøp art 5892",{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0},{"$f":"SUM(F11:F14)","v":0},{"$f":"SUM(G11:G14)","v":0},null,null,null,{"$f":"SUM(K11:K14)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS11:AS14)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS15:BB15)","v":0},{"$f":"SUM(BD11:BD14)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BP11:BP14)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB11:CB14)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CN11:CN14)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB11:DB14)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO11:DO14)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB11:EB14)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO11:EO14)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC11:FC14)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP11:FP14)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ÅRSVERK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Internt frikjøp","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"K10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD17","v":2024},{"$f":"BE17","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP17","v":2024},{"$f":"BQ17","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP17","v":2024},{"$f":"BQ17","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"CX18","v":0},{"$f":"SUM(AS18:BB18)","v":0},{"$f":"IFERROR(SUM(BD18:BM18),0)","v":0},{"$f":"SUM(D18:E18)","v":0},{"$f":"SUM(K18:T18)","v":0},"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I18","v":0},{"$f":"IF(Budsjett_FL!I18>0,LOOKUP(Budsjett_FL!I18,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH18*Tabeller!$I$35","v":0},{"$f":"AH18*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI18*Tabeller!$L$26","v":0},{"$f":"AI18*Tabeller!$L$28","v":0},{"$f":"AI18*Tabeller!$L$27","v":0},{"$f":"SUM(AJ18:AM18)","v":0},{"$f":"AN18+(IF(B18=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO18/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K18*Budsjett_FL!$AN18))","v":0},{"$f":"((L18*Budsjett_FL!$AN18)*(Tabeller!J$35))","v":0},{"$f":"((M18*Budsjett_FL!$AN18)*(Tabeller!K$35))","v":0},{"$f":"((N18*Budsjett_FL!$AN18)*(Tabeller!L$35))","v":0},{"$f":"((O18*Budsjett_FL!$AN18)*(Tabeller!M$35))","v":0},{"$f":"((P18*Budsjett_FL!$AN18)*(Tabeller!N$35))","v":0},{"$f":"((Q18*Budsjett_FL!$AN18)*(Tabeller!O$35))","v":0},{"$f":"((R18*Budsjett_FL!$AN18)*(Tabeller!P$35))","v":0},{"$f":"((S18*Budsjett_FL!$AN18)*(Tabeller!Q$35))","v":0},{"$f":"((T18*Budsjett_FL!$AN18)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,$E$66*AS18,FP18),0)","v":0},{"$f":"IFERROR(IF($E$66>$E$65,$E$66*AT18,FQ18),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD18","v":0},{"$f":"BE18","v":0},0,0,0,0,0,0,0,0,null,{"$f":"B18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CN18:CW18)","v":0},null,null,{"$f":"CM18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DB18:DK18)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO18:DX18)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB18:EK18)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EO18:EX18)","v":0},null,null,0,{"$f":"IF($H18=$FB$1,AS18,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC18:FL18)","v":0},null,null,{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(K18)*Tabeller!J$11,(K18)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(L18)*Tabeller!K$11,(L18)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(M18)*Tabeller!L$11,(M18)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(N18)*Tabeller!M$11,(N18)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(O18)*Tabeller!N$11,(O18)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(P18)*Tabeller!O$11,(P18)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(Q18)*Tabeller!P$11,(Q18)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(R18)*Tabeller!Q$11,(R18)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(S18)*Tabeller!R$11,(S18)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B18=\"Teknisk/adm. Bistand\",(T18)*Tabeller!S$11,(T18)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"CX19","v":0},0,0,0,0,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I19","v":0},{"$f":"IF(Budsjett_FL!I19>0,LOOKUP(Budsjett_FL!I19,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH19*Tabeller!$I$35","v":0},{"$f":"AH19*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI19*Tabeller!$L$26","v":0},{"$f":"AI19*Tabeller!$L$28","v":0},{"$f":"AI19*Tabeller!$L$27","v":0},0,{"$f":"AN19+(IF(B19=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO19/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K19*Budsjett_FL!$AN19))","v":0},{"$f":"((L19*Budsjett_FL!$AN19)*(Tabeller!J$35))","v":0},{"$f":"((M19*Budsjett_FL!$AN19)*(Tabeller!K$35))","v":0},{"$f":"((N19*Budsjett_FL!$AN19)*(Tabeller!L$35))","v":0},{"$f":"((O19*Budsjett_FL!$AN19)*(Tabeller!M$35))","v":0},{"$f":"((P19*Budsjett_FL!$AN19)*(Tabeller!N$35))","v":0},{"$f":"((Q19*Budsjett_FL!$AN19)*(Tabeller!O$35))","v":0},{"$f":"((R19*Budsjett_FL!$AN19)*(Tabeller!P$35))","v":0},{"$f":"((S19*Budsjett_FL!$AN19)*(Tabeller!Q$35))","v":0},{"$f":"((T19*Budsjett_FL!$AN19)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,$E$66*AS19,FP19),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD19","v":0},0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CN19:CW19)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DB19:DK19)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO19:DX19)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB19:EK19)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EO19:EX19)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC19:FL19)","v":0},null,null,{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(K19)*Tabeller!J$11,(K19)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(L19)*Tabeller!K$11,(L19)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(M19)*Tabeller!L$11,(M19)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(N19)*Tabeller!M$11,(N19)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(O19)*Tabeller!N$11,(O19)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(P19)*Tabeller!O$11,(P19)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(Q19)*Tabeller!P$11,(Q19)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(R19)*Tabeller!Q$11,(R19)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(S19)*Tabeller!R$11,(S19)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B19=\"Teknisk/adm. Bistand\",(T19)*Tabeller!S$11,(T19)*Tabeller!S$10),0)","v":0}]
[null,null,0,{"$f":"SUM(AS20:BB20)","v":0},0,0,0,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I20","v":0},{"$f":"IF(Budsjett_FL!I20>0,LOOKUP(Budsjett_FL!I20,Tabeller!$A$6:$B$202),0)","v":0},{"$f":"AH20*Tabeller!$I$35","v":0},{"$f":"AH20*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AI20*Tabeller!$L$26","v":0},{"$f":"AI20*Tabeller!$L$28","v":0},{"$f":"AI20*Tabeller!$L$27","v":0},0,{"$f":"AN20+(IF(B20=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AO20/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K20*Budsjett_FL!$AN20))","v":0},{"$f":"((L20*Budsjett_FL!$AN20)*(Tabeller!J$35))","v":0},{"$f":"((M20*Budsjett_FL!$AN20)*(Tabeller!K$35))","v":0},{"$f":"((N20*Budsjett_FL!$AN20)*(Tabeller!L$35))","v":0},{"$f":"((O20*Budsjett_FL!$AN20)*(Tabeller!M$35))","v":0},{"$f":"((P20*Budsjett_FL!$AN20)*(Tabeller!N$35))","v":0},{"$f":"((Q20*Budsjett_FL!$AN20)*(Tabeller!O$35))","v":0},{"$f":"((R20*Budsjett_FL!$AN20)*(Tabeller!P$35))","v":0},{"$f":"((S20*Budsjett_FL!$AN20)*(Tabeller!Q$35))","v":0},{"$f":"((T20*Budsjett_FL!$AN20)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC20:FL20)","v":0},null,null,{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(K20)*Tabeller!J$11,(K20)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(L20)*Tabeller!K$11,(L20)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(M20)*Tabeller!L$11,(M20)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(N20)*Tabeller!M$11,(N20)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(O20)*Tabeller!N$11,(O20)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(P20)*Tabeller!O$11,(P20)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(Q20)*Tabeller!P$11,(Q20)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(R20)*Tabeller!Q$11,(R20)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(S20)*Tabeller!R$11,(S20)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B20=\"Teknisk/adm. Bistand\",(T20)*Tabeller!S$11,(T20)*Tabeller!S$10),0)","v":0}]
[null,"Sum frikjøp art 5896 ",{"$f":"SUM(C18:C20)","v":0},{"$f":"SUM(D18:D20)","v":0},{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},{"$f":"SUM(G18:G20)","v":0},null,null,null,{"$f":"SUM(K18:K20)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS18:AS20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS21:BB21)","v":0},{"$f":"SUM(BD18:BD20)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BP18:BP20)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB18:CB20)","v":0},0,0,0,0,0,0,0,0,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,null,"Sum frikjøp art 5896 ",{"$f":"SUM(FC18:FC20)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP18:FP20)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TIMER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Timelønn","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Ltr","Navn",{"$f":"K17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.",null,null,null,{"$f":"K23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AS23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BD23","v":2024},{"$f":"BE23","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CN23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BP23","v":2024},{"$f":"BQ23","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BP23","v":2024},{"$f":"BQ23","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC17","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AS23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX24)","v":0},{"$f":"SUM(AS24:BB24)","v":0},{"$f":"IFERROR(SUM(BD24:BM24),0)","v":0},{"$f":"SUM(D24:E24)","v":0},{"$f":"SUM(K24:T24)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I24","v":0},{"$f":"IF(Budsjett_FL!I24>0,LOOKUP(Budsjett_FL!I24,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH24*Tabeller!$I$35","v":0},{"$f":"AH24","v":0},{"$f":"AI24*Tabeller!$L$26","v":0},{"$f":"AI24*Tabeller!$L$28","v":0},{"$f":"AI24*Tabeller!$L$27","v":0},{"$f":"SUM(AJ24:AM24)","v":0},{"$f":"AN24+(IF(B24=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K24*Budsjett_FL!$AN24)*(Tabeller!I$37))","v":0},{"$f":"((L24*Budsjett_FL!$AN24)*(Tabeller!J$35))","v":0},{"$f":"((M24*Budsjett_FL!$AN24)*(Tabeller!K$35))","v":0},{"$f":"((N24*Budsjett_FL!$AN24)*(Tabeller!L$35))","v":0},{"$f":"((O24*Budsjett_FL!$AN24)*(Tabeller!M$35))","v":0},{"$f":"((P24*Budsjett_FL!$AN24)*(Tabeller!N$35))","v":0},{"$f":"((Q24*Budsjett_FL!$AN24)*(Tabeller!O$35))","v":0},{"$f":"((R24*Budsjett_FL!$AN24)*(Tabeller!P$35))","v":0},{"$f":"((S24*Budsjett_FL!$AN24)*(Tabeller!Q$35))","v":0},{"$f":"((T24*Budsjett_FL!$AN24)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,BP24,FP24),0)","v":0},{"$f":"IFERROR(IF($E$66>$E$65,BQ24,FQ24),0)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$68=$K$67,AS24*$E$67,AS24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AT24*$E$67,AT24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AU24*$E$67,AU24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AV24*$E$67,AV24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AW24*$E$67,AW24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AX24*$E$67,AX24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AY24*$E$67,AY24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AZ24*$E$67,AZ24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,BA24*$E$67,BA24*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,BB24*$E$67,BB24*Budsjett_FL!$F$68),0)","v":0},null,null,{"$f":"BD24-BP24","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B24","v":0},{"$f":"-(AS24*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT24*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU24*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV24*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW24*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX24*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY24*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ24*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA24*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB24*(1+Tabeller!$I$68))","v":0},{"$f":"SUM(CN24:CW24)","v":0},null,null,{"$f":"CM24","v":0},{"$f":"IF($H24=\"NFR\",CN24,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB24:DK24)","v":0},null,0,{"$f":"IF($H24=$DN$1,CN24,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO24:DX24)","v":0},null,0,{"$f":"IF($H24=$EA$1,CN24,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB24:EK24)","v":0},null,0,{"$f":"IF($H24=$EN$1,CN24,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO24:EX24)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC24:FL24)","v":0},null,null,{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(K24/1628)*Tabeller!J$11,(K24/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(L24/1628)*Tabeller!K$11,(L24/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(M24/1628)*Tabeller!L$11,(M24/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(N24/1628)*Tabeller!M$11,(N24/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(O24/1628)*Tabeller!N$11,(O24/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(P24/1628)*Tabeller!O$11,(P24/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(Q24/1628)*Tabeller!P$11,(Q24/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(R24/1628)*Tabeller!Q$11,(R24/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(S24/1628)*Tabeller!R$11,(S24/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(T24/1628)*Tabeller!S$11,(T24/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX25)","v":0},0,{"$f":"IFERROR(SUM(BD25:BM25),0)","v":0},0,{"$f":"SUM(K25:T25)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I25","v":0},{"$f":"IF(Budsjett_FL!I25>0,LOOKUP(Budsjett_FL!I25,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH25*Tabeller!$I$35","v":0},{"$f":"AH25","v":0},{"$f":"AI25*Tabeller!$L$26","v":0},{"$f":"AI25*Tabeller!$L$28","v":0},{"$f":"AI25*Tabeller!$L$27","v":0},0,{"$f":"AN25+(IF(B25=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K25*Budsjett_FL!$AN25)*(Tabeller!I$37))","v":0},{"$f":"((L25*Budsjett_FL!$AN25)*(Tabeller!J$35))","v":0},{"$f":"((M25*Budsjett_FL!$AN25)*(Tabeller!K$35))","v":0},{"$f":"((N25*Budsjett_FL!$AN25)*(Tabeller!L$35))","v":0},{"$f":"((O25*Budsjett_FL!$AN25)*(Tabeller!M$35))","v":0},{"$f":"((P25*Budsjett_FL!$AN25)*(Tabeller!N$35))","v":0},{"$f":"((Q25*Budsjett_FL!$AN25)*(Tabeller!O$35))","v":0},{"$f":"((R25*Budsjett_FL!$AN25)*(Tabeller!P$35))","v":0},{"$f":"((S25*Budsjett_FL!$AN25)*(Tabeller!Q$35))","v":0},{"$f":"((T25*Budsjett_FL!$AN25)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$66>$E$65,BP25,FP25),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$68=$K$67,AS25*$E$67,AS25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AT25*$E$67,AT25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AU25*$E$67,AU25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AV25*$E$67,AV25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AW25*$E$67,AW25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AX25*$E$67,AX25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AY25*$E$67,AY25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AZ25*$E$67,AZ25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,BA25*$E$67,BA25*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,BB25*$E$67,BB25*Budsjett_FL!$F$68),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"B25","v":0},{"$f":"-(AS25*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT25*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU25*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV25*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW25*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX25*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY25*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ25*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA25*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB25*(1+Tabeller!$I$68))","v":0},{"$f":"SUM(CN25:CW25)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB25:DK25)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO25:DX25)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB25:EK25)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO25:EX25)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC25:FL25)","v":0},null,null,{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(K25/1628)*Tabeller!J$11,(K25/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(L25/1628)*Tabeller!K$11,(L25/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(M25/1628)*Tabeller!L$11,(M25/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(N25/1628)*Tabeller!M$11,(N25/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(O25/1628)*Tabeller!N$11,(O25/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(P25/1628)*Tabeller!O$11,(P25/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(Q25/1628)*Tabeller!P$11,(Q25/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(R25/1628)*Tabeller!Q$11,(R25/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(S25/1628)*Tabeller!R$11,(S25/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B25=\"Teknisk/adm. Bistand\",(T25/1628)*Tabeller!S$11,(T25/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CX26)","v":0},0,0,0,{"$f":"SUM(K26:T26)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I26","v":0},{"$f":"IF(Budsjett_FL!I26>0,LOOKUP(Budsjett_FL!I26,Tabeller!$C$6:$D$202),0)","v":0},{"$f":"AH26*Tabeller!$I$35","v":0},{"$f":"AH26","v":0},{"$f":"AI26*Tabeller!$L$26","v":0},{"$f":"AI26*Tabeller!$L$28","v":0},{"$f":"AI26*Tabeller!$L$27","v":0},0,{"$f":"AN26+(IF(B26=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},null,null,null,{"$f":"((K26*Budsjett_FL!$AN26)*(Tabeller!I$37))","v":0},{"$f":"((L26*Budsjett_FL!$AN26)*(Tabeller!J$35))","v":0},{"$f":"((M26*Budsjett_FL!$AN26)*(Tabeller!K$35))","v":0},{"$f":"((N26*Budsjett_FL!$AN26)*(Tabeller!L$35))","v":0},{"$f":"((O26*Budsjett_FL!$AN26)*(Tabeller!M$35))","v":0},{"$f":"((P26*Budsjett_FL!$AN26)*(Tabeller!N$35))","v":0},{"$f":"((Q26*Budsjett_FL!$AN26)*(Tabeller!O$35))","v":0},{"$f":"((R26*Budsjett_FL!$AN26)*(Tabeller!P$35))","v":0},{"$f":"((S26*Budsjett_FL!$AN26)*(Tabeller!Q$35))","v":0},{"$f":"((T26*Budsjett_FL!$AN26)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$68=$K$67,AS26*$E$67,AS26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AT26*$E$67,AT26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AU26*$E$67,AU26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AV26*$E$67,AV26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AW26*$E$67,AW26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AX26*$E$67,AX26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AY26*$E$67,AY26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,AZ26*$E$67,AZ26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,BA26*$E$67,BA26*Budsjett_FL!$F$68),0)","v":0},{"$f":"IFERROR(IF($F$68=$K$67,BB26*$E$67,BB26*Budsjett_FL!$F$68),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"B26","v":0},{"$f":"-(AS26*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT26*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU26*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV26*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW26*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX26*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY26*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ26*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA26*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB26*(1+Tabeller!$I$68))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(K26/1628)*Tabeller!J$11,(K26/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(L26/1628)*Tabeller!K$11,(L26/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(M26/1628)*Tabeller!L$11,(M26/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(N26/1628)*Tabeller!M$11,(N26/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(O26/1628)*Tabeller!N$11,(O26/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(P26/1628)*Tabeller!O$11,(P26/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(Q26/1628)*Tabeller!P$11,(Q26/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(R26/1628)*Tabeller!Q$11,(R26/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(S26/1628)*Tabeller!R$11,(S26/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B26=\"Teknisk/adm. Bistand\",(T26/1628)*Tabeller!S$11,(T26/1628)*Tabeller!S$10),0)","v":0}]
[null,"Sum timelønn",{"$f":"SUM(C24:C26)","v":0},{"$f":"SUM(D24:D26)","v":0},{"$f":"SUM(E24:E26)","v":0},{"$f":"SUM(F24:F26)","v":0},{"$f":"SUM(G24:G26)","v":0},null,null,null,{"$f":"SUM(K24:K26)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS24:AS26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS27:BB27)","v":0},{"$f":"SUM(BD24:BD26)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BP24:BP26)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CB24:CB26)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CN24:CN26)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB24:DB26)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO24:DO26)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB24:EB26)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO24:EO26)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC24:FC26)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FP24:FP26)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Total arbeidsinnsats ",{"$f":"C21+C15+C8+C27","v":0},{"$f":"D21+D15+D8+D27","v":0},{"$f":"E21+E15+E8+E27","v":0},{"$f":"F21+F15+F8","v":0},{"$f":"G8+G21+G15+G27","v":0},null,null,null,{"$f":"(K8/12)+K21+K15+(K27/Tabeller!$H$5)","v":0},{"$f":"(L8/12)+L21+L15+(L27/Tabeller!$H$5)","v":0},{"$f":"(M8/12)+M21+M15+(M27/Tabeller!$H$5)","v":0},{"$f":"(N8/12)+N21+N15+(N27/Tabeller!$H$5)","v":0},{"$f":"(O8/12)+O21+O15+(O27/Tabeller!$H$5)","v":0},{"$f":"(P8/12)+P21+P15+(P27/Tabeller!$H$5)","v":0},{"$f":"(Q8/12)+Q21+Q15+(Q27/Tabeller!$H$5)","v":0},{"$f":"(R8/12)+R21+R15+(R27/Tabeller!$H$5)","v":0},{"$f":"(S8/12)+S21+S15+(S27/Tabeller!$H$5)","v":0},{"$f":"(T8/12)+T21+T15+(T27/Tabeller!$H$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS21+AS15+AS8+AS27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS29:BB29)","v":0},{"$f":"BD21+BD15+BD8+BD27","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"BP21+BP15+BP8+BP27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP29:BY29)","v":0},null,{"$f":"CB21+CB15+CB8+CB27","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"CN21+CN15+CN8+CN27","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"DB21+DB15+DB8+DB27","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DO21+DO15+DO8+DO27","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EB21+EB15+EB8+EB27","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EO21+EO15+EO8+EO27","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"FC21+FC15+FC8+FC27","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"FP21+FP15+FP8+FP27","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"STIPENDER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Stipender","Inntekter","Sats",null,"Totalt","Antall måneder","Finansiør",null,"Kommentarfelt",{"$f":"K23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Det i gult låg med link ",null,null,null,null,null,null,null,{"$f":"K31","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CN23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"DB23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"DO23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC23","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0]
[null,null,{"$f":"CX32","v":0},{"$f":"IF(B32=\"\",0,VLOOKUP(B32,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C32=0,0,G32*D32)","v":0},{"$f":"SUM(K32:T32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"til feil lønnsmultiplikator",null,null,null,null,null,null,null,{"$f":"K32*$D32","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B32","v":0},{"$f":"-AS32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN32:CW32)","v":0},null,null,{"$f":"CM32","v":0},{"$f":"IF($H32=\"NFR\",CN32,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB32:DK32)","v":0},null,0,{"$f":"IF($H32=$DN$1,CN32,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO32:DX32)","v":0},null,0,{"$f":"IF($H32=$EA$1,CN32,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB32:EK32)","v":0},null,0,{"$f":"IF($H32=$EN$1,CN32,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO32:EX32)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC32:FL32)","v":0}]
[null,null,0,{"$f":"IF(B33=\"\",0,VLOOKUP(B33,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C33=0,0,G33*D33)","v":0},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,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN33:CW33)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB33:DK33)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO33:DX33)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB33:EK33)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO33:EX33)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC33:FL33)","v":0}]
[null,null,0,{"$f":"IF(B34=\"\",0,VLOOKUP(B34,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lønnsmultiplikator i Tabeller er lagt inn",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B34","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum stipender",{"$f":"SUM(C32:C34)","v":0},{"$f":"SUM(D32:D34)","v":0},null,{"$f":"SUM(F32:F34)","v":0},{"$f":"SUM(G32:G34)","v":0},null,null,null,{"$f":"SUM(K32:K34)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"med for få desimaler",null,null,null,null,null,null,null,{"$f":"SUM(AS32:AS34)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CN32:CN34)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DB32:DB34)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DO32:DO34)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EB32:EB34)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EO32:EO34)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FC32:FC34)","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Drift","Inntekter",null,null,"Totalt",null,"Finansiør",null,"Kommentarfelt",{"$f":"K31","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K37","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS37","v":2024},{"$f":"AT37","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"AS37","v":2024},{"$f":"AT37","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO31","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EB31","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EO31","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FC31","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0]
[null,"Generelle driftsmidler (kun NFR)",null,null,null,{"$f":"SUM(K38:T38)","v":0},null,null,null,"Dekkes fra rundsum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS38:BB38)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F39)","v":0},null,null,{"$f":"SUM(K39:T39)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K39","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B39","v":0},{"$f":"IF($H39=\"Egenandel\",0,-AS39)","v":0},{"$f":"IF($H39=\"Egenandel\",0,-AT39)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CN39:CW39)","v":0},null,null,{"$f":"CM39","v":0},{"$f":"IF($H39=\"NFR\",CN39,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB39:DK39)","v":0},null,0,{"$f":"IF($H39=$DN$1,CN39,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO39:DX39)","v":0},null,0,{"$f":"IF($H39=$EA$1,CN39,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB39:EK39)","v":0},null,0,{"$f":"IF($H39=$EN$1,CN39,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO39:EX39)","v":0},null,null,0,{"$f":"IF($H39=$FB$1,AS39,0)","v":0},{"$f":"IF($H39=$FB$1,-AT39,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(FC39:FL39)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F40)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($H40=\"Egenandel\",0,-AS40)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN40:CW40)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB40:DK40)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO40:DX40)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB40:EK40)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO40:EX40)","v":0},null,null,0,{"$f":"IF($H40=$FB$1,AS40,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F41)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS41:BB41)","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,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB41:DK41)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF($H41=$FB$1,AS41,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Leiested - internt finansiert",null,null,null,0,null,"Egenandel",null,null,{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!E8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!E12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!E16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!E20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!E24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!E28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!E32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!E36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!E40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!E44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!E48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!E52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!E56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!E60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!E64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!F8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!F12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!F16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!F20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!F24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!F28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!F32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!F36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!F40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!F44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!F48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!F52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!F56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!F60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!F64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!G8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!G12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!G16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!G20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!G24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!G28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!G32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!G36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!G40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!G44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!G48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!G52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!G56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!G60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!G64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!H8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!H12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!H16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!H20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!H24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!H28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!H32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!H36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!H40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!H44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!H48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!H52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!H56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!H60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!H64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!I8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!I12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!I16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!I20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!I24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!I28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!I32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!I36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!I40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!I44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!I48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!I52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!I56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!I60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!I64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!J8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!J12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!J16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!J20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!J24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!J28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!J32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!J36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!J40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!J44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!J48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!J52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!J56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!J60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!J64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!K8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!K12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!K16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!K20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!K24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!K28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!K32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!K36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!K40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!K44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!K48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!K52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!K56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!K60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!K64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!L8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!L12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!L16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!L20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!L24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!L28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!L32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!L36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!L40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!L44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!L48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!L52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!L56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!L60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!L64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!M8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!M12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!M16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!M20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!M24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!M28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!M32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!M36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!M40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!M44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!M48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!M52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!M56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!M60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!M64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!N8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!N12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!N16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!N20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!N24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!N28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!N32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!N36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!N40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!N44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!N48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!N52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!N56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!N60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!N64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",{"$f":"(IF($H42=$FB$1,AS42,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC42:FL42)","v":0}]
[null,"Leiested - eksternt finansiert",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F43)","v":0},null,null,0,null,"Eksternt",null," ",{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!E8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!E12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!E16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!E20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!E24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!E28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!E32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!E36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!E40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!E44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!E48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!E52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!E56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!E60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!E64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!F8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!F12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!F16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!F20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!F24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!F28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!F32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!F36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!F40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!F44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!F48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!F52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!F56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!F60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!F64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!G8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!G12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!G16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!G20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!G24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!G28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!G32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!G36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!G40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!G44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!G48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!G52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!G56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!G60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!G64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!H8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!H12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!H16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!H20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!H24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!H28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!H32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!H36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!H40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!H44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!H48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!H52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!H56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!H60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!H64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!I8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!I12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!I16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!I20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!I24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!I28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!I32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!I36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!I40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!I44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!I48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!I52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!I56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!I60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!I64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!J8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!J12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!J16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!J20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!J24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!J28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!J32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!J36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!J40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!J44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!J48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!J52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!J56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!J60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!J64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!K8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!K12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!K16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!K20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!K24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!K28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!K32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!K36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!K40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!K44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!K48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!K52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!K56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!K60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!K64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!L8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!L12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!L16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!L20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!L24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!L28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!L32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!L36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!L40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!L44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!L48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!L52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!L56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!L60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!L64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!M8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!M12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!M16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!M20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!M24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!M28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!M32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!M36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!M40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!M44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!M48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!M52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!M56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!M60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!M64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!N8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!N12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!N16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!N20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!N24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!N28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!N32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!N36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!N40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!N44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!N48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!N52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!N56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!N60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!N64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - eksternt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!E8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!E12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!E16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!E20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!E24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!E28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!F8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!F12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!F16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!F20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!F24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!F28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!G8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!G12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!G16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!G20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!G24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!G28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!H8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!H12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!H16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!H20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!H24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!H28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!I8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!I12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!I16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!I20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!I24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!I28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!J8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!J12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!J16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!J20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!J24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!J28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!K8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!K12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!K16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!K20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!K24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!K28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!L8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!L12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!L16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!L20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!L24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!L28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!M8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!M12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!M16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!M20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!M24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!M28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!N8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!N12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!N16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!N20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!N24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!N28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!N32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!E8,0)+IF(Leiested!$B$12=\"Private\",Leiested!E12,0)+IF(Leiested!$B$16=\"Private\",Leiested!E16,0)+IF(Leiested!$B$20=\"Private\",Leiested!E20,0)+IF(Leiested!$B$24=\"Private\",Leiested!E24,0)+IF(Leiested!$B$28=\"Private\",Leiested!E28,0)+IF(Leiested!$B$32=\"Private\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!F8,0)+IF(Leiested!$B$12=\"Private\",Leiested!F12,0)+IF(Leiested!$B$16=\"Private\",Leiested!F16,0)+IF(Leiested!$B$20=\"Private\",Leiested!F20,0)+IF(Leiested!$B$24=\"Private\",Leiested!F24,0)+IF(Leiested!$B$28=\"Private\",Leiested!F28,0)+IF(Leiested!$B$32=\"Private\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!G8,0)+IF(Leiested!$B$12=\"Private\",Leiested!G12,0)+IF(Leiested!$B$16=\"Private\",Leiested!G16,0)+IF(Leiested!$B$20=\"Private\",Leiested!G20,0)+IF(Leiested!$B$24=\"Private\",Leiested!G24,0)+IF(Leiested!$B$28=\"Private\",Leiested!G28,0)+IF(Leiested!$B$32=\"Private\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!H8,0)+IF(Leiested!$B$12=\"Private\",Leiested!H12,0)+IF(Leiested!$B$16=\"Private\",Leiested!H16,0)+IF(Leiested!$B$20=\"Private\",Leiested!H20,0)+IF(Leiested!$B$24=\"Private\",Leiested!H24,0)+IF(Leiested!$B$28=\"Private\",Leiested!H28,0)+IF(Leiested!$B$32=\"Private\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!I8,0)+IF(Leiested!$B$12=\"Private\",Leiested!I12,0)+IF(Leiested!$B$16=\"Private\",Leiested!I16,0)+IF(Leiested!$B$20=\"Private\",Leiested!I20,0)+IF(Leiested!$B$24=\"Private\",Leiested!I24,0)+IF(Leiested!$B$28=\"Private\",Leiested!I28,0)+IF(Leiested!$B$32=\"Private\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!J8,0)+IF(Leiested!$B$12=\"Private\",Leiested!J12,0)+IF(Leiested!$B$16=\"Private\",Leiested!J16,0)+IF(Leiested!$B$20=\"Private\",Leiested!J20,0)+IF(Leiested!$B$24=\"Private\",Leiested!J24,0)+IF(Leiested!$B$28=\"Private\",Leiested!J28,0)+IF(Leiested!$B$32=\"Private\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!K8,0)+IF(Leiested!$B$12=\"Private\",Leiested!K12,0)+IF(Leiested!$B$16=\"Private\",Leiested!K16,0)+IF(Leiested!$B$20=\"Private\",Leiested!K20,0)+IF(Leiested!$B$24=\"Private\",Leiested!K24,0)+IF(Leiested!$B$28=\"Private\",Leiested!K28,0)+IF(Leiested!$B$32=\"Private\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!L8,0)+IF(Leiested!$B$12=\"Private\",Leiested!L12,0)+IF(Leiested!$B$16=\"Private\",Leiested!L16,0)+IF(Leiested!$B$20=\"Private\",Leiested!L20,0)+IF(Leiested!$B$24=\"Private\",Leiested!L24,0)+IF(Leiested!$B$28=\"Private\",Leiested!L28,0)+IF(Leiested!$B$32=\"Private\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!M8,0)+IF(Leiested!$B$12=\"Private\",Leiested!M12,0)+IF(Leiested!$B$16=\"Private\",Leiested!M16,0)+IF(Leiested!$B$20=\"Private\",Leiested!M20,0)+IF(Leiested!$B$24=\"Private\",Leiested!M24,0)+IF(Leiested!$B$28=\"Private\",Leiested!M28,0)+IF(Leiested!$B$32=\"Private\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!N8,0)+IF(Leiested!$B$12=\"Private\",Leiested!N12,0)+IF(Leiested!$B$16=\"Private\",Leiested!N16,0)+IF(Leiested!$B$20=\"Private\",Leiested!N20,0)+IF(Leiested!$B$24=\"Private\",Leiested!N24,0)+IF(Leiested!$B$28=\"Private\",Leiested!N28,0)+IF(Leiested!$B$32=\"Private\",Leiested!N32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!B8=\"Internasjonale\",Leiested!E8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!E12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!E16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!E20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!E24,0)+IF(Leiested!B28=\"Internasjonale\",Leiested!E28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!C8=\"Internasjonale\",Leiested!F8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!F12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!F16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!F20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!F24,0)+IF(Leiested!C28=\"Internasjonale\",Leiested!F28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!D8=\"Internasjonale\",Leiested!G8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!G12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!G16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!G20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!G24,0)+IF(Leiested!D28=\"Internasjonale\",Leiested!G28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!E8=\"Internasjonale\",Leiested!H8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!H12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!H16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!H20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!H24,0)+IF(Leiested!E28=\"Internasjonale\",Leiested!H28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!F8=\"Internasjonale\",Leiested!I8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!I12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!I16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!I20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!I24,0)+IF(Leiested!F28=\"Internasjonale\",Leiested!I28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!G8=\"Internasjonale\",Leiested!J8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!J12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!J16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!J20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!J24,0)+IF(Leiested!G28=\"Internasjonale\",Leiested!J28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!H8=\"Internasjonale\",Leiested!K8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!K12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!K16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!K20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!K24,0)+IF(Leiested!H28=\"Internasjonale\",Leiested!K28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!I8=\"Internasjonale\",Leiested!L8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!L12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!L16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!L20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!L24,0)+IF(Leiested!I28=\"Internasjonale\",Leiested!L28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!J8=\"Internasjonale\",Leiested!M8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!M12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!M16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!M20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!M24,0)+IF(Leiested!J28=\"Internasjonale\",Leiested!M28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!K8=\"Internasjonale\",Leiested!N8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!N12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!N16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!N20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!N24,0)+IF(Leiested!K28=\"Internasjonale\",Leiested!N28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!N32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$f":"-(IF(Leiested!B8=\"Offentlige\",Leiested!E8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!E12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!E16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!E20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!E24,0)+IF(Leiested!B28=\"Offentlige\",Leiested!E28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!E32,0))","v":0},{"$f":"-(IF(Leiested!C8=\"Offentlige\",Leiested!F8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!F12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!F16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!F20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!F24,0)+IF(Leiested!C28=\"Offentlige\",Leiested!F28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!F32,0))","v":0},{"$f":"-(IF(Leiested!D8=\"Offentlige\",Leiested!G8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!G12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!G16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!G20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!G24,0)+IF(Leiested!D28=\"Offentlige\",Leiested!G28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!G32,0))","v":0},{"$f":"-(IF(Leiested!E8=\"Offentlige\",Leiested!H8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!H12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!H16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!H20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!H24,0)+IF(Leiested!E28=\"Offentlige\",Leiested!H28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!H32,0))","v":0},{"$f":"-(IF(Leiested!F8=\"Offentlige\",Leiested!I8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!I12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!I16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!I20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!I24,0)+IF(Leiested!F28=\"Offentlige\",Leiested!I28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!I32,0))","v":0},{"$f":"-(IF(Leiested!G8=\"Offentlige\",Leiested!J8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!J12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!J16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!J20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!J24,0)+IF(Leiested!G28=\"Offentlige\",Leiested!J28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!J32,0))","v":0},{"$f":"-(IF(Leiested!H8=\"Offentlige\",Leiested!K8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!K12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!K16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!K20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!K24,0)+IF(Leiested!H28=\"Offentlige\",Leiested!K28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!K32,0))","v":0},{"$f":"-(IF(Leiested!I8=\"Offentlige\",Leiested!L8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!L12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!L16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!L20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!L24,0)+IF(Leiested!I28=\"Offentlige\",Leiested!L28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!L32,0))","v":0},{"$f":"-(IF(Leiested!J8=\"Offentlige\",Leiested!M8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!M12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!M16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!M20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!M24,0)+IF(Leiested!J28=\"Offentlige\",Leiested!M28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!M32,0))","v":0},{"$f":"-(IF(Leiested!K8=\"Offentlige\",Leiested!N8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!N12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!N16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!N20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!N24,0)+IF(Leiested!K28=\"Offentlige\",Leiested!N28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!N32,0))","v":0},0,null,null,"Leiested - eksternt finansiert",{"$f":"IF($H43=$FB$1,AS43,0)","v":0},{"$f":"IF($H43=$FB$1,-AT43,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiert drift",null,null,null,0,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenfinansiert drift",0,0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift",0,0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H44=$DN$1,CN44,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H44=$EA$1,CN44,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H44=$EN$1,CN44,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift",{"$f":"IF($H44=$FB$1,AS44,0)","v":0},{"$f":"IF($H44=$FB$1,AT44,0)","v":0},{"$f":"IF($H44=$FB$1,AU44,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Sum drift",{"$f":"SUM(C38:C44)","v":0},null,null,{"$f":"SUM(F38:F44)","v":0},null,null,null,null,{"$f":"SUM(K38:K44)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS38:AS44)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum drift",{"$f":"SUM(CN39:CN44)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,null,null,"Sum drift",{"$f":"SUM(FC39:FC44)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"REGISTRER INNTEKTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Inntekter fast eksternt beløp","Inntekter",null,null,"Totalt",null,null,null,"Kommentarfelt",{"$f":"K37","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K47","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS47","v":2024},{"$f":"AT47","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"AS47","v":2024},{"$f":"AT47","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DO43","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EB43","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EO43","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"FC43","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Internasjonal finansiering",null,null,null,{"$f":"SUM(K48:T48)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS48:BB48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B48","v":"Internasjonal finansiering"},{"$f":"IF($H48=\"Egenandel\",0,-AS48)","v":0},{"$f":"IF($H48=\"Egenandel\",0,-AT48)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CN48:CW48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Anne offentlig finansiering",null,null,null,{"$f":"SUM(K49:T49)","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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anne offentlig finansiering",{"$f":"IF($H49=\"Egenandel\",0,-AS49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN49:CW49)","v":0},null,null,{"$f":"CM49","v":"Anne offentlig finansiering"},{"$f":"IF($H49=\"NFR\",CN49,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB49:DK49)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H49=$DN$1,CN49,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO49:DX49)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H49=$EA$1,CN49,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB49:EK49)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H49=$EN$1,CN49,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO49:EX49)","v":0},null,null,"Anne offentlig finansiering",{"$f":"IF($H49=$FB$1,AS49,0)","v":0},{"$f":"IF($H49=$FB$1,-AT49,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(FC49:FL49)","v":0}]
[null,"Annen privat finansiering",null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annen privat finansiering",{"$f":"IF($H50=\"Egenandel\",0,-AS50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN50:CW50)","v":0},null,null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB50:DK50)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO50:DX50)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EB50:EK50)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO50:EX50)","v":0},null,null,"Annen privat finansiering",{"$f":"IF($H50=$FB$1,AS50,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Fra Norges Forskningsråd",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",{"$f":"IF($H51=$FB$1,AS51,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Viderefordelte midler",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F52)","v":0},null,null,{"$f":"SUM(K52:T52)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K52","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viderefordelte midler",{"$f":"IF($H52=\"Egenandel\",0,-AS52)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN52:CW52)","v":0},null,null,"Viderefordelte midler",0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum",{"$f":"SUM(C48:C52)","v":0},null,null,{"$f":"SUM(F48:F52)","v":0},null,null,null,null,{"$f":"SUM(K48:K52)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS48:AS52)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS53:BB53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(CN48:CN52)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,null,"Sum",{"$f":"SUM(FC49:FC51)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC53:FL53)","v":0}]
[]
[null,"Analyse av inntektsbilde"]
[null,"Eksterne inntekter",{"$f":"C45+C35+C27+C21+C15+C8+C53","v":0},null,null,{"$f":"SUM(K56:T56)","v":0},null,null,null,null,{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CM$56:$CX$58,11,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rundsummer NFR",{"$f":"CN45+CN29+CN35+CN52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN56:CW56)","v":0},null,null,null,{"$f":"SUM(DB39:DB44)+SUM(DB32:DB34)+SUM(DB24:DB26)+SUM(DB11:DB14)+SUM(DB4:DB7)+DB52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DM39:DM44)+SUM(DM32:DM34)+SUM(DM24:DM26)+SUM(DM11:DM14)+SUM(DM4:DM7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FB39:FB44)+SUM(FB32:FB34)+SUM(FB24:FB26)+SUM(FB11:FB14)+SUM(FB4:FB7)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Faktisk inntekter NFR",null,null,null,{"$f":"SUM(K57:T57)","v":0},null,null,null,null,{"$f":"K56/2","v":0},{"$f":"L56/2","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$f":"K53-K52","v":0},{"$f":"L53-L52","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CN57:CW57)","v":0},null,null,"Lønn",{"$f":"DB29+DB35","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DL35+DL29+DL15+DL8","v":0}]
[null,"Inntekter fra LOS",null,null,null,{"$f":"SUM(K58:T58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS29+AS35+AS45+AS52+BD29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS58:BB58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",{"$f":"-(AS21+CB29+FC56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CN58:CW58)","v":0}]
[null,"Inntekter fra FAK",null,null,null,{"$f":"SUM(K59:T59)","v":0}]
[null,"Sum eksterne inntekter for instituttet",null,null,null,{"$f":"SUM(K60:T60)","v":0},null,null,null,null,{"$f":"SUM(K57:K59)","v":0},{"$f":"SUM(L57:L59)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Total overhead (indirekte kostnader)",null,null,{"$f":"IFERROR((SUM(FP29:FY29))/(SUM(AS29:BB29)),0)","v":0}]
[null,"Benyttet påslag overhead (indirekte kostnader)",null,null,{"$f":"IF(E67>E65,E67,E65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prosjektleder/adm.leder",{"$f":"SUMIF($CM$4:$CM$14,$CM66,CN$4:CN$14)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Finansiørs betalingsvillighet for Eksternt finansiert overhead",null,null,{"$f":"IFERROR(IF(E68=\"\",-SUM((Budsjett_FL!$F$56/2-(-F58)-(-F59))+$F$35,(Budsjett_FL!$F$45-$F$42-F44),Budsjett_FL!$D$8,$D$27)/SUM(Budsjett_FL!$D$8+$D$27),E68),0)","v":0}]
[null,"Prosjekteiers policy for Eksternt finansiert overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forsker - professor",{"$f":"SUMIF($CM$4:$CM$14,$CM68,CN$4:CN$14)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forsker - 1.aman.",0,0,0,0,0,0,0,0,0,0]
[null,"Salderingsbeløp (overføres til generelle driftsmidler)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gjesteforsker ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postdoktor / Forsker",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stipendiat",0,0,0,0,0,0,0,0,0,0]

{"sheet":"Budsjett oppdrag","index":4,"n_rows":29,"n_cols":69,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[null,"Prosjekttittel:",{"$f":"Registrering!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,null,null,null,null,null,"OVERHEADKOSTNADER (Kalkyegrunnlag timer)"]
[null,"Prosjektansatte  ",null,"Alle beløp er angitt i hele kroner",null,null,null,null,null,null,"REGISTRER  ANTAll TIMER",null,"1628 timer per år"]
[null,"Prosjektansatte","Sum timer","Lønn og sos. kostnader","Overhead","Totalt","Timepris ","Frikjøp eksisterende ansatt eller prosjektansatt?","Ltr","Navn",{"$f":"Budsjett!K3","v":2024},{"$f":"K3+1","v":2025},{"$f":"L3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats lønn","Timesats overhead","Timepris lønn og overhead",null,{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"sum lønn",{"$f":"AR3","v":2024},2015,{"$f":"AT3","v":2026},2027,2028,2029,2030,2031,2032,2033,"sum overhead","Sum lønn og overhead","timepris pr stillingskategori"]
[null,null,{"$f":"SUM(K4:T4)","v":0},{"$f":"SUM(AR4:BA4)","v":0},{"$f":"IFERROR(SUM(BC4:BL4),0)","v":0},{"$f":"SUM(D4:E4)","v":0},{"$f":"IFERROR((F4/C4),0)","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,{"$f":"I4","v":0},{"$f":"IF(I4>0,LOOKUP(I4,Tabeller!$A$4:$B$200),0)","v":0},{"$f":"AF4*Tabeller!$I$35","v":0},{"$f":"AF4*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AG4*Tabeller!$L$26","v":0},{"$f":"AG4*Tabeller!$L$28","v":0},{"$f":"AG4*Tabeller!$L$27","v":0},{"$f":"SUM(AH4:AK4)","v":0},{"$f":"AL4+IF(B4=\"Teknisk/adm. bistand\",Registrering!$E$51,Registrering!$B$51)","v":465000},{"$f":"AL4/Tabeller!$H$5","v":0},{"$f":"(AM4-AL4)/Tabeller!$H$5","v":285.6265356265356},{"$f":"AN4+AO4","v":285.6265356265356},null,{"$f":"((K4*$AN4))","v":0},{"$f":"((L4*$AN4))*Tabeller!J$35","v":0},{"$f":"((M4*$AN4))*Tabeller!K$35","v":0},{"$f":"((N4*$AN4))*Tabeller!L$35","v":0},{"$f":"((O4*$AN4))*Tabeller!M$35","v":0},{"$f":"((P4*$AN4))*Tabeller!N$35","v":0},{"$f":"((Q4*$AN4))*Tabeller!O$35","v":0},{"$f":"((R4*$AN4))*Tabeller!P$35","v":0},{"$f":"((S4*$AN4))*Tabeller!Q$35","v":0},{"$f":"((T4*$AN4))*Tabeller!R$35","v":0},{"$f":"SUM(AR4:BA4)","v":0},{"$f":"IF($B4=Tabeller!G62,((K4/Tabeller!$H$5)*Tabeller!$J$16),((K4/Tabeller!$H$5)*Tabeller!$J$15))","v":0},{"$f":"IF($B4=Tabeller!$G$62,((L4/Tabeller!$H$5)*Tabeller!$J$16),((L4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!J$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((M4/Tabeller!$H$5)*Tabeller!$J$16),((M4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!K$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((N4/Tabeller!$H$5)*Tabeller!$J$16),((N4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!L$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((O4/Tabeller!$H$5)*Tabeller!$J$16),((O4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!M$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((P4/Tabeller!$H$5)*Tabeller!$J$16),((P4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!N$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((Q4/Tabeller!$H$5)*Tabeller!$J$16),((Q4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!O$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((R4/Tabeller!$H$5)*Tabeller!$J$16),((R4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!P$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((S4/Tabeller!$H$5)*Tabeller!$J$16),((S4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!Q$35,1)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((T4/Tabeller!$H$5)*Tabeller!$J$16),((T4/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!R$35,1)","v":0},{"$f":"SUM(BC4:BL4)","v":0},{"$f":"BB4+BM4","v":0}]
[null,null,{"$f":"SUM(K5:T5)","v":0},{"$f":"SUM(AR5:BA5)","v":0},{"$f":"IFERROR(SUM(BC5:BL5),0)","v":0},0,{"$f":"IFERROR((F5/C5),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(I5>0,LOOKUP(I5,Tabeller!$A$4:$B$200),0)","v":0},{"$f":"AF5*Tabeller!$I$35","v":0},{"$f":"AF5*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AG5*Tabeller!$L$26","v":0},{"$f":"AG5*Tabeller!$L$28","v":0},{"$f":"AG5*Tabeller!$L$27","v":0},0,{"$f":"AL5+IF(B5=\"Teknisk/adm. bistand\",Registrering!$E$51,Registrering!$B$51)","v":465000},{"$f":"AL5/Tabeller!$H$5","v":0},{"$f":"(AM5-AL5)/Tabeller!$H$5","v":285.6265356265356},{"$f":"AN5+AO5","v":285.6265356265356},null,{"$f":"((K5*$AN5))","v":0},{"$f":"((L5*$AN5))*Tabeller!J$35","v":0},{"$f":"((M5*$AN5))*Tabeller!K$35","v":0},{"$f":"((N5*$AN5))*Tabeller!L$35","v":0},{"$f":"((O5*$AN5))*Tabeller!M$35","v":0},{"$f":"((P5*$AN5))*Tabeller!N$35","v":0},{"$f":"((Q5*$AN5))*Tabeller!O$35","v":0},{"$f":"((R5*$AN5))*Tabeller!P$35","v":0},{"$f":"((S5*$AN5))*Tabeller!Q$35","v":0},{"$f":"((T5*$AN5))*Tabeller!R$35","v":0},{"$f":"SUM(AR5:BA5)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((K5/Tabeller!$H$5)*Tabeller!$J$16),((K5/Tabeller!$H$5)*Tabeller!$J$15))","v":0},{"$f":"IF($B5=Tabeller!$G$62,((L5/Tabeller!$H$5)*Tabeller!$J$16),((L5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!J$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((M5/Tabeller!$H$5)*Tabeller!$J$16),((M5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!K$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((N5/Tabeller!$H$5)*Tabeller!$J$16),((N5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!L$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((O5/Tabeller!$H$5)*Tabeller!$J$16),((O5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!M$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((P5/Tabeller!$H$5)*Tabeller!$J$16),((P5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!N$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((Q5/Tabeller!$H$5)*Tabeller!$J$16),((Q5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!O$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((R5/Tabeller!$H$5)*Tabeller!$J$16),((R5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!P$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((S5/Tabeller!$H$5)*Tabeller!$J$16),((S5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!Q$35,1)","v":0},{"$f":"IF($B5=Tabeller!$G$62,((T5/Tabeller!$H$5)*Tabeller!$J$16),((T5/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!R$35,1)","v":0},{"$f":"SUM(BC5:BL5)","v":0},{"$f":"BB5+BM5","v":0}]
[null,null,{"$f":"SUM(K6:T6)","v":0},{"$f":"SUM(AR6:BA6)","v":0},{"$f":"IFERROR(SUM(BC6:BL6),0)","v":0},{"$f":"SUM(D6:E6)","v":0},{"$f":"IFERROR((F6/C6),0)","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,{"$f":"I6","v":0},{"$f":"IF(I6>0,LOOKUP(I6,Tabeller!$A$4:$B$200),0)","v":0},{"$f":"AF6*Tabeller!$I$35","v":0},{"$f":"AF6*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AG6*Tabeller!$L$26","v":0},{"$f":"AG6*Tabeller!$L$28","v":0},{"$f":"AG6*Tabeller!$L$27","v":0},{"$f":"SUM(AH6:AK6)","v":0},{"$f":"AL6+IF(B6=\"Teknisk/adm. Bistand\",Registrering!$E$51,Registrering!$B$51)","v":465000},{"$f":"AL6/Tabeller!$H$5","v":0},{"$f":"(AM6-AL6)/Tabeller!$H$5","v":285.6265356265356},{"$f":"AN6+AO6","v":285.6265356265356},null,{"$f":"((K6*$AN6))","v":0},{"$f":"((L6*$AN6))*Tabeller!J$35","v":0},{"$f":"((M6*$AN6))*Tabeller!K$35","v":0},{"$f":"((N6*$AN6))*Tabeller!L$35","v":0},{"$f":"((O6*$AN6))*Tabeller!M$35","v":0},{"$f":"((P6*$AN6))*Tabeller!N$35","v":0},{"$f":"((Q6*$AN6))*Tabeller!O$35","v":0},{"$f":"((R6*$AN6))*Tabeller!P$35","v":0},{"$f":"((S6*$AN6))*Tabeller!Q$35","v":0},{"$f":"((T6*$AN6))*Tabeller!R$35","v":0},{"$f":"SUM(AR6:BA6)","v":0},{"$f":"IF($B6=Tabeller!G49,((K6/Tabeller!$H$5)*Tabeller!$J$16),((K6/Tabeller!$H$5)*Tabeller!$J$15))","v":0},{"$f":"IF($B6=Tabeller!$G$62,((L6/Tabeller!$H$5)*Tabeller!$J$16),((L6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!J$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((M6/Tabeller!$H$5)*Tabeller!$J$16),((M6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!K$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((N6/Tabeller!$H$5)*Tabeller!$J$16),((N6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!L$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((O6/Tabeller!$H$5)*Tabeller!$J$16),((O6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!M$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((P6/Tabeller!$H$5)*Tabeller!$J$16),((P6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!N$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((Q6/Tabeller!$H$5)*Tabeller!$J$16),((Q6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!O$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((R6/Tabeller!$H$5)*Tabeller!$J$16),((R6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!P$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((S6/Tabeller!$H$5)*Tabeller!$J$16),((S6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!Q$35,1)","v":0},{"$f":"IF($B6=Tabeller!$G$62,((T6/Tabeller!$H$5)*Tabeller!$J$16),((T6/Tabeller!$H$5)*Tabeller!$J$15))*IF(Registrering!$B$53=\"Ja\",Tabeller!R$35,1)","v":0},{"$f":"SUM(BC6:BL6)","v":0},{"$f":"BB6+BM6","v":0}]
[null,"Sum prosjektansatte",{"$f":"SUM(C4:C6)","v":0},{"$f":"SUM(D4:D6)","v":0},{"$f":"SUM(E4:E6)","v":0},{"$f":"SUM(F4:F6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR4:AR6)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR7:BA7)","v":0},{"$f":"SUM(BC4:BC6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Direkte driftsmidler",null,null,null,null,null,null,null,null,"REGISTRER DRIFTSKOSTNADER",null,null,null,"Alle beløp angis i hele kroner"]
[null,null,null,null,null,"Totalt",null,null,null,"Kommentarfelt",{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K9","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,{"$f":"SUM(K10:T10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K10","v":0},{"$f":"L10","v":0},{"$f":"M10","v":0},{"$f":"N10","v":0},{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"R10","v":0},{"$f":"S10","v":0},{"$f":"T10","v":0},{"$f":"SUM(AR10:BA10)","v":0}]
[null,null,null,null,null,{"$f":"SUM(K11:T11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(K12:T12)","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,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,{"$f":"SUM(K13:T13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":0},{"$f":"L13","v":0},{"$f":"M13","v":0},{"$f":"N13","v":0},{"$f":"O13","v":0},{"$f":"P13","v":0},{"$f":"Q13","v":0},{"$f":"R13","v":0},{"$f":"S13","v":0},{"$f":"T13","v":0},{"$f":"SUM(AR13:BA13)","v":0}]
[null,null,null,null,null,{"$f":"SUM(K14:T14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Viderefordelte midler",null,null,null,{"$f":"SUM(K15:T15)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K15","v":0},{"$f":"L15","v":0},{"$f":"M15","v":0},{"$f":"N15","v":0},{"$f":"O15","v":0},{"$f":"P15","v":0},{"$f":"Q15","v":0},{"$f":"R15","v":0},{"$f":"S15","v":0},{"$f":"T15","v":0},{"$f":"SUM(AR15:BA15)","v":0}]
[null,"Leiested",null,null,null,0,null,null,null,null,{"$f":"Leiested!E8+Leiested!E12+Leiested!E16+Leiested!E20+Leiested!E24+Leiested!E28+Leiested!E32","v":0},{"$f":"Leiested!F8+Leiested!F12+Leiested!F16+Leiested!F20+Leiested!F24+Leiested!F28+Leiested!F32","v":0},{"$f":"Leiested!G8+Leiested!G12+Leiested!G16+Leiested!G20+Leiested!G24+Leiested!G28+Leiested!G32","v":0},{"$f":"Leiested!H8+Leiested!H12+Leiested!H16+Leiested!H20+Leiested!H24+Leiested!H28+Leiested!H32","v":0},{"$f":"Leiested!I8+Leiested!I12+Leiested!I16+Leiested!I20+Leiested!I24+Leiested!I28+Leiested!I32","v":0},{"$f":"Leiested!J8+Leiested!J12+Leiested!J16+Leiested!J20+Leiested!J24+Leiested!J28+Leiested!J32","v":0},{"$f":"Leiested!K8+Leiested!K12+Leiested!K16+Leiested!K20+Leiested!K24+Leiested!K28+Leiested!K32","v":0},{"$f":"Leiested!L8+Leiested!L12+Leiested!L16+Leiested!L20+Leiested!L24+Leiested!L28+Leiested!L32","v":0},{"$f":"Leiested!M8+Leiested!M12+Leiested!M16+Leiested!M20+Leiested!M24+Leiested!M28+Leiested!M32","v":0},{"$f":"Leiested!N8+Leiested!N12+Leiested!N16+Leiested!N20+Leiested!N24+Leiested!N28+Leiested!N32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K16","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR16:BA16)","v":0}]
[null,"Sum driftsmidler",null,null,null,{"$f":"SUM(F9:F16)","v":0},null,null,null,null,{"$f":"SUM(K10:K16)","v":0},{"$f":"SUM(L10:L16)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR10:AR16)","v":0},{"$f":"SUM(AS10:AS16)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Totalt budsjetterte kostnader",null,null,null,{"$f":"SUM(K19:T19)","v":0},null,null,null,null,{"$f":"AR7+BC7+AR17","v":0},0,0,0,0,0,0,0,0,0]
[null,"Tillegg for uforutsette hendelser",null,null,null,{"$f":"SUM(K20:T20)","v":0},null,null,{"$f":"Registrering!B39","v":0},null,{"$f":"K19*Registrering!$B$39","v":0},{"$f":"L19*Registrering!$B$39","v":0},{"$f":"M19*Registrering!$B$39","v":0},{"$f":"N19*Registrering!$B$39","v":0},{"$f":"O19*Registrering!$B$39","v":0},{"$f":"P19*Registrering!$B$39","v":0},{"$f":"Q19*Registrering!$B$39","v":0},{"$f":"R19*Registrering!$B$39","v":0},{"$f":"S19*Registrering!$B$39","v":0},{"$f":"T19*Registrering!$B$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum kostnader",{"$f":"AR7+AR17+BC7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR20:BA20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC5*1.03","v":0}]
[null,"Tillegg for fortjeneste",null,null,null,0,null,null,{"$f":"Registrering!B40","v":0},null,{"$f":"(K19+K20)*Registrering!$B$40","v":0},{"$f":"(L19+L20)*Registrering!$B$40","v":0},{"$f":"(M19+M20)*Registrering!$B$40","v":0},{"$f":"(N19+N20)*Registrering!$B$40","v":0},{"$f":"(O19+O20)*Registrering!$B$40","v":0},{"$f":"(P19+P20)*Registrering!$B$40","v":0},{"$f":"(Q19+Q20)*Registrering!$B$40","v":0},{"$f":"(R19+R20)*Registrering!$B$40","v":0},{"$f":"(S19+S20)*Registrering!$B$40","v":0},{"$f":"(T19+T20)*Registrering!$B$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$f":"[2]Finansiering!C10","v":0},{"$f":"[2]Finansiering!D10","v":0},{"$f":"[2]Finansiering!E10","v":0},{"$f":"[2]Finansiering!F10","v":0},{"$f":"[2]Finansiering!G10","v":0},{"$f":"[2]Finansiering!H10","v":0},{"$f":"[2]Finansiering!I10","v":0},{"$f":"[2]Finansiering!J10","v":0},{"$f":"[2]Finansiering!K10","v":0},{"$f":"[2]Finansiering!L10","v":0},{"$f":"SUM(AR21:BA21)","v":0}]
[null,"Inntekter eksklusiv merverdigavgift",null,null,null,0,null,null,null,null,{"$f":"SUM(K19:K21)","v":0},{"$f":"SUM(L19:L21)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AR21+AR20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AS21+AS20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AT21+AT20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AU21+AU20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AV21+AV20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AW21+AW20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AX21+AX20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AY21+AY20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AZ21+AZ20)","v":0},{"$f":"-IF($J$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BA21+BA20)","v":0},{"$f":"SUM(AR22:BA22)","v":0}]
[null,"Merverdiavgift",null,null,null,0,null,null,{"$f":"Registrering!B41","v":0},null,{"$f":"K22*Registrering!$B$41","v":0},{"$f":"L22*Registrering!$B$41","v":0},{"$f":"M22*Registrering!$B$41","v":0},{"$f":"N22*Registrering!$B$41","v":0},{"$f":"O22*Registrering!$B$41","v":0},{"$f":"P22*Registrering!$B$41","v":0},{"$f":"Q22*Registrering!$B$41","v":0},{"$f":"R22*Registrering!$B$41","v":0},{"$f":"S22*Registrering!$B$41","v":0},{"$f":"T22*Registrering!$B$41","v":0}]
[null,"Inntekter inklusiv merverdiavgift",null,null,null,0,null,null,null,null,{"$f":"K22+K23","v":0},{"$f":"L22+L23","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Total overhead (indirekte kostnader)",{"$f":"IFERROR((BM7/BB7),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"Totalpris",{"$f":"'Intern budsjett oppdrag'!M18","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K27-K28","v":0}]

{"sheet":"Konferansemal","index":5,"n_rows":53,"n_cols":77,"rows_kept":53,"cut":false,"hidden":true,"merged":[[29,16,35,19],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[21,1,21,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[29,1,29,2]]}
[null,"Prosjekttittel:",null,{"$f":"IF([3]Registrering!C7=\"\",\"\",[3]Registrering!C7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,null,null,null,null,null,"OVERHEADKOSTNADER (Kalkyegrunnlag timer)"]
[null,null,null,null,null,"REGISTRER  ANTAll TIMER",null,"1628 timer per år",null,null,null,null,null,null,null,null,"(Alle beløp er angitt i hele kroner)"]
[null,"Lønnskostnader","Velg frikjøp eksisterende ansatt eller prosjektansatt","Ltr","Navn",{"$f":"Tabeller!D1","v":2024},{"$f":"F3+1","v":2025},{"$f":"G3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,"Sum timer","Lønn og sos. kostnader","Overhead","Totalt","Timepris ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gj.snitt. Ltr","Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats lønn","Timesats overhead","Timepris lønn og overhead",null,{"$f":"F3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"sum lønn",{"$f":"BB3","v":2024},2015,{"$f":"BD3","v":2026},2027,2028,2029,2030,2031,2032,2033,"sum overhead","Sum lønn og overhead","timepris pr stillingskategori"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F4:O4)","v":0},{"$f":"SUM(BB4:BK4)","v":0},{"$f":"IFERROR(SUM(BM4:BV4),0)","v":0},{"$f":"SUM(Q4:R4)","v":0},{"$f":"IFERROR((S4/P4),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D4","v":0},{"$f":"IF(Konferansemal!D4>0,LOOKUP(Konferansemal!D4,Tabeller!$A$4:$B$200),0)","v":0},{"$f":"AP4*Tabeller!$I$35","v":0},{"$f":"AP4*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AQ4*Tabeller!$L$26","v":0},{"$f":"AQ4*Tabeller!$L$28","v":0},{"$f":"AQ4*Tabeller!$L$27","v":0},{"$f":"SUM(AR4:AU4)","v":0},{"$f":"AV4+IF(B4=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AV4/Tabeller!$H$5","v":0},{"$f":"(AW4-AV4)/Tabeller!$H$5","v":0},{"$f":"AX4+AY4","v":0},null,{"$f":"((F4*Konferansemal!$AX4))","v":0},{"$f":"((G4*Konferansemal!$AX4)*Tabeller!$J$35)","v":0},{"$f":"((H4*Konferansemal!$AX4)*Tabeller!$K$35)","v":0},{"$f":"((I4*Konferansemal!$AX4)*Tabeller!$L$35)","v":0},{"$f":"((J4*Konferansemal!$AX4)*Tabeller!$M$35)","v":0},{"$f":"((K4*Konferansemal!$AX4)*Tabeller!$N$35)","v":0},{"$f":"((L4*Konferansemal!$AX4)*Tabeller!$O$35)","v":0},{"$f":"((M4*Konferansemal!$AX4)*Tabeller!$P$35)","v":0},{"$f":"((N4*Konferansemal!$AX4)*Tabeller!$Q$35)","v":0},{"$f":"((O4*Konferansemal!$AX4)*Tabeller!$R$35)","v":0},{"$f":"SUM(BB4:BK4)","v":0},{"$f":"(BB4*Registrering!$B$49)","v":0},{"$f":"(BC4*Registrering!$B$49)","v":0},{"$f":"(BD4*Registrering!$B$49)","v":0},{"$f":"(BE4*Registrering!$B$49)","v":0},{"$f":"(BF4*Registrering!$B$49)","v":0},{"$f":"(BG4*Registrering!$B$49)","v":0},{"$f":"(BH4*Registrering!$B$49)","v":0},{"$f":"(BI4*Registrering!$B$49)","v":0},{"$f":"(BJ4*Registrering!$B$49)","v":0},{"$f":"(BK4*Registrering!$B$49)","v":0},{"$f":"SUM(BM4:BV4)","v":0},{"$f":"BL4+BW4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(BB5:BK5)","v":0},{"$f":"IFERROR(SUM(BM5:BV5),0)","v":0},0,{"$f":"IFERROR((S5/P5),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Konferansemal!D5>0,LOOKUP(Konferansemal!D5,Tabeller!$A$4:$B$200),0)","v":0},{"$f":"AP5*Tabeller!$I$35","v":0},{"$f":"AP5*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AQ5*Tabeller!$L$26","v":0},{"$f":"AQ5*Tabeller!$L$28","v":0},{"$f":"AQ5*Tabeller!$L$27","v":0},0,{"$f":"AV5+IF(B5=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AV5/Tabeller!$H$5","v":0},{"$f":"(AW5-AV5)/Tabeller!$H$5","v":0},{"$f":"AX5+AY5","v":0},null,{"$f":"((F5*Konferansemal!$AX5))","v":0},{"$f":"((G5*Konferansemal!$AX5)*Tabeller!$J$35)","v":0},{"$f":"((H5*Konferansemal!$AX5)*Tabeller!$K$35)","v":0},{"$f":"((I5*Konferansemal!$AX5)*Tabeller!$L$35)","v":0},{"$f":"((J5*Konferansemal!$AX5)*Tabeller!$M$35)","v":0},{"$f":"((K5*Konferansemal!$AX5)*Tabeller!$N$35)","v":0},{"$f":"((L5*Konferansemal!$AX5)*Tabeller!$O$35)","v":0},{"$f":"((M5*Konferansemal!$AX5)*Tabeller!$P$35)","v":0},{"$f":"((N5*Konferansemal!$AX5)*Tabeller!$Q$35)","v":0},{"$f":"((O5*Konferansemal!$AX5)*Tabeller!$R$35)","v":0},{"$f":"SUM(BB5:BK5)","v":0},{"$f":"(BB5*Registrering!$B$49)","v":0},{"$f":"(BC5*Registrering!$B$49)","v":0},{"$f":"(BD5*Registrering!$B$49)","v":0},{"$f":"(BE5*Registrering!$B$49)","v":0},{"$f":"(BF5*Registrering!$B$49)","v":0},{"$f":"(BG5*Registrering!$B$49)","v":0},{"$f":"(BH5*Registrering!$B$49)","v":0},{"$f":"(BI5*Registrering!$B$49)","v":0},{"$f":"(BJ5*Registrering!$B$49)","v":0},{"$f":"(BK5*Registrering!$B$49)","v":0},{"$f":"SUM(BM5:BV5)","v":0},{"$f":"BL5+BW5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Konferansemal!D6>0,LOOKUP(Konferansemal!D6,Tabeller!$A$4:$B$200),0)","v":0},{"$f":"AP6*Tabeller!$I$35","v":0},{"$f":"AP6*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AQ6*Tabeller!$L$26","v":0},{"$f":"AQ6*Tabeller!$L$28","v":0},{"$f":"AQ6*Tabeller!$L$27","v":0},0,{"$f":"AV6+IF(B6=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AV6/Tabeller!$H$5","v":0},{"$f":"(AW6-AV6)/Tabeller!$H$5","v":0},0,null,{"$f":"((F6*Konferansemal!$AX6))","v":0},{"$f":"((G6*Konferansemal!$AX6)*Tabeller!$J$35)","v":0},{"$f":"((H6*Konferansemal!$AX6)*Tabeller!$K$35)","v":0},{"$f":"((I6*Konferansemal!$AX6)*Tabeller!$L$35)","v":0},{"$f":"((J6*Konferansemal!$AX6)*Tabeller!$M$35)","v":0},{"$f":"((K6*Konferansemal!$AX6)*Tabeller!$N$35)","v":0},{"$f":"((L6*Konferansemal!$AX6)*Tabeller!$O$35)","v":0},{"$f":"((M6*Konferansemal!$AX6)*Tabeller!$P$35)","v":0},{"$f":"((N6*Konferansemal!$AX6)*Tabeller!$Q$35)","v":0},{"$f":"((O6*Konferansemal!$AX6)*Tabeller!$R$35)","v":0},0,{"$f":"(BB6*Registrering!$B$49)","v":0},{"$f":"(BC6*Registrering!$B$49)","v":0},{"$f":"(BD6*Registrering!$B$49)","v":0},{"$f":"(BE6*Registrering!$B$49)","v":0},{"$f":"(BF6*Registrering!$B$49)","v":0},{"$f":"(BG6*Registrering!$B$49)","v":0},{"$f":"(BH6*Registrering!$B$49)","v":0},{"$f":"(BI6*Registrering!$B$49)","v":0},{"$f":"(BJ6*Registrering!$B$49)","v":0},{"$f":"(BK6*Registrering!$B$49)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Konferansemal!D7>0,LOOKUP(Konferansemal!D7,Tabeller!$A$4:$B$200),0)","v":0},{"$f":"AP7*Tabeller!$I$35","v":0},{"$f":"AP7*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AQ7*Tabeller!$L$26","v":0},{"$f":"AQ7*Tabeller!$L$28","v":0},{"$f":"AQ7*Tabeller!$L$27","v":0},0,{"$f":"AV7+IF(B7=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AV7/Tabeller!$H$5","v":0},{"$f":"(AW7-AV7)/Tabeller!$H$5","v":0},0,null,{"$f":"((F7*Konferansemal!$AX7))","v":0},{"$f":"((G7*Konferansemal!$AX7)*Tabeller!$J$35)","v":0},{"$f":"((H7*Konferansemal!$AX7)*Tabeller!$K$35)","v":0},{"$f":"((I7*Konferansemal!$AX7)*Tabeller!$L$35)","v":0},{"$f":"((J7*Konferansemal!$AX7)*Tabeller!$M$35)","v":0},{"$f":"((K7*Konferansemal!$AX7)*Tabeller!$N$35)","v":0},{"$f":"((L7*Konferansemal!$AX7)*Tabeller!$O$35)","v":0},{"$f":"((M7*Konferansemal!$AX7)*Tabeller!$P$35)","v":0},{"$f":"((N7*Konferansemal!$AX7)*Tabeller!$Q$35)","v":0},{"$f":"((O7*Konferansemal!$AX7)*Tabeller!$R$35)","v":0},0,{"$f":"(BB7*Registrering!$B$49)","v":0},{"$f":"(BC7*Registrering!$B$49)","v":0},{"$f":"(BD7*Registrering!$B$49)","v":0},{"$f":"(BE7*Registrering!$B$49)","v":0},{"$f":"(BF7*Registrering!$B$49)","v":0},{"$f":"(BG7*Registrering!$B$49)","v":0},{"$f":"(BH7*Registrering!$B$49)","v":0},{"$f":"(BI7*Registrering!$B$49)","v":0},{"$f":"(BJ7*Registrering!$B$49)","v":0},{"$f":"(BK7*Registrering!$B$49)","v":0},0,0]
[]
[null,"Sum lønn prosjektansatte",null,null,null,{"$f":"SUM(F4:F8)","v":0},{"$f":"SUM(G4:G8)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P4:P8)","v":0},{"$f":"SUM(Q4:Q8)","v":0},{"$f":"SUM(R4:R8)","v":0},{"$f":"SUM(S4:S8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB4:BB8)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB9:BK9)","v":0},{"$f":"SUM(BM4:BM8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Direkte driftsmidler",null,null,null,"REGISTRER DRIFTSKOSTNADER"]
[null,null,null,null,"Kommentarfelt",{"$f":"F3","v":2024},{"$f":"G3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,"Totalt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F11","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Generelle driftsmidler",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F12:O12)","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,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB12:BK12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F14:O14)","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,null,null,null,null,null,null,null,null,null,null,{"$f":"F14","v":0},{"$f":"G14","v":0},{"$f":"H14","v":0},{"$f":"I14","v":0},{"$f":"J14","v":0},{"$f":"K14","v":0},{"$f":"L14","v":0},{"$f":"M14","v":0},{"$f":"N14","v":0},{"$f":"O14","v":0},{"$f":"SUM(BB14:BK14)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F15:O15)","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,null,null,null,null,null,null,null,null,null,null,{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0},{"$f":"K15","v":0},{"$f":"L15","v":0},{"$f":"M15","v":0},{"$f":"N15","v":0},{"$f":"O15","v":0},{"$f":"SUM(BB15:BK15)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F17:O17)","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,null,null,null,null,null,null,null,null,null,null,{"$f":"F17","v":0},{"$f":"G17","v":0},{"$f":"H17","v":0},{"$f":"I17","v":0},{"$f":"J17","v":0},{"$f":"K17","v":0},{"$f":"L17","v":0},{"$f":"M17","v":0},{"$f":"N17","v":0},{"$f":"O17","v":0},{"$f":"SUM(BB17:BK17)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F19:O19)","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,null,null,null,null,null,null,null,null,null,null,{"$f":"F19","v":0},{"$f":"G19","v":0},{"$f":"H19","v":0},{"$f":"I19","v":0},{"$f":"J19","v":0},{"$f":"K19","v":0},{"$f":"L19","v":0},{"$f":"M19","v":0},{"$f":"N19","v":0},{"$f":"O19","v":0},{"$f":"SUM(BB19:BK19)","v":0}]
[null,"Sum driftsmidler",null,null,null,{"$f":"SUM(F12:F19)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(S12:S19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB12:BB19)","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10807*1.03","v":11131.210000000001}]
[null,"Personal- og indirekte kostnader",null,null,null,{"$f":"BB9+BM9","v":0},0,0,0,0,0,0,0,0,0]
[null,"Sum drift og utlegg",null,null,null,{"$f":"F20","v":0},{"$f":"G20","v":0},0,0,0,0,0,0,0,0,null,"Analyse basisøkonomien"]
[null,"Sum budsjetterte kostnader",null,null,null,{"$f":"SUM(F22:F23)","v":0},{"$f":"SUM(G22:G23)","v":0},0,0,0,0,0,0,0,0,null,"Nettobidrag:",null,{"$f":"SUMIF($C$4:$C$148,\"Frikjøp eksisterende ansatt\",Q4:Q148)","v":0}]
[null,"Fratrekk for utlegg",null,null,null,{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!F4:F148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!F4:F148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!F4:F148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!G4:G148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!G4:G148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!G4:G148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!H4:H148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!H4:H148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!H4:H148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!I4:I148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!I4:I148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!I4:I148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!J4:J148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!J4:J148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!J4:J148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!K4:K148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!K4:K148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!K4:K148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!L4:L148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!L4:L148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!L4:L148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!M4:M148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!M4:M148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!M4:M148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!N4:N148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!N4:N148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!N4:N148)","v":0},{"$f":"SUMIF($B$4:$B$148,Tabeller!$G$78,Konferansemal!O4:O148)+SUMIF($B$4:$B$148,Tabeller!$G$79,Konferansemal!O4:O148)+SUMIF($B$4:$B$148,Tabeller!$G$80,Konferansemal!O4:O148)","v":0},null,"Reserve og fortjeneste",null,{"$f":"F28+F29","v":0}]
[null,"Fratrekk for inngående merverdiavgift",null,null,null,{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!F4:F148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!F4:F148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!F4:F148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!F4:F148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!G4:G148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!G4:G148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!G4:G148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!G4:G148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!H4:H148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!H4:H148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!H4:H148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!H4:H148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!I4:I148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!I4:I148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!I4:I148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!I4:I148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!J4:J148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!J4:J148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!J4:J148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!J4:J148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!K4:K148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!K4:K148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!K4:K148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!K4:K148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!L4:L148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!L4:L148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!L4:L148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!L4:L148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!M4:M148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!M4:M148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!M4:M148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!M4:M148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!N4:N148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!N4:N148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!N4:N148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!N4:N148))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$148,Tabeller!$G$76,Konferansemal!O4:O148)+SUMIF($B$4:$B$148,Tabeller!$G$77,Konferansemal!O4:O148)+SUMIF($B$4:$B$148,Tabeller!$G$81,Konferansemal!O4:O148)+SUMIF($B$4:$B$148,Tabeller!$G$83,Konferansemal!O4:O148))*Tabeller!$J$76","v":0},null,"Tilleggskostnad på basis:"]
[null,"Kalkylegrunnlag (kostnader)",null,null,null,{"$f":"F24-F25-F26","v":0},{"$f":"G24-G25-G26","v":0},0,0,0,0,0,0,0,0,null,"Faktisk nettobidrag:",null,{"$f":"S24+S25-S26","v":0}]
[null,"Tillegg for uforutsette hendelser",null,{"$f":"[3]Registrering!C31","v":0},null,{"$f":"F27*Registrering!$B$39","v":0},{"$f":"G27*Registrering!$B$39","v":0},{"$f":"H27*Registrering!$B$39","v":0},{"$f":"I27*Registrering!$B$39","v":0},{"$f":"J27*Registrering!$B$39","v":0},{"$f":"K27*Registrering!$B$39","v":0},{"$f":"L27*Registrering!$B$39","v":0},{"$f":"M27*Registrering!$B$39","v":0},{"$f":"N27*Registrering!$B$39","v":0},{"$f":"O27*Registrering!$B$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum kostnader",{"$f":"BB9+BB20+BM9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB28:BK28)","v":0}]
[null,"Tillegg for fortjeneste",null,{"$f":"[3]Registrering!C32","v":0},null,{"$f":"(F27+F28)*Registrering!$B$40","v":0},{"$f":"(G27+G28)*Registrering!$B$40","v":0},{"$f":"(H27+H28)*Registrering!$B$40","v":0},{"$f":"(I27+I28)*Registrering!$B$40","v":0},{"$f":"(J27+J28)*Registrering!$B$40","v":0},{"$f":"(K27+K28)*Registrering!$B$40","v":0},{"$f":"(L27+L28)*Registrering!$B$40","v":0},{"$f":"(M27+M28)*Registrering!$B$40","v":0},{"$f":"(N27+N28)*Registrering!$B$40","v":0},{"$f":"(O27+O28)*Registrering!$B$40","v":0},null,"Faglig begrunnelse:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$f":"[3]Finansiering!C10","v":0},{"$f":"[3]Finansiering!D10","v":0},{"$f":"[3]Finansiering!E10","v":0},{"$f":"[3]Finansiering!F10","v":0},{"$f":"[3]Finansiering!G10","v":0},{"$f":"[3]Finansiering!H10","v":0},{"$f":"[3]Finansiering!I10","v":0},{"$f":"[3]Finansiering!J10","v":0},{"$f":"[3]Finansiering!K10","v":0},{"$f":"[3]Finansiering!L10","v":0},{"$f":"SUM(BB29:BK29)","v":0}]
[null,"Offentlige tilskudd til nedskriving av pris",null,null,null,{"$f":"Registrering!$B$47","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Registrering!C13","v":0}]
[null,"Fratrekk sponsorinntekter",null,null,null,{"$f":"Registrering!$B$48*Tabeller!$J$78","v":0}]
[null,"Grunnlag for deltakeravgift (Pris)",null,null,null,{"$f":"+F27+F28+F29-F30-F31","v":0},{"$f":"+G27+G28+G29-G30-G31","v":0},0,0,0,0,0,0,0,0]
[null,"Merverdiavgift",null,{"$f":"[3]Registrering!C33","v":0.25},null,{"$f":"F32*$D$33","v":0},{"$f":"G32*$D$33","v":0},0,0,0,0,0,0,0,0]
[null,"Deltakeravgift inkludert mva",null,null,null,{"$f":"F32+F33","v":0},{"$f":"G32+G33","v":0},0,0,0,0,0,0,0,0]
[null,"Konferanseavgift per deltaker",null,null,null,{"$f":"IFERROR((F34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((G34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((H34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((I34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((J34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((K34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((L34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((M34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((N34/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((O34/Registrering!$B$45),0)","v":0}]
[null,"Utlegg som kreves tilbake",null,null,null,{"$f":"IFERROR((F25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((G25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((H25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((I25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((J25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((K25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((L25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((M25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((N25/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((O25/Registrering!$B$46),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BB29+BB28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BC29+BC28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BD29+BD28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BE29+BE28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BF29+BF28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BG29+BG28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BH29+BH28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BI29+BI28)","v":0},{"$f":"-IF($E$22=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BJ29+BJ28)","v":0}]
[]
[]
[null,"Sign.instituttleder:",null,null,"Sign.konferanseansvarlig / prosjektleder"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM44>0,BM44,\"\")","v":""},{"$f":"IF(BN44>0,BN44,\"\")","v":""},"","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BM38*BM39)/(BM41+BM38)+(BM41*BM42)/(BM38+BM41)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Leiested","index":6,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Alle beløp angis i hele kroner"]
["Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[]
[null,"Finansiør","Kommentarfelt","Totalt",{"$f":"Budsjett!K3","v":2024},{"$f":"E4+1","v":2025},{"$f":"F4+1","v":2026},{"$f":"G4+1","v":2027},2028,2029,2030,2031,2032,2033,2034]
["Leiested 1"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","Egenandel",null,{"$f":"SUM(E8:N8)","v":0},{"$f":"E6*E7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O6*O7","v":0}]
["Leiested 2"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E12:N12)","v":0},{"$f":"E10*E11","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O10*O11","v":0}]
["Leiested 3"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E16:N16)","v":0},{"$f":"E14*E15","v":0},{"$f":"F14*F15","v":0},0,0,0,0,0,0,0,0,{"$f":"O14*O15","v":0}]
["Leiested 4"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E20:N20)","v":0},{"$f":"E18*E19","v":0},{"$f":"F18*F19","v":0},0,0,0,0,0,0,0,0,{"$f":"O18*O19","v":0}]
["Leiested 5"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E24:N24)","v":0},{"$f":"E22*E23","v":0},{"$f":"F22*F23","v":0},0,0,0,0,0,0,0,0,{"$f":"O22*O23","v":0}]
["Leiested 6"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E28:N28)","v":0},{"$f":"E26*E27","v":0},{"$f":"F26*F27","v":0},0,0,0,0,0,0,0,0,{"$f":"O26*O27","v":0}]
["Leiested 7"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E32:N32)","v":0},{"$f":"E30*E31","v":0},{"$f":"F30*F31","v":0},0,0,0,0,0,0,0,0,{"$f":"O30*O31","v":0}]
["Leiested 8"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E36:N36)","v":0},{"$f":"E34*E35","v":0},{"$f":"F34*F35","v":0},0,0,0,0,0,0,0,0,0]
["Leiested 9"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E40:N40)","v":0},{"$f":"E38*E39","v":0},{"$f":"F38*F39","v":0},0,0,0,0,0,0,0,0,0]
["Leiested 10"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E44:N44)","v":0},{"$f":"E42*E43","v":0},{"$f":"F42*F43","v":0},0,0,0,0,0,0,0,0,0]
["Leiested 11"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E48:N48)","v":0},{"$f":"E46*E47","v":0},{"$f":"F46*F47","v":0},0,0,0,0,0,0,0,0,0]
["Leiested 12"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E52:N52)","v":0},{"$f":"E50*E51","v":0},{"$f":"F50*F51","v":0},0,0,0,0,0,0,0,0,0]
["Leiested 13"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E56:N56)","v":0},{"$f":"E54*E55","v":0},{"$f":"F54*F55","v":0},0,0,0,0,0,0,0,0,0]
["Leiested 14"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E60:N60)","v":0},{"$f":"E58*E59","v":0},{"$f":"F58*F59","v":0},0,0,0,0,0,0,0,0,0]
["Leiested 15"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader",null,null,{"$f":"SUM(E64:N64)","v":0},{"$f":"E62*E63","v":0},{"$f":"F62*F63","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Prosjektcontroller","index":7,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[55,1,55,3],[44,1,45,1],[53,1,53,3],[53,5,53,9],[41,2,42,12],[44,2,45,12],[41,1,42,1],[54,1,54,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":""}]
[]
[null,"Årsverk","Totalt",{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033}]
[null,"Prosjektansatte",{"$f":"SUM(D5:M5)","v":0},{"$f":"Budsjett!K10/12","v":0},{"$f":"Budsjett!L10/12","v":0},{"$f":"Budsjett!M10/12","v":0},{"$f":"Budsjett!N10/12","v":0},{"$f":"Budsjett!O10/12","v":0},{"$f":"Budsjett!P10/12","v":0},{"$f":"Budsjett!Q10/12","v":0},{"$f":"Budsjett!R10/12","v":0},{"$f":"Budsjett!S10/12","v":0},{"$f":"Budsjett!T10/12","v":0}]
[null,"Eksternt fin frikjøp",{"$f":"SUM(D6:M6)","v":0},{"$f":"Budsjett!K18","v":0},{"$f":"Budsjett!L18","v":0},{"$f":"Budsjett!M18","v":0},{"$f":"Budsjett!N18","v":0},{"$f":"Budsjett!O18","v":0},{"$f":"Budsjett!P18","v":0},{"$f":"Budsjett!Q18","v":0},{"$f":"Budsjett!R18","v":0},{"$f":"Budsjett!S18","v":0},{"$f":"Budsjett!T18","v":0}]
[null,"Internt fin frikjøp",0,{"$f":"Budsjett!K27","v":0},{"$f":"Budsjett!L27","v":0},{"$f":"Budsjett!M27","v":0},{"$f":"Budsjett!N27","v":0},{"$f":"Budsjett!O27","v":0},{"$f":"Budsjett!P27","v":0},{"$f":"Budsjett!Q27","v":0},{"$f":"Budsjett!R27","v":0},{"$f":"Budsjett!S27","v":0},{"$f":"Budsjett!T27","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett!K36/Tabeller!$H$5","v":0},{"$f":"Budsjett!L36/Tabeller!$H$5","v":0},{"$f":"Budsjett!M36/Tabeller!$H$5","v":0},{"$f":"Budsjett!N36/Tabeller!$H$5","v":0},{"$f":"Budsjett!O36/Tabeller!$H$5","v":0},{"$f":"Budsjett!P36/Tabeller!$H$5","v":0},{"$f":"Budsjett!Q36/Tabeller!$H$5","v":0},{"$f":"Budsjett!R36/Tabeller!$H$5","v":0},{"$f":"Budsjett!S36/Tabeller!$H$5","v":0},{"$f":"Budsjett!T36/Tabeller!$H$5","v":0}]
[null,"Totale årsverk",0,{"$f":"SUM(D5:D8)","v":0},{"$f":"SUM(E5:E8)","v":0},{"$f":"SUM(F5:F8)","v":0},0,0,0,0,0,0,0]
[]
[null,"Økonomi",{"$f":"C4","v":"Totalt"},{"$f":"D4","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Eksterne inntekter og kostnader"]
[null,"Eksterne inntekter",{"$f":"SUM(D13:M13)","v":0},{"$f":"Budsjett!K69","v":0},{"$f":"Budsjett!L69","v":0},{"$f":"Budsjett!M69","v":0},{"$f":"Budsjett!N69","v":0},{"$f":"Budsjett!O69","v":0},{"$f":"Budsjett!P69","v":0},{"$f":"Budsjett!Q69","v":0},{"$f":"Budsjett!R69","v":0},{"$f":"Budsjett!S69","v":0},{"$f":"Budsjett!T69","v":0}]
[null,"Inntekter fra UiO sentralt/fakultet ",{"$f":"SUM(D14:M14)","v":0}]
[null,"Viderefordelte inntekter",{"$f":"SUM(D15:M15)","v":0},{"$f":"Budsjett!K65","v":0},{"$f":"Budsjett!L65","v":0},{"$f":"Budsjett!M65","v":0},{"$f":"Budsjett!N65","v":0},{"$f":"Budsjett!O65","v":0},{"$f":"Budsjett!P65","v":0},{"$f":"Budsjett!Q65","v":0},{"$f":"Budsjett!R65","v":0},{"$f":"Budsjett!S65","v":0},{"$f":"Budsjett!T65","v":0}]
[null,"Totale eksterne inntekter",{"$f":"SUM(D16:M16)","v":0},{"$f":"SUM(D13:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},0,0,0,0,0,0,0,0]
[null,"Personalkostnader",{"$f":"SUM(D17:M17)","v":0},{"$f":"Budsjett!AS10+Budsjett!AS36+Budsjett!AS44","v":0},{"$f":"Budsjett!AT10+Budsjett!AT36+Budsjett!AT44","v":0},{"$f":"Budsjett!AU10+Budsjett!AU36+Budsjett!AU44","v":0},{"$f":"Budsjett!AV10+Budsjett!AV36+Budsjett!AV44","v":0},{"$f":"Budsjett!AW10+Budsjett!AW36+Budsjett!AW44","v":0},{"$f":"Budsjett!AX10+Budsjett!AX36+Budsjett!AX44","v":0},{"$f":"Budsjett!AY10+Budsjett!AY36+Budsjett!AY44","v":0},{"$f":"Budsjett!AZ10+Budsjett!AZ36+Budsjett!AZ44","v":0},{"$f":"Budsjett!BA10+Budsjett!BA36+Budsjett!BA44","v":0},{"$f":"Budsjett!BB10+Budsjett!BB36+Budsjett!BB44","v":0}]
[null,"Eksternt fin. frikjøp",0,{"$f":"Budsjett!AS18","v":0},{"$f":"Budsjett!AT18","v":0},{"$f":"Budsjett!AU18","v":0},{"$f":"Budsjett!AV18","v":0},{"$f":"Budsjett!AW18","v":0},{"$f":"Budsjett!AX18","v":0},{"$f":"Budsjett!AY18","v":0},{"$f":"Budsjett!AZ18","v":0},{"$f":"Budsjett!BA18","v":0},{"$f":"Budsjett!BB18","v":0}]
[null,"Eksternt fin. overheadkostnader",0,{"$f":"Budsjett!BP38","v":0},{"$f":"Budsjett!BQ38","v":0},{"$f":"Budsjett!BR38","v":0},{"$f":"Budsjett!BS38","v":0},{"$f":"Budsjett!BT38","v":0},{"$f":"Budsjett!BU38","v":0},{"$f":"Budsjett!BV38","v":0},{"$f":"Budsjett!BW38","v":0},{"$f":"Budsjett!BX38","v":0},{"$f":"Budsjett!BY38","v":0}]
[null,"Eksternt fin. leiestedskostnader",0,{"$f":"Budsjett!K55","v":0},{"$f":"Budsjett!L55","v":0},{"$f":"Budsjett!M55","v":0},{"$f":"Budsjett!N55","v":0},{"$f":"Budsjett!O55","v":0},{"$f":"Budsjett!P55","v":0},{"$f":"Budsjett!Q55","v":0},{"$f":"Budsjett!R55","v":0},{"$f":"Budsjett!S55","v":0},{"$f":"Budsjett!T55","v":0}]
[null,"Utstyr (Infra)",0,{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!K4:K155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!L4:L155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!M4:M155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!N4:N155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!O4:O155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!P4:P155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!Q4:Q155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!R4:R155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!S4:S155)","v":0},{"$f":"+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!T4:T155)","v":0}]
[null,"Direkte driftskostnader",0,{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!K4:K155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!K4:K155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!K4:K155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!K4:K155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!K4:K155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!L4:L155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!L4:L155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!L4:L155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!L4:L155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!L4:L155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!M4:M155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!M4:M155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!M4:M155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!M4:M155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!M4:M155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!N4:N155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!N4:N155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!N4:N155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!N4:N155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!N4:N155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!O4:O155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!O4:O155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!O4:O155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!O4:O155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!O4:O155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!P4:P155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!P4:P155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!P4:P155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!P4:P155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!P4:P155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!Q4:Q155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!Q4:Q155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!Q4:Q155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!Q4:Q155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!Q4:Q155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!R4:R155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!R4:R155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!R4:R155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!R4:R155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!R4:R155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!S4:S155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!S4:S155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!S4:S155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!S4:S155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!S4:S155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!T4:T155)+SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!T4:T155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!T4:T155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!T4:T155)+SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!T4:T155)","v":0}]
[null,"Totale eksterne kostnader",{"$f":"SUM(D23:M23)","v":0},{"$f":"SUM(D17:D22)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Resultat på prosjektet",{"$f":"C16+C23","v":0}]
[]
[null,"Intern finansiering av ressurser"]
[null,"Egenandel",{"$f":"SUM(D27:M27)","v":0},{"$f":"Budsjett!K70","v":0},{"$f":"Budsjett!L70","v":0},{"$f":"Budsjett!M70","v":0},{"$f":"Budsjett!N70","v":0},{"$f":"Budsjett!O70","v":0},{"$f":"Budsjett!P70","v":0},{"$f":"Budsjett!Q70","v":0},{"$f":"Budsjett!R70","v":0},{"$f":"Budsjett!S70","v":0},{"$f":"Budsjett!T70","v":0}]
[null,"Internt fin. frikjøp",{"$f":"SUM(D28:M28)","v":0},{"$f":"Budsjett!AS27","v":0},{"$f":"Budsjett!AT27","v":0},{"$f":"Budsjett!AU27","v":0},{"$f":"Budsjett!AV27","v":0},{"$f":"Budsjett!AW27","v":0},{"$f":"Budsjett!AX27","v":0},{"$f":"Budsjett!AY27","v":0},{"$f":"Budsjett!AZ27","v":0},{"$f":"Budsjett!BA27","v":0},{"$f":"Budsjett!BB27","v":0}]
[null,"Internt fin. overheadkostnader",{"$f":"SUM(D29:M29)","v":0},{"$f":"Budsjett!CB38","v":0},{"$f":"Budsjett!CC38","v":0},{"$f":"Budsjett!CD38","v":0},{"$f":"Budsjett!CE38","v":0},{"$f":"Budsjett!CF38","v":0},{"$f":"Budsjett!CG38","v":0},{"$f":"Budsjett!CH38","v":0},{"$f":"Budsjett!CI38","v":0},{"$f":"Budsjett!CJ38","v":0},{"$f":"Budsjett!CK38","v":0}]
[null,"Internt fin. leiestedskostnader",{"$f":"SUM(D30:M30)","v":0},{"$f":"Budsjett!K54","v":0},{"$f":"Budsjett!L54","v":0},{"$f":"Budsjett!M54","v":0},{"$f":"Budsjett!N54","v":0},{"$f":"Budsjett!O54","v":0},{"$f":"Budsjett!P54","v":0},{"$f":"Budsjett!Q54","v":0},{"$f":"Budsjett!R54","v":0},{"$f":"Budsjett!S54","v":0},{"$f":"Budsjett!T54","v":0}]
[null,"Egenfinansiert utstyr (Infra)",{"$f":"SUM(D31:M31)","v":0},{"$f":"Budsjett!K57","v":0},{"$f":"Budsjett!L57","v":0},{"$f":"Budsjett!M57","v":0},{"$f":"Budsjett!N57","v":0},{"$f":"Budsjett!O57","v":0},{"$f":"Budsjett!P57","v":0},{"$f":"Budsjett!Q57","v":0},{"$f":"Budsjett!R57","v":0},{"$f":"Budsjett!S57","v":0},{"$f":"Budsjett!T57","v":0}]
[null,"Egenfinansiert drift",0,{"$f":"Budsjett!K56","v":0},{"$f":"Budsjett!L56","v":0},{"$f":"Budsjett!M56","v":0},{"$f":"Budsjett!N56","v":0},{"$f":"Budsjett!O56","v":0},{"$f":"Budsjett!P56","v":0},{"$f":"Budsjett!Q56","v":0},{"$f":"Budsjett!R56","v":0},{"$f":"Budsjett!S56","v":0},{"$f":"Budsjett!T56","v":0}]
[null,"Totalramme i prosjektet:",{"$f":"SUM(D33:M33)","v":0},{"$f":"D23+D28+D29+D30+D31+D32","v":0},{"$f":"E23+E28+E29+E30+E31+E32","v":0},{"$f":"F23+F28+F29+F30+F31+F32","v":0},{"$f":"G23+G28+G29+G30+G31+G32","v":0},0,0,0,0,0,0]
[]
[null,"Analyse av nettobidrag"]
[null,"Egenfinansiert drift/utstyr",{"$f":"SUM(D36:M36)","v":0},{"$f":"-D32-D31","v":0},{"$f":"-E32-E31","v":0},0,0,0,0,0,0,0,{"$f":"-M32-M31","v":0}]
[null,{"$f":"B18","v":"Eksternt fin. frikjøp"},{"$f":"SUM(D37:M37)","v":0},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"   B19","v":"Eksternt fin. overheadkostnader"},{"$f":"SUM(D38:M38)","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B20","v":"Eksternt fin. leiestedskostnader"},0,{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0]
[null,"Nettobidrag ",{"$f":"SUM(D40:M40)","v":0},{"$f":"SUM(D36:D39)","v":0},{"$f":"SUM(E36:E39)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Kort begrunnelse for prosjektets faglige interesse:",{"$f":"IF(Registrering!B7=\"\",\"\",Registrering!B7)","v":""}]
[]
[]
[null,"Kort begrunnelse for kategorisering (bidrag/oppdrag):",{"$f":"IF(Registrering!B12=\"\",\"\",Registrering!B12)","v":""}]
[]
[]
[null,"Nettobidrag",{"$f":"IFERROR(C40/(C17+C18),0)","v":0}]
[null,"Overhead (indirekte kostnader)",{"$f":"Budsjett!E80","v":0}]
[null,"Eksternt finansiert overhead",{"$f":"IF(Budsjett!E82=\"\",Budsjett!E81,Budsjett!E82)","v":0}]
[null,"Egenandel",{"$f":"IFERROR(-Budsjett!F70/(Budsjett!F71-Budsjett!F65),0)","v":0}]
[]
[null,"Underskrifter (på papirutskriften - som skal arkiveres)",null,null,"Dato:",null,null,null,null,null,"Dato:"]
[]
[null,"Prosjekteier (instituttleder):",null,null,null,"Prosjektleder:"]
[null,{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":""},null,null,null,{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":""}]

{"sheet":"Prosjektcontroller_FL","index":8,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":true,"merged":[[39,1,41,2],[39,3,41,9],[51,1,51,3],[43,4,45,5],[43,6,45,12],[49,1,49,3],[49,5,49,9],[50,1,50,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":""}]
[]
[null,"Årsverk","Totalt",{"$f":"Budsjett_FL!K3","v":2024},{"$f":"Budsjett_FL!L3","v":2025},{"$f":"Budsjett_FL!M3","v":2026},{"$f":"Budsjett_FL!N3","v":2027},{"$f":"Budsjett_FL!O3","v":2028},{"$f":"Budsjett_FL!P3","v":2029},{"$f":"Budsjett_FL!Q3","v":2030},{"$f":"Budsjett_FL!R3","v":2031},{"$f":"Budsjett_FL!S3","v":2032},{"$f":"Budsjett_FL!T3","v":2033}]
[null,"Prosjektansatte",{"$f":"SUM(D5:M5)","v":0},{"$f":"Budsjett_FL!K8/12","v":0},{"$f":"Budsjett_FL!L8/12","v":0},{"$f":"Budsjett_FL!M8/12","v":0},{"$f":"Budsjett_FL!N8/12","v":0},{"$f":"Budsjett_FL!O8/12","v":0},{"$f":"Budsjett_FL!P8/12","v":0},{"$f":"Budsjett_FL!Q8/12","v":0},{"$f":"Budsjett_FL!R8/12","v":0},{"$f":"Budsjett_FL!S8/12","v":0},{"$f":"Budsjett_FL!T8/12","v":0}]
[null,"Eksternt fin frikjøp",{"$f":"SUM(D6:M6)","v":0},{"$f":"Budsjett_FL!K15","v":0},{"$f":"Budsjett_FL!L15","v":0},{"$f":"Budsjett_FL!M15","v":0},{"$f":"Budsjett_FL!N15","v":0},{"$f":"Budsjett_FL!O15","v":0},{"$f":"Budsjett_FL!P15","v":0},{"$f":"Budsjett_FL!Q15","v":0},{"$f":"Budsjett_FL!R15","v":0},{"$f":"Budsjett_FL!S15","v":0},{"$f":"Budsjett_FL!T15","v":0}]
[null,"Internt fin frikjøp",0,{"$f":"Budsjett_FL!K21","v":0},{"$f":"Budsjett_FL!L21","v":0},{"$f":"Budsjett_FL!M21","v":0},{"$f":"Budsjett_FL!N21","v":0},{"$f":"Budsjett_FL!O21","v":0},{"$f":"Budsjett_FL!P21","v":0},{"$f":"Budsjett_FL!Q21","v":0},{"$f":"Budsjett_FL!R21","v":0},{"$f":"Budsjett_FL!S21","v":0},{"$f":"Budsjett_FL!T21","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett_FL!K27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!L27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!M27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!N27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!O27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!P27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!Q27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!R27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!S27/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!T27/Tabeller!$H$5","v":0}]
[null,"Totale årsverk",0,{"$f":"SUM(D5:D8)","v":0},{"$f":"SUM(E5:E8)","v":0},{"$f":"SUM(F5:F8)","v":0},0,0,0,0,0,0,0]
[]
[null,"Økonomi",{"$f":"C4","v":"Totalt"},{"$f":"D4","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Eksterne inntekter og kostnader"]
[null,"Eksterne inntekter NFR",{"$f":"SUM(D13:M13)","v":0},{"$f":"Budsjett_FL!K56/2","v":0},{"$f":"Budsjett_FL!L56/2","v":0},{"$f":"Budsjett_FL!M56/2","v":0},{"$f":"Budsjett_FL!N56/2","v":0},{"$f":"Budsjett_FL!O56/2","v":0},{"$f":"Budsjett_FL!P56/2","v":0},{"$f":"Budsjett_FL!Q56/2","v":0},{"$f":"Budsjett_FL!R56/2","v":0},{"$f":"Budsjett_FL!S56/2","v":0},{"$f":"Budsjett_FL!T56/2","v":0}]
[null,"Inntekter fra UiO sentralt/fakultet ",{"$f":"SUM(D14:M14)","v":0},{"$f":"Budsjett_FL!K58+Budsjett_FL!K59","v":0},{"$f":"Budsjett_FL!L58+Budsjett_FL!L59","v":0},{"$f":"Budsjett_FL!M58+Budsjett_FL!M59","v":0},{"$f":"Budsjett_FL!N58+Budsjett_FL!N59","v":0},{"$f":"Budsjett_FL!O58+Budsjett_FL!O59","v":0},{"$f":"Budsjett_FL!P58+Budsjett_FL!P59","v":0},{"$f":"Budsjett_FL!Q58+Budsjett_FL!Q59","v":0},{"$f":"Budsjett_FL!R58+Budsjett_FL!R59","v":0},{"$f":"Budsjett_FL!S58+Budsjett_FL!S59","v":0},{"$f":"Budsjett_FL!T58+Budsjett_FL!T59","v":0}]
[null,"Viderefordelte inntekter",{"$f":"SUM(D15:M15)","v":0},{"$f":"Budsjett_FL!K52","v":0},{"$f":"Budsjett_FL!L52","v":0},{"$f":"Budsjett_FL!M52","v":0},{"$f":"Budsjett_FL!N52","v":0},{"$f":"Budsjett_FL!O52","v":0},{"$f":"Budsjett_FL!P52","v":0},{"$f":"Budsjett_FL!Q52","v":0},{"$f":"Budsjett_FL!R52","v":0},{"$f":"Budsjett_FL!S52","v":0},{"$f":"Budsjett_FL!T52","v":0}]
[null,"Totale eksterne inntekter",{"$f":"SUM(D16:M16)","v":0},{"$f":"SUM(D13:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},0,0,0,0,0,0,0,0]
[null,"Personalkostnader",{"$f":"SUM(D17:M17)","v":0},{"$f":"Budsjett_FL!AS8+Budsjett_FL!AS27+Budsjett_FL!AS35","v":0},{"$f":"Budsjett_FL!AT8+Budsjett_FL!AT27+Budsjett_FL!AT35","v":0},{"$f":"Budsjett_FL!AU8+Budsjett_FL!AU27+Budsjett_FL!AU35","v":0},{"$f":"Budsjett_FL!AV8+Budsjett_FL!AV27+Budsjett_FL!AV35","v":0},{"$f":"Budsjett_FL!AW8+Budsjett_FL!AW27+Budsjett_FL!AW35","v":0},{"$f":"Budsjett_FL!AX8+Budsjett_FL!AX27+Budsjett_FL!AX35","v":0},{"$f":"Budsjett_FL!AY8+Budsjett_FL!AY27+Budsjett_FL!AY35","v":0},{"$f":"Budsjett_FL!AZ8+Budsjett_FL!AZ27+Budsjett_FL!AZ35","v":0},{"$f":"Budsjett_FL!BA8+Budsjett_FL!BA27+Budsjett_FL!BA35","v":0},{"$f":"Budsjett_FL!BB8+Budsjett_FL!BB27+Budsjett_FL!BB35","v":0}]
[null,"Eksternt fin frikjøp",0]
[null,"Eksternt fin overheadkostnader",0,{"$f":"Budsjett_FL!BP29","v":0},{"$f":"Budsjett_FL!BQ29","v":0},{"$f":"Budsjett_FL!BR29","v":0},{"$f":"Budsjett_FL!BS29","v":0},{"$f":"Budsjett_FL!BT29","v":0},{"$f":"Budsjett_FL!BU29","v":0},{"$f":"Budsjett_FL!BV29","v":0},{"$f":"Budsjett_FL!BW29","v":0},{"$f":"Budsjett_FL!BX29","v":0},{"$f":"Budsjett_FL!BY29","v":0}]
[null,"Eksternt fin leiestedskostnader",0,{"$f":"Budsjett_FL!K43","v":0},{"$f":"Budsjett_FL!L43","v":0},{"$f":"Budsjett_FL!M43","v":0},{"$f":"Budsjett_FL!N43","v":0},{"$f":"Budsjett_FL!O43","v":0},{"$f":"Budsjett_FL!P43","v":0},{"$f":"Budsjett_FL!Q43","v":0},{"$f":"Budsjett_FL!R43","v":0},{"$f":"Budsjett_FL!S43","v":0},{"$f":"Budsjett_FL!T43","v":0}]
[null,"Direkte driftskostnader",0,{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!K4:K139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!K4:K139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!K4:K139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!K4:K139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!K4:K139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!L4:L139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!L4:L139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!L4:L139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!L4:L139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!L4:L139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!M4:M139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!M4:M139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!M4:M139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!M4:M139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!M4:M139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!N4:N139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!N4:N139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!N4:N139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!N4:N139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!N4:N139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!O4:O139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!O4:O139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!O4:O139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!O4:O139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!O4:O139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!P4:P139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!P4:P139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!P4:P139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!P4:P139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!P4:P139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!Q4:Q139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!Q4:Q139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!Q4:Q139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!Q4:Q139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!Q4:Q139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!R4:R139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!R4:R139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!R4:R139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!R4:R139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!R4:R139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!S4:S139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!S4:S139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!S4:S139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!S4:S139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!S4:S139)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$139,\"Generelle driftsmidler\",Budsjett_FL!T4:T139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Lab./feltundersøkelser\",Budsjett_FL!T4:T139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Reiser/konferanser/mv.\",Budsjett_FL!T4:T139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Andre driftskostnader\",Budsjett_FL!T4:T139)+SUMIF(Budsjett_FL!$B$4:$B$139,\"Innkjøp FoU-tjenester\",Budsjett_FL!T4:T139)","v":0}]
[null,"Totale eksterne kostnader",{"$f":"SUM(D22:M22)","v":0},{"$f":"SUM(D17:D21)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Resultat på prosjektet",{"$f":"SUM(D23:M23)","v":0},{"$f":"D16+D22","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(D24:M24)","v":0}]
[null,"Intern finansiering av ressurser",0]
[null,"Egenandel",0,{"$f":"-(D27+D28+D29)","v":0},{"$f":"-(E27+E28+E29)","v":0},0,0,0,0,0,0,0,0]
[null,"Kostnad internt fin frikjøp",0,{"$f":"Budsjett_FL!AS21+Budsjett_FL!AS15","v":0},{"$f":"Budsjett_FL!AT21+Budsjett_FL!AT15","v":0},{"$f":"Budsjett_FL!AU21+Budsjett_FL!AU15","v":0},{"$f":"Budsjett_FL!AV21+Budsjett_FL!AV15","v":0},{"$f":"Budsjett_FL!AW21+Budsjett_FL!AW15","v":0},{"$f":"Budsjett_FL!AX21+Budsjett_FL!AX15","v":0},{"$f":"Budsjett_FL!AY21+Budsjett_FL!AY15","v":0},{"$f":"Budsjett_FL!AZ21+Budsjett_FL!AZ15","v":0},{"$f":"Budsjett_FL!BA21+Budsjett_FL!BA15","v":0},{"$f":"Budsjett_FL!BB21+Budsjett_FL!BB15","v":0}]
[null,"Internt fin overheadkostnader",0,{"$f":"Budsjett_FL!CB29","v":0},{"$f":"Budsjett_FL!CC29","v":0},{"$f":"Budsjett_FL!CD29","v":0},{"$f":"Budsjett_FL!CE29","v":0},{"$f":"Budsjett_FL!CF29","v":0},{"$f":"Budsjett_FL!CG29","v":0},{"$f":"Budsjett_FL!CH29","v":0},{"$f":"Budsjett_FL!CI29","v":0},{"$f":"Budsjett_FL!CJ29","v":0},{"$f":"Budsjett_FL!CK29","v":0}]
[null,"Internt fin. leiestedskostnader",0,{"$f":"Budsjett_FL!K42","v":0},{"$f":"Budsjett_FL!L42","v":0},{"$f":"Budsjett_FL!M42","v":0},{"$f":"Budsjett_FL!N42","v":0},{"$f":"Budsjett_FL!O42","v":0},{"$f":"Budsjett_FL!P42","v":0},{"$f":"Budsjett_FL!Q42","v":0},{"$f":"Budsjett_FL!R42","v":0},{"$f":"Budsjett_FL!S42","v":0},{"$f":"Budsjett_FL!T42","v":0}]
[null,"Egenfinansiert drift",0,{"$f":"Budsjett_FL!K42","v":0},{"$f":"Budsjett_FL!L42","v":0},{"$f":"Budsjett_FL!M42","v":0},{"$f":"Budsjett_FL!N42","v":0},{"$f":"Budsjett_FL!O42","v":0},{"$f":"Budsjett_FL!P42","v":0},{"$f":"Budsjett_FL!Q42","v":0},{"$f":"Budsjett_FL!R42","v":0},{"$f":"Budsjett_FL!S42","v":0},{"$f":"Budsjett_FL!T42","v":0}]
[null,"Totalramme i prosjektet:",{"$f":"SUM(D31:M31)","v":0},{"$f":"D22+D27+D28+D30","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Analyse av nettobidrag:"]
[null,"Egenfinansiert drift",{"$f":"SUM(D34:M34)","v":0},{"$f":"-D30","v":0},{"$f":"-E30","v":0},0,0,0,0,0,0,0,0]
[null,"Eksternt fin frikjøp",0,{"$f":"D18","v":0},{"$f":"E18","v":0},0,0,0,0,0,0,0,0]
[null,"Eksternt fin overheadkostnader",0,{"$f":"D19","v":0},{"$f":"E19","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B20","v":"Eksternt fin leiestedskostnader"},0,{"$f":"D20","v":0},{"$f":"E20","v":0},0,0,0,0,0,0,0,0]
[null,"Nettobidrag ",{"$f":"SUM(D38:M38)","v":0},{"$f":"D18+D19+D20","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Kort begrunnelse for prosjektets faglige interesse:",null,{"$f":"IF(Registrering!B7=\"\",\"\",Registrering!B7)","v":""}]
[]
[]
[]
[null,"Nettobidrag",{"$f":"IFERROR(C38/(C17+C18),0)","v":0}]
[null,"Overhead (indirekte kostnader)",{"$f":"Budsjett_FL!E65","v":0}]
[null,"Eksternt finansiert overhead",{"$f":"IFERROR(C36/(C17+C18),0)","v":0}]
[null,"Egenandelsprosent",{"$f":"IFERROR(-C26/C31,0)","v":0}]
[]
[null,"Underskrifter (på papirutskriften - som skal arkiveres)",null,null,"Dato:",null,null,null,null,null,"Dato:"]
[]
[null,"Prosjekteier (instituttleder):",null,null,null,"Prosjektleder:"]
[null,{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":""},null,null,null,{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":""}]

{"sheet":"Prosjektleder","index":9,"n_rows":35,"n_cols":13,"rows_kept":35,"cut":false,"hidden":false,"merged":[[30,1,30,3],[27,4,27,5]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":""}]
[]
[null,"Årsverk","Totalt",{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033}]
[null,"Prosjektansatte",{"$f":"SUM(D5:M5)","v":0},{"$f":"Budsjett!K10/12","v":0},{"$f":"Budsjett!L10/12","v":0},{"$f":"Budsjett!M10/12","v":0},{"$f":"Budsjett!N10/12","v":0},{"$f":"Budsjett!O10/12","v":0},{"$f":"Budsjett!P10/12","v":0},{"$f":"Budsjett!Q10/12","v":0},{"$f":"Budsjett!R10/12","v":0},{"$f":"Budsjett!S10/12","v":0},{"$f":"Budsjett!T10/12","v":0}]
[null,"Eksternt fin frikjøp",{"$f":"SUM(D6:M6)","v":0},{"$f":"Budsjett!K18","v":0},{"$f":"Budsjett!L18","v":0},{"$f":"Budsjett!M18","v":0},{"$f":"Budsjett!N18","v":0},{"$f":"Budsjett!O18","v":0},{"$f":"Budsjett!P18","v":0},{"$f":"Budsjett!Q18","v":0},{"$f":"Budsjett!R18","v":0},{"$f":"Budsjett!S18","v":0},{"$f":"Budsjett!T18","v":0}]
[null,"Internt fin frikjøp",0,{"$f":"Budsjett!K27","v":0},{"$f":"Budsjett!L27","v":0},{"$f":"Budsjett!M27","v":0},{"$f":"Budsjett!N27","v":0},{"$f":"Budsjett!O27","v":0},{"$f":"Budsjett!P27","v":0},{"$f":"Budsjett!Q27","v":0},{"$f":"Budsjett!R27","v":0},{"$f":"Budsjett!S27","v":0},{"$f":"Budsjett!T27","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett!K36/Tabeller!$H$5","v":0},{"$f":"Budsjett!L36/Tabeller!$H$5","v":0},{"$f":"Budsjett!M36/Tabeller!$H$5","v":0},{"$f":"Budsjett!N36/Tabeller!$H$5","v":0},{"$f":"Budsjett!O36/Tabeller!$H$5","v":0},{"$f":"Budsjett!P36/Tabeller!$H$5","v":0},{"$f":"Budsjett!Q36/Tabeller!$H$5","v":0},{"$f":"Budsjett!R36/Tabeller!$H$5","v":0},{"$f":"Budsjett!S36/Tabeller!$H$5","v":0},{"$f":"Budsjett!T36/Tabeller!$H$5","v":0}]
[null,"Totale årsverk",0,{"$f":"SUM(D5:D8)","v":0},{"$f":"SUM(E5:E8)","v":0},{"$f":"SUM(F5:F8)","v":0},0,0,0,0,0,0,0]
[]
[null,"Prosjektøkonomi",{"$f":"C4","v":"Totalt"},{"$f":"D4","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Inntekter og kostnader"]
[null,"Inntekter",{"$f":"SUM(D13:M13)","v":0},{"$f":"Budsjett!K69","v":0},{"$f":"Budsjett!L69","v":0},{"$f":"Budsjett!M69","v":0},{"$f":"Budsjett!N69","v":0},{"$f":"Budsjett!O69","v":0},{"$f":"Budsjett!P69","v":0},{"$f":"Budsjett!Q69","v":0},{"$f":"Budsjett!R69","v":0},{"$f":"Budsjett!S69","v":0},{"$f":"Budsjett!T69","v":0}]
[null,"Viderefordelte inntekter",{"$f":"SUM(D14:M14)","v":0},{"$f":"Budsjett!K65","v":0},{"$f":"Budsjett!L65","v":0},{"$f":"Budsjett!M65","v":0},{"$f":"Budsjett!N65","v":0},{"$f":"Budsjett!O65","v":0},{"$f":"Budsjett!P65","v":0},{"$f":"Budsjett!Q65","v":0},{"$f":"Budsjett!R65","v":0},{"$f":"Budsjett!S65","v":0},{"$f":"Budsjett!T65","v":0}]
[null,"Inntekter fra UiO sentralt/fakultet "]
[null,"Egenfinansiert utstyr",{"$f":"SUM(D16:M16)","v":0},{"$f":"-Prosjektcontroller!D31","v":0},{"$f":"-Prosjektcontroller!E31","v":0},{"$f":"-Prosjektcontroller!F31","v":0},{"$f":"-Prosjektcontroller!G31","v":0},{"$f":"-Prosjektcontroller!H31","v":0},{"$f":"-Prosjektcontroller!I31","v":0},{"$f":"-Prosjektcontroller!J31","v":0},{"$f":"-Prosjektcontroller!K31","v":0},{"$f":"-Prosjektcontroller!L31","v":0},{"$f":"-Prosjektcontroller!M31","v":0}]
[null,"Egenfinansiert drift",{"$f":"SUM(D17:M17)","v":0},{"$f":"-Prosjektcontroller!D32","v":0},{"$f":"-Prosjektcontroller!E32","v":0},{"$f":"-Prosjektcontroller!F32","v":0},{"$f":"-Prosjektcontroller!G32","v":0},{"$f":"-Prosjektcontroller!H32","v":0},{"$f":"-Prosjektcontroller!I32","v":0},{"$f":"-Prosjektcontroller!J32","v":0},{"$f":"-Prosjektcontroller!K32","v":0},{"$f":"-Prosjektcontroller!L32","v":0},{"$f":"-Prosjektcontroller!M32","v":0}]
[null,"Totale inntekter",{"$f":"SUM(D18:M18)","v":0},{"$f":"SUM(D13:D17)","v":0},{"$f":"SUM(E13:E17)","v":0},0,0,0,0,0,0,0,0]
[null,"Personalkostnader",{"$f":"SUM(D19:M19)","v":0},{"$f":"Budsjett!AS10+Budsjett!AS36+Budsjett!AS44","v":0},{"$f":"Budsjett!AT10+Budsjett!AT36+Budsjett!AT44","v":0},{"$f":"Budsjett!AU10+Budsjett!AU36+Budsjett!AU44","v":0},{"$f":"Budsjett!AV10+Budsjett!AV36+Budsjett!AV44","v":0},{"$f":"Budsjett!AW10+Budsjett!AW36+Budsjett!AW44","v":0},{"$f":"Budsjett!AX10+Budsjett!AX36+Budsjett!AX44","v":0},{"$f":"Budsjett!AY10+Budsjett!AY36+Budsjett!AY44","v":0},{"$f":"Budsjett!AZ10+Budsjett!AZ36+Budsjett!AZ44","v":0},{"$f":"Budsjett!BA10+Budsjett!BA36+Budsjett!BA44","v":0},{"$f":"Budsjett!BB10+Budsjett!BB36+Budsjett!BB44","v":0}]
[null,"Eksternt fin. frikjøp",0,{"$f":"Budsjett!AS18","v":0},{"$f":"Budsjett!AT18","v":0},{"$f":"Budsjett!AU18","v":0},{"$f":"Budsjett!AV18","v":0},{"$f":"Budsjett!AW18","v":0},{"$f":"Budsjett!AX18","v":0},{"$f":"Budsjett!AY18","v":0},{"$f":"Budsjett!AZ18","v":0},{"$f":"Budsjett!BA18","v":0},{"$f":"Budsjett!BB18","v":0}]
[null,"Eksternt fin. overheadkostnader",0,{"$f":"Budsjett!BP38","v":0},{"$f":"Budsjett!BQ38","v":0},{"$f":"Budsjett!BR38","v":0},{"$f":"Budsjett!BS38","v":0},{"$f":"Budsjett!BT38","v":0},{"$f":"Budsjett!BU38","v":0},{"$f":"Budsjett!BV38","v":0},{"$f":"Budsjett!BW38","v":0},{"$f":"Budsjett!BX38","v":0},{"$f":"Budsjett!BY38","v":0}]
[null,"Eksternt fin. leiestedskostnader",0,{"$f":"Budsjett!K55","v":0},{"$f":"Budsjett!L55","v":0},{"$f":"Budsjett!M55","v":0},{"$f":"Budsjett!N55","v":0},{"$f":"Budsjett!O55","v":0},{"$f":"Budsjett!P55","v":0},{"$f":"Budsjett!Q55","v":0},{"$f":"Budsjett!R55","v":0},{"$f":"Budsjett!S55","v":0},{"$f":"Budsjett!T55","v":0}]
[null,"Direkte utstyr",0,{"$f":"Prosjektcontroller!D21+Prosjektcontroller!D31","v":0},{"$f":"Prosjektcontroller!E21+Prosjektcontroller!E31","v":0},{"$f":"Prosjektcontroller!F21+Prosjektcontroller!F31","v":0},{"$f":"Prosjektcontroller!G21+Prosjektcontroller!G31","v":0},{"$f":"Prosjektcontroller!H21+Prosjektcontroller!H31","v":0},{"$f":"Prosjektcontroller!I21+Prosjektcontroller!I31","v":0},{"$f":"Prosjektcontroller!J21+Prosjektcontroller!J31","v":0},{"$f":"Prosjektcontroller!K21+Prosjektcontroller!K31","v":0},{"$f":"Prosjektcontroller!L21+Prosjektcontroller!L31","v":0},{"$f":"Prosjektcontroller!M21+Prosjektcontroller!M31","v":0}]
[null,"Direkte driftskostnader",0,{"$f":"Prosjektcontroller!D22+Prosjektcontroller!D32","v":0},{"$f":"Prosjektcontroller!E22+Prosjektcontroller!E32","v":0},{"$f":"Prosjektcontroller!F22+Prosjektcontroller!F32","v":0},{"$f":"Prosjektcontroller!G22+Prosjektcontroller!G32","v":0},{"$f":"Prosjektcontroller!H22+Prosjektcontroller!H32","v":0},{"$f":"Prosjektcontroller!I22+Prosjektcontroller!I32","v":0},{"$f":"Prosjektcontroller!J22+Prosjektcontroller!J32","v":0},{"$f":"Prosjektcontroller!K22+Prosjektcontroller!K32","v":0},{"$f":"Prosjektcontroller!L22+Prosjektcontroller!L32","v":0},{"$f":"Prosjektcontroller!M22+Prosjektcontroller!M32","v":0}]
[null,"Totale kostnader",{"$f":"SUM(D25:M25)","v":0},{"$f":"SUM(D19:D24)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Resultat på prosjektet",{"$f":"C18+C25","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"."]

{"sheet":"Prosjektleder_FL","index":10,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[[23,4,25,5],[28,1,28,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[]
[null,"Årsverk","Totalt",{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033}]
[null,"Prosjektansatte",{"$f":"SUM(D4:M4)","v":0},{"$f":"Prosjektcontroller_FL!D5","v":0},{"$f":"Prosjektcontroller_FL!E5","v":0},{"$f":"Prosjektcontroller_FL!F5","v":0},{"$f":"Prosjektcontroller_FL!G5","v":0},{"$f":"Prosjektcontroller_FL!H5","v":0},{"$f":"Prosjektcontroller_FL!I5","v":0},{"$f":"Prosjektcontroller_FL!J5","v":0},{"$f":"Prosjektcontroller_FL!K5","v":0},{"$f":"Prosjektcontroller_FL!L5","v":0},{"$f":"Prosjektcontroller_FL!M5","v":0}]
[null,"Eksternt fin frikjøp",{"$f":"SUM(D5:M5)","v":0},{"$f":"Prosjektcontroller_FL!D6","v":0},{"$f":"Prosjektcontroller_FL!E6","v":0},{"$f":"Prosjektcontroller_FL!F6","v":0},{"$f":"Prosjektcontroller_FL!G6","v":0},{"$f":"Prosjektcontroller_FL!H6","v":0},{"$f":"Prosjektcontroller_FL!I6","v":0},{"$f":"Prosjektcontroller_FL!J6","v":0},{"$f":"Prosjektcontroller_FL!K6","v":0},{"$f":"Prosjektcontroller_FL!L6","v":0},{"$f":"Prosjektcontroller_FL!M6","v":0}]
[null,"Internt fin frikjøp",0,{"$f":"Prosjektcontroller_FL!D7","v":0},{"$f":"Prosjektcontroller_FL!E7","v":0},{"$f":"Prosjektcontroller_FL!F7","v":0},{"$f":"Prosjektcontroller_FL!G7","v":0},{"$f":"Prosjektcontroller_FL!H7","v":0},{"$f":"Prosjektcontroller_FL!I7","v":0},{"$f":"Prosjektcontroller_FL!J7","v":0},{"$f":"Prosjektcontroller_FL!K7","v":0},{"$f":"Prosjektcontroller_FL!L7","v":0},{"$f":"Prosjektcontroller_FL!M7","v":0}]
[null,"Timelønn",0,{"$f":"Prosjektcontroller_FL!D8","v":0},{"$f":"Prosjektcontroller_FL!E8","v":0},{"$f":"Prosjektcontroller_FL!F8","v":0},{"$f":"Prosjektcontroller_FL!G8","v":0},{"$f":"Prosjektcontroller_FL!H8","v":0},{"$f":"Prosjektcontroller_FL!I8","v":0},{"$f":"Prosjektcontroller_FL!J8","v":0},{"$f":"Prosjektcontroller_FL!K8","v":0},{"$f":"Prosjektcontroller_FL!L8","v":0},{"$f":"Prosjektcontroller_FL!M8","v":0}]
[null,"Totale årsverk",0,{"$f":"SUM(D4:D7)","v":0},{"$f":"SUM(E4:E7)","v":0},{"$f":"SUM(F4:F7)","v":0},0,0,0,0,0,0,0]
[]
[null,"Prosjektøkonomi",{"$f":"C3","v":"Totalt"},{"$f":"D3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Inntekter og kostnader"]
[null,"Inntekter",{"$f":"SUM(D12:M12)","v":0},{"$f":"Budsjett_FL!K56/2","v":0},{"$f":"Budsjett_FL!L56/2","v":0},{"$f":"Budsjett_FL!M56/2","v":0},{"$f":"Budsjett_FL!N56/2","v":0},{"$f":"Budsjett_FL!O56/2","v":0},{"$f":"Budsjett_FL!P56/2","v":0},{"$f":"Budsjett_FL!Q56/2","v":0},{"$f":"Budsjett_FL!R56/2","v":0},{"$f":"Budsjett_FL!S56/2","v":0},{"$f":"Budsjett_FL!T56/2","v":0}]
[null,"Inntekter fra UiO sentralt/fakultet ",{"$f":"SUM(D13:M13)","v":0},{"$f":"Prosjektcontroller_FL!D14","v":0},{"$f":"Prosjektcontroller_FL!E14","v":0},{"$f":"Prosjektcontroller_FL!F14","v":0},{"$f":"Prosjektcontroller_FL!G14","v":0},{"$f":"Prosjektcontroller_FL!H14","v":0},{"$f":"Prosjektcontroller_FL!I14","v":0},{"$f":"Prosjektcontroller_FL!J14","v":0},{"$f":"Prosjektcontroller_FL!K14","v":0},{"$f":"Prosjektcontroller_FL!L14","v":0},{"$f":"Prosjektcontroller_FL!M14","v":0}]
[null,"Viderefordelte inntekter",{"$f":"SUM(D14:M14)","v":0},{"$f":"Prosjektcontroller_FL!D15","v":0},{"$f":"Prosjektcontroller_FL!E15","v":0},{"$f":"Prosjektcontroller_FL!F15","v":0},{"$f":"Prosjektcontroller_FL!G15","v":0},{"$f":"Prosjektcontroller_FL!H15","v":0},{"$f":"Prosjektcontroller_FL!I15","v":0},{"$f":"Prosjektcontroller_FL!J15","v":0},{"$f":"Prosjektcontroller_FL!K15","v":0},{"$f":"Prosjektcontroller_FL!L15","v":0},{"$f":"Prosjektcontroller_FL!M15","v":0}]
[null,"Totale inntekter",{"$f":"SUM(D15:M15)","v":0},{"$f":"SUM(D12:D14)","v":0},{"$f":"SUM(E12:E14)","v":0},0,0,0,0,0,0,0,0]
[null,"Personalkostnader",{"$f":"SUM(D16:M16)","v":0},{"$f":"Budsjett_FL!AS8+Budsjett_FL!AS27+Budsjett_FL!AS35","v":0},{"$f":"Budsjett_FL!AT8+Budsjett_FL!AT27+Budsjett_FL!AT35","v":0},{"$f":"Budsjett_FL!AU8+Budsjett_FL!AU27+Budsjett_FL!AU35","v":0},{"$f":"Budsjett_FL!AV8+Budsjett_FL!AV27+Budsjett_FL!AV35","v":0},{"$f":"Budsjett_FL!AW8+Budsjett_FL!AW27+Budsjett_FL!AW35","v":0},{"$f":"Budsjett_FL!AX8+Budsjett_FL!AX27+Budsjett_FL!AX35","v":0},{"$f":"Budsjett_FL!AY8+Budsjett_FL!AY27+Budsjett_FL!AY35","v":0},{"$f":"Budsjett_FL!AZ8+Budsjett_FL!AZ27+Budsjett_FL!AZ35","v":0},{"$f":"Budsjett_FL!BA8+Budsjett_FL!BA27+Budsjett_FL!BA35","v":0},{"$f":"Budsjett_FL!BB8+Budsjett_FL!BB27+Budsjett_FL!BB35","v":0}]
[null,"Eksternt fin frikjøp",0]
[null,"Eksternt fin overheadkostnader",0,{"$f":"Prosjektcontroller_FL!D19","v":0},{"$f":"Prosjektcontroller_FL!E19","v":0},{"$f":"Prosjektcontroller_FL!F19","v":0},{"$f":"Prosjektcontroller_FL!G19","v":0},{"$f":"Prosjektcontroller_FL!H19","v":0},{"$f":"Prosjektcontroller_FL!I19","v":0},{"$f":"Prosjektcontroller_FL!J19","v":0},{"$f":"Prosjektcontroller_FL!K19","v":0},{"$f":"Prosjektcontroller_FL!L19","v":0},{"$f":"Prosjektcontroller_FL!M19","v":0}]
[null,"Eksternt fin leiestedskostnader",0,{"$f":"Prosjektcontroller_FL!D20","v":0},{"$f":"Prosjektcontroller_FL!E20","v":0},{"$f":"Prosjektcontroller_FL!F20","v":0},{"$f":"Prosjektcontroller_FL!G20","v":0},{"$f":"Budsjett_FL!O65","v":0},{"$f":"Budsjett_FL!P65","v":0},{"$f":"Budsjett_FL!Q65","v":0},{"$f":"Budsjett_FL!R65","v":0},{"$f":"Budsjett_FL!S65","v":0},{"$f":"Budsjett_FL!T65","v":0}]
[null,"Direkte driftskostnader",0,{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!K4:K164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!K4:K164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!K4:K164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!K4:K164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!K4:K164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!L4:L164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!L4:L164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!L4:L164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!L4:L164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!L4:L164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!M4:M164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!M4:M164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!M4:M164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!M4:M164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!M4:M164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!N4:N164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!N4:N164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!N4:N164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!N4:N164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!N4:N164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!O4:O164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!O4:O164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!O4:O164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!O4:O164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!O4:O164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!P4:P164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!P4:P164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!P4:P164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!P4:P164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!P4:P164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!Q4:Q164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!Q4:Q164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!Q4:Q164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!Q4:Q164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!Q4:Q164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!R4:R164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!R4:R164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!R4:R164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!R4:R164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!R4:R164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!S4:S164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!S4:S164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!S4:S164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!S4:S164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!S4:S164)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$164,\"Generelle driftsmidler\",Budsjett_FL!T4:T164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Lab./feltundersøkelser\",Budsjett_FL!T4:T164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Reiser/konferanser/mv.\",Budsjett_FL!T4:T164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Andre driftskostnader\",Budsjett_FL!T4:T164)+SUMIF(Budsjett_FL!$B$4:$B$164,\"Innkjøp FoU-tjenester\",Budsjett_FL!T4:T164)","v":0}]
[null,"Totale kostnader",{"$f":"SUM(D21:M21)","v":0},{"$f":"SUM(D16:D20)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Resultat på prosjektet",{"$f":"SUM(D22:M22)","v":0},{"$f":"D15+D21","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Prosjekteier","index":11,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[28,1,28,3],[23,4,25,5]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":""}]
[null,"Årsverk","Totalt",{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033}]
[null,"Prosjektansatte",{"$f":"SUM(D4:M4)","v":0},{"$f":"Budsjett!K10/12","v":0},{"$f":"Budsjett!L10/12","v":0},{"$f":"Budsjett!M10/12","v":0},{"$f":"Budsjett!N10/12","v":0},{"$f":"Budsjett!O10/12","v":0},{"$f":"Budsjett!P10/12","v":0},{"$f":"Budsjett!Q10/12","v":0},{"$f":"Budsjett!R10/12","v":0},{"$f":"Budsjett!S10/12","v":0},{"$f":"Budsjett!T10/12","v":0}]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D5:M5)","v":0},{"$f":"Budsjett!K18","v":0},{"$f":"Budsjett!L18","v":0},{"$f":"Budsjett!M18","v":0},{"$f":"Budsjett!N18","v":0},{"$f":"Budsjett!O18","v":0},{"$f":"Budsjett!P18","v":0},{"$f":"Budsjett!Q18","v":0},{"$f":"Budsjett!R18","v":0},{"$f":"Budsjett!S18","v":0},{"$f":"Budsjett!T18","v":0}]
[null,"Internt fin. frikjøp",0,{"$f":"Budsjett!K27","v":0},{"$f":"Budsjett!L27","v":0},{"$f":"Budsjett!M27","v":0},{"$f":"Budsjett!N27","v":0},{"$f":"Budsjett!O27","v":0},{"$f":"Budsjett!P27","v":0},{"$f":"Budsjett!Q27","v":0},{"$f":"Budsjett!R27","v":0},{"$f":"Budsjett!S27","v":0},{"$f":"Budsjett!T27","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett!K36/Tabeller!$H$5","v":0},{"$f":"Budsjett!L36/Tabeller!$H$5","v":0},{"$f":"Budsjett!M36/Tabeller!$H$5","v":0},{"$f":"Budsjett!N36/Tabeller!$H$5","v":0},{"$f":"Budsjett!O36/Tabeller!$H$5","v":0},{"$f":"Budsjett!P36/Tabeller!$H$5","v":0},{"$f":"Budsjett!Q36/Tabeller!$H$5","v":0},{"$f":"Budsjett!R36/Tabeller!$H$5","v":0},{"$f":"Budsjett!S36/Tabeller!$H$5","v":0},{"$f":"Budsjett!T36/Tabeller!$H$5","v":0}]
[null,"Totale årsverk",0,{"$f":"SUM(D4:D7)","v":0},{"$f":"SUM(E4:E7)","v":0},{"$f":"SUM(F4:F7)","v":0},0,0,0,0,0,0,0]
[]
[null,"Økonomisk analyse",{"$f":"C3","v":"Totalt"},{"$f":"D3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Inntekter",{"$f":"SUM(D11:M11)","v":0},{"$f":"Prosjektcontroller!D16","v":0},{"$f":"Prosjektcontroller!E16","v":0},{"$f":"Prosjektcontroller!F16","v":0},{"$f":"Prosjektcontroller!G16","v":0},{"$f":"Prosjektcontroller!H16","v":0},{"$f":"Prosjektcontroller!I16","v":0},{"$f":"Prosjektcontroller!J16","v":0},{"$f":"Prosjektcontroller!K16","v":0},{"$f":"Prosjektcontroller!L16","v":0},{"$f":"Prosjektcontroller!M16","v":0}]
[null,"Nettobidrag:"]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D13:M13)","v":0},{"$f":"Prosjektcontroller!D18","v":0},{"$f":"Prosjektcontroller!E18","v":0},{"$f":"Prosjektcontroller!F18","v":0},{"$f":"Prosjektcontroller!G18","v":0},{"$f":"Prosjektcontroller!H18","v":0},{"$f":"Prosjektcontroller!I18","v":0},{"$f":"Prosjektcontroller!J18","v":0},{"$f":"Prosjektcontroller!K18","v":0},{"$f":"Prosjektcontroller!L18","v":0},{"$f":"Prosjektcontroller!M18","v":0}]
[null,"Eksternt fin. overheadkostnader",0,{"$f":"Prosjektcontroller!D19","v":0},{"$f":"Prosjektcontroller!E19","v":0},{"$f":"Prosjektcontroller!F19","v":0},{"$f":"Prosjektcontroller!G19","v":0},{"$f":"Prosjektcontroller!H19","v":0},{"$f":"Prosjektcontroller!I19","v":0},{"$f":"Prosjektcontroller!J19","v":0},{"$f":"Prosjektcontroller!K19","v":0},{"$f":"Prosjektcontroller!L19","v":0},{"$f":"Prosjektcontroller!M19","v":0}]
[null,"Eksternt fin. leiestedskostnader",0,{"$f":"Prosjektcontroller!D20","v":0},{"$f":"Prosjektcontroller!E20","v":0},{"$f":"Prosjektcontroller!F20","v":0},{"$f":"Prosjektcontroller!G20","v":0},{"$f":"Prosjektcontroller!H20","v":0},{"$f":"Prosjektcontroller!I20","v":0},{"$f":"Prosjektcontroller!J20","v":0},{"$f":"Prosjektcontroller!K20","v":0},{"$f":"Prosjektcontroller!L20","v":0},{"$f":"Prosjektcontroller!M20","v":0}]
[null,"Nettobidrag:",{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiert utstyr",{"$f":"SUM(D17:M17)","v":0},{"$f":"Prosjektcontroller!D31","v":0},{"$f":"Prosjektcontroller!E31","v":0},{"$f":"Prosjektcontroller!F31","v":0},{"$f":"Prosjektcontroller!G31","v":0},{"$f":"Prosjektcontroller!H31","v":0},{"$f":"Prosjektcontroller!I31","v":0},{"$f":"Prosjektcontroller!J31","v":0},{"$f":"Prosjektcontroller!K31","v":0},{"$f":"Prosjektcontroller!L31","v":0},{"$f":"Prosjektcontroller!M31","v":0}]
[null,"Egenfinansiert drift",{"$f":"SUM(D18:M18)","v":0},{"$f":"Prosjektcontroller!D32","v":0},{"$f":"Prosjektcontroller!E32","v":0},{"$f":"Prosjektcontroller!F32","v":0},{"$f":"Prosjektcontroller!G32","v":0},{"$f":"Prosjektcontroller!H32","v":0},{"$f":"Prosjektcontroller!I32","v":0},{"$f":"Prosjektcontroller!J32","v":0},{"$f":"Prosjektcontroller!K32","v":0},{"$f":"Prosjektcontroller!L32","v":0},{"$f":"Prosjektcontroller!M32","v":0}]
[null,null,{"$f":"SUM(D19:M19)","v":0}]
[null,null,{"$f":"SUM(D20:M20)","v":0}]
[null,null,{"$f":"SUM(D21:M21)","v":0}]
[null,"Prosjektets reelle nettobidrag",{"$f":"SUM(D22:M22)","v":0},{"$f":"D16-D17-D18-(SUM(D19:D21))","v":0},{"$f":"E16-E17-E18-(SUM(E19:E21))","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Nettobidrag",{"$f":"Prosjektcontroller!C48","v":0}]
[null,"Overhead (indirekte kostnader)",{"$f":"Prosjektcontroller!C49","v":0}]
[null,"Eksternt finansiert overhead",{"$f":"Prosjektcontroller!C50","v":0}]
[null,"Egenandelsprosent",{"$f":"Prosjektcontroller!C51","v":0}]

{"sheet":"Prosjekteier_FL","index":12,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":true,"merged":[[22,4,24,5],[27,1,27,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":""}]
[null,"Årsverk","Totalt",{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033}]
[null,"Prosjektansatte",{"$f":"SUM(D4:M4)","v":0},{"$f":"Prosjektcontroller_FL!D5","v":0},{"$f":"Prosjektcontroller_FL!E5","v":0},{"$f":"Prosjektcontroller_FL!F5","v":0},{"$f":"Prosjektcontroller_FL!G5","v":0},{"$f":"Prosjektcontroller_FL!H5","v":0},{"$f":"Prosjektcontroller_FL!I5","v":0},{"$f":"Prosjektcontroller_FL!J5","v":0},{"$f":"Prosjektcontroller_FL!K5","v":0},{"$f":"Prosjektcontroller_FL!L5","v":0},{"$f":"Prosjektcontroller_FL!M5","v":0}]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D5:M5)","v":0},{"$f":"Prosjektcontroller_FL!D6","v":0},{"$f":"Prosjektcontroller_FL!E6","v":0},{"$f":"Prosjektcontroller_FL!F6","v":0},{"$f":"Prosjektcontroller_FL!G6","v":0},{"$f":"Prosjektcontroller_FL!H6","v":0},{"$f":"Prosjektcontroller_FL!I6","v":0},{"$f":"Prosjektcontroller_FL!J6","v":0},{"$f":"Prosjektcontroller_FL!K6","v":0},{"$f":"Prosjektcontroller_FL!L6","v":0},{"$f":"Prosjektcontroller_FL!M6","v":0}]
[null,"Internt fin. frikjøp",0,{"$f":"Prosjektcontroller_FL!D7","v":0},{"$f":"Prosjektcontroller_FL!E7","v":0},{"$f":"Prosjektcontroller_FL!F7","v":0},{"$f":"Prosjektcontroller_FL!G7","v":0},{"$f":"Prosjektcontroller_FL!H7","v":0},{"$f":"Prosjektcontroller_FL!I7","v":0},{"$f":"Prosjektcontroller_FL!J7","v":0},{"$f":"Prosjektcontroller_FL!K7","v":0},{"$f":"Prosjektcontroller_FL!L7","v":0},{"$f":"Prosjektcontroller_FL!M7","v":0}]
[null,"Timelønn",0,{"$f":"Prosjektcontroller_FL!D8","v":0},{"$f":"Prosjektcontroller_FL!E8","v":0},{"$f":"Prosjektcontroller_FL!F8","v":0},{"$f":"Prosjektcontroller_FL!G8","v":0},{"$f":"Prosjektcontroller_FL!H8","v":0},{"$f":"Prosjektcontroller_FL!I8","v":0},{"$f":"Prosjektcontroller_FL!J8","v":0},{"$f":"Prosjektcontroller_FL!K8","v":0},{"$f":"Prosjektcontroller_FL!L8","v":0},{"$f":"Prosjektcontroller_FL!M8","v":0}]
[null,"Totale årsverk",0,{"$f":"SUM(D4:D7)","v":0},{"$f":"SUM(E4:E7)","v":0},{"$f":"SUM(F4:F7)","v":0},0,0,0,0,0,0,0]
[]
[null,"Økonomisk analyse",{"$f":"C3","v":"Totalt"},{"$f":"D3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Inntekter",{"$f":"SUM(D11:M11)","v":0},{"$f":"Prosjektcontroller_FL!D16","v":0},{"$f":"Prosjektcontroller_FL!E16","v":0},{"$f":"Prosjektcontroller_FL!F16","v":0},{"$f":"Prosjektcontroller_FL!G16","v":0},{"$f":"Prosjektcontroller_FL!H16","v":0},{"$f":"Prosjektcontroller_FL!I16","v":0},{"$f":"Prosjektcontroller_FL!J16","v":0},{"$f":"Prosjektcontroller_FL!K16","v":0},{"$f":"Prosjektcontroller_FL!L16","v":0},{"$f":"Prosjektcontroller_FL!M16","v":0}]
[null,"Nettobidrag:"]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D13:M13)","v":0},{"$f":"Prosjektcontroller_FL!D18","v":0},{"$f":"Prosjektcontroller_FL!E18","v":0},{"$f":"Prosjektcontroller_FL!F18","v":0},{"$f":"Prosjektcontroller_FL!G18","v":0},{"$f":"Prosjektcontroller_FL!H18","v":0},{"$f":"Prosjektcontroller_FL!I18","v":0},{"$f":"Prosjektcontroller_FL!J18","v":0},{"$f":"Prosjektcontroller_FL!K18","v":0},{"$f":"Prosjektcontroller_FL!L18","v":0},{"$f":"Prosjektcontroller_FL!M18","v":0}]
[null,"Eksternt fin. overheadkostnader",0,{"$f":"Prosjektcontroller_FL!D19","v":0},{"$f":"Prosjektcontroller_FL!E19","v":0},{"$f":"Prosjektcontroller_FL!F19","v":0},{"$f":"Prosjektcontroller_FL!G19","v":0},{"$f":"Prosjektcontroller_FL!H19","v":0},{"$f":"Prosjektcontroller_FL!I19","v":0},{"$f":"Prosjektcontroller_FL!J19","v":0},{"$f":"Prosjektcontroller_FL!K19","v":0},{"$f":"Prosjektcontroller_FL!L19","v":0},{"$f":"Prosjektcontroller_FL!M19","v":0}]
[null,"Eksternt fin. leiestedskostnader",0,{"$f":"Prosjektcontroller_FL!D20","v":0},{"$f":"Prosjektcontroller_FL!E20","v":0},{"$f":"Prosjektcontroller_FL!F20","v":0},{"$f":"Prosjektcontroller_FL!G20","v":0},{"$f":"Prosjektcontroller_FL!H20","v":0},{"$f":"Prosjektcontroller_FL!I20","v":0},{"$f":"Prosjektcontroller_FL!J20","v":0},{"$f":"Prosjektcontroller_FL!K20","v":0},{"$f":"Prosjektcontroller_FL!L20","v":0},{"$f":"Prosjektcontroller_FL!M20","v":0}]
[null,"Nettobidrag:",{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiert drift",{"$f":"SUM(D17:M17)","v":0},{"$f":"Prosjektcontroller!D32","v":0},{"$f":"Prosjektcontroller!E32","v":0},{"$f":"Prosjektcontroller!F32","v":0},{"$f":"Prosjektcontroller!G32","v":0},{"$f":"Prosjektcontroller!H32","v":0},{"$f":"Prosjektcontroller!I32","v":0},{"$f":"Prosjektcontroller!J32","v":0},{"$f":"Prosjektcontroller!K32","v":0},{"$f":"Prosjektcontroller!L32","v":0},{"$f":"Prosjektcontroller!M32","v":0}]
[null,null,{"$f":"SUM(D18:M18)","v":0}]
[null,null,{"$f":"SUM(D19:M19)","v":0}]
[null,null,0]
[null,"Prosjektets reelle nettobidrag",{"$f":"SUM(D21:M21)","v":0},{"$f":"D16-D17-(SUM(D18:D20))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Nettobidrag",{"$f":"Prosjektcontroller_FL!C44","v":0}]
[null,"Overhead (indirekte kostnader)",{"$f":"Prosjektcontroller_FL!C45","v":0}]
[null,"Eksternt finansiert overhead",{"$f":"Prosjektcontroller_FL!C46","v":0}]
[null,"Egenandelsprosent",{"$f":"Prosjektcontroller_FL!C47","v":0}]

{"sheet":"Intern budsjett oppdrag","index":13,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":true,"merged":[[25,1,25,3],[26,1,26,3],[19,2,21,12],[19,1,21,1],[24,1,24,3],[24,5,24,9]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
[]
[null,"Intern rapport - oppdragsbudsjett",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,"Levetids-prognose"]
[null,"Totale inntekter ",{"$f":"-'Budsjett oppdrag'!K24","v":0},{"$f":"-'Budsjett oppdrag'!L24","v":0},{"$f":"-'Budsjett oppdrag'!M24","v":0},{"$f":"-'Budsjett oppdrag'!N24","v":0},{"$f":"-'Budsjett oppdrag'!O24","v":0},{"$f":"-'Budsjett oppdrag'!P24","v":0},{"$f":"-'Budsjett oppdrag'!Q24","v":0},{"$f":"-'Budsjett oppdrag'!R24","v":0},{"$f":"-'Budsjett oppdrag'!S24","v":0},{"$f":"-'Budsjett oppdrag'!T24","v":0},{"$f":"SUM(C4:L4)","v":0}]
[null,{"$f":"[2]Budsjett!A21","v":"Viderefordelte midler"},{"$f":"-'Budsjett oppdrag'!K15*(1+Registrering!B41)","v":0},{"$f":"-'Budsjett oppdrag'!L15*(1+Registrering!I41)","v":0},{"$f":"-'Budsjett oppdrag'!M15*(1+Registrering!J41)","v":0},{"$f":"-'Budsjett oppdrag'!N15*(1+Registrering!E41)","v":0},{"$f":"-'Budsjett oppdrag'!O15*(1+Registrering!F41)","v":0},{"$f":"-'Budsjett oppdrag'!P15*(1+Registrering!G41)","v":0},{"$f":"-'Budsjett oppdrag'!Q15*(1+Registrering!H41)","v":0},{"$f":"-'Budsjett oppdrag'!R15*(1+Registrering!I41)","v":0},{"$f":"-'Budsjett oppdrag'!S15*(1+Registrering!J41)","v":0},{"$f":"-'Budsjett oppdrag'!T15*(1+Registrering!K41)","v":0},0]
[null,"Inntekter UiO (inkl.mva)",{"$f":"C4+C5","v":0},{"$f":"D4+D5","v":0},0,0,0,0,0,0,0,0,0]
[null,"herav mva ",{"$f":"'Budsjett oppdrag'!K23-('Budsjett oppdrag'!K15*Registrering!B41)","v":0},{"$f":"'Budsjett oppdrag'!L23-('Budsjett oppdrag'!L15*Registrering!I41)","v":0},{"$f":"'Budsjett oppdrag'!M23-('Budsjett oppdrag'!M15*Registrering!J41)","v":0},{"$f":"'Budsjett oppdrag'!N23-('Budsjett oppdrag'!N15*Registrering!E41)","v":0},{"$f":"'Budsjett oppdrag'!O23-('Budsjett oppdrag'!O15*Registrering!F41)","v":0},{"$f":"'Budsjett oppdrag'!P23-('Budsjett oppdrag'!P15*Registrering!G41)","v":0},{"$f":"'Budsjett oppdrag'!Q23-('Budsjett oppdrag'!Q15*Registrering!H41)","v":0},{"$f":"'Budsjett oppdrag'!R23-('Budsjett oppdrag'!R15*Registrering!I41)","v":0},{"$f":"'Budsjett oppdrag'!S23-('Budsjett oppdrag'!S15*Registrering!J41)","v":0},{"$f":"'Budsjett oppdrag'!T23-('Budsjett oppdrag'!T15*Registrering!K41)","v":0},0]
[null,"Inntekter UiO (eks. mva)",{"$f":"C6+C7","v":0},{"$f":"D6+D7","v":0},0,0,0,0,0,0,0,0,0]
[null,"Personalkostnader",{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AR$4:AR$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AS$4:AS$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AT$4:AT$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AU$4:AU$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AV$4:AV$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AW$4:AW$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AX$4:AX$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AY$4:AY$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!AZ$4:AZ$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Prosjektansatt\",'Budsjett oppdrag'!BA$4:BA$95)","v":0},0]
[null,"Frikjøp",{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AR$4:AR$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AS$4:AS$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AT$4:AT$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AU$4:AU$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AV$4:AV$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AW$4:AW$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AX$4:AX$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AY$4:AY$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AZ$4:AZ$95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$95,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!BA$4:BA$95)","v":0},0]
[null,"Overhead",{"$f":"'Budsjett oppdrag'!BC7","v":0},{"$f":"'Budsjett oppdrag'!BD7","v":0},{"$f":"'Budsjett oppdrag'!BE7","v":0},{"$f":"'Budsjett oppdrag'!BF7","v":0},{"$f":"'Budsjett oppdrag'!BG7","v":0},{"$f":"'Budsjett oppdrag'!BH7","v":0},{"$f":"'Budsjett oppdrag'!BI7","v":0},{"$f":"'Budsjett oppdrag'!BJ7","v":0},{"$f":"'Budsjett oppdrag'!BK7","v":0},{"$f":"'Budsjett oppdrag'!BL7","v":0},0]
[null,"Investeringer",{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!K4:K95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!L4:L95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!M4:M95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!N4:N95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!O4:O95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!P4:P95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!Q4:Q95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!R4:R95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!S4:S95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Investeringer (utstyr)\",'Budsjett oppdrag'!T4:T95)","v":0},0]
[null,"Leiestedskostnader",{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!K4:K95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!L4:L95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!M4:M95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!N4:N95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!O4:O95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!P4:P95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!Q4:Q95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!R4:R95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!S4:S95)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$95,\"Leiested\",'Budsjett oppdrag'!T4:T95)","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Direkte driftskostnader",{"$f":"'Budsjett oppdrag'!K17-'Budsjett oppdrag'!K16-'Budsjett oppdrag'!K15","v":0},{"$f":"'Budsjett oppdrag'!L17-'Budsjett oppdrag'!L16-'Budsjett oppdrag'!L15","v":0},{"$f":"'Budsjett oppdrag'!M17-'Budsjett oppdrag'!M16-'Budsjett oppdrag'!M15","v":0},{"$f":"'Budsjett oppdrag'!N17-'Budsjett oppdrag'!N16-'Budsjett oppdrag'!N15","v":0},{"$f":"'Budsjett oppdrag'!O17-'Budsjett oppdrag'!O16-'Budsjett oppdrag'!O15","v":0},{"$f":"'Budsjett oppdrag'!P17-'Budsjett oppdrag'!P16-'Budsjett oppdrag'!P15","v":0},{"$f":"'Budsjett oppdrag'!Q17-'Budsjett oppdrag'!Q16-'Budsjett oppdrag'!Q15","v":0},{"$f":"'Budsjett oppdrag'!R17-'Budsjett oppdrag'!R16-'Budsjett oppdrag'!R15","v":0},{"$f":"'Budsjett oppdrag'!S17-'Budsjett oppdrag'!S16-'Budsjett oppdrag'!S15","v":0},{"$f":"'Budsjett oppdrag'!T17-'Budsjett oppdrag'!T16-'Budsjett oppdrag'!T15","v":0},0]
[null,"Totale kostnader",{"$f":"SUM(C9:C14)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Budsjettert resultat (fortje/ufor.hend)",{"$f":"C8+C15","v":0},{"$f":"D8+D15","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Nettobidrag ",{"$f":"C10+C11+C13-C16","v":0},{"$f":"D10+D11+D13-D16","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Kort begrunnelse for prosjektets faglige interesse:",{"$f":"IF(Registrering!B7=\"\",\"\",Registrering!B7)","v":""}]
[]
[]
[]
[null,"Underskrifter (på papirutskriften - som skal arkiveres)",null,null,"Dato:",null,null,null,null,null,"Dato:"]
[]
[null,"Prosjekteier (instituttleder):",null,null,null,"Prosjektleder:"]
[null,{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":""},null,null,null,{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":""}]

{"sheet":"NFR-budsjett","index":14,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033},"Sum"]
[null,"Personal- og indirekte kostnader",{"$f":"Prosjektcontroller!D17+Prosjektcontroller!D18+Prosjektcontroller!D19+Prosjektcontroller!D28+Prosjektcontroller!D29","v":0},{"$f":"Prosjektcontroller!E17+Prosjektcontroller!E18+Prosjektcontroller!E19+Prosjektcontroller!E28+Prosjektcontroller!E29","v":0},{"$f":"Prosjektcontroller!F17+Prosjektcontroller!F18+Prosjektcontroller!F19+Prosjektcontroller!F28+Prosjektcontroller!F29","v":0},{"$f":"Prosjektcontroller!G17+Prosjektcontroller!G18+Prosjektcontroller!G19+Prosjektcontroller!G28+Prosjektcontroller!G29","v":0},{"$f":"Prosjektcontroller!H17+Prosjektcontroller!H18+Prosjektcontroller!H19+Prosjektcontroller!H28+Prosjektcontroller!H29","v":0},{"$f":"Prosjektcontroller!I17+Prosjektcontroller!I18+Prosjektcontroller!I19+Prosjektcontroller!I28+Prosjektcontroller!I29","v":0},{"$f":"Prosjektcontroller!J17+Prosjektcontroller!J18+Prosjektcontroller!J19+Prosjektcontroller!J28+Prosjektcontroller!J29","v":0},{"$f":"Prosjektcontroller!K17+Prosjektcontroller!K18+Prosjektcontroller!K19+Prosjektcontroller!K28+Prosjektcontroller!K29","v":0},{"$f":"Prosjektcontroller!L17+Prosjektcontroller!L18+Prosjektcontroller!L19+Prosjektcontroller!L28+Prosjektcontroller!L29","v":0},{"$f":"Prosjektcontroller!M17+Prosjektcontroller!M18+Prosjektcontroller!M19+Prosjektcontroller!M28+Prosjektcontroller!M29","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!K4:K155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!L4:L155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!M4:M155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!N4:N155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!O4:O155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!P4:P155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!Q4:Q155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!R4:R155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!S4:S155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!T4:T155)","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",{"$f":"Budsjett!K54+Budsjett!K55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!K4:K155)+Budsjett!K57","v":0},{"$f":"Budsjett!L54+Budsjett!L55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!L4:L155)+Budsjett!L57","v":0},{"$f":"Budsjett!M54+Budsjett!M55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!M4:M155)+Budsjett!M57","v":0},{"$f":"Budsjett!N54+Budsjett!N55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!N4:N155)+Budsjett!N57","v":0},{"$f":"Budsjett!O54+Budsjett!O55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!O4:O155)+Budsjett!O57","v":0},{"$f":"Budsjett!P54+Budsjett!P55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!P4:P155)+Budsjett!P57","v":0},{"$f":"Budsjett!Q54+Budsjett!Q55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!Q4:Q155)+Budsjett!Q57","v":0},{"$f":"Budsjett!R54+Budsjett!R55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!R4:R155)+Budsjett!R57","v":0},{"$f":"Budsjett!S54+Budsjett!S55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!S4:S155)+Budsjett!S57","v":0},{"$f":"Budsjett!T54+Budsjett!T55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!T4:T155)+Budsjett!T57","v":0},{"$f":"SUM(C7:L7)","v":0}]
[null,"Andre direkte kostnader",{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!K4:K155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!K4:K155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!K4:K155)+Budsjett!K47+Budsjett!K56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!L4:L155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!L4:L155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!L4:L155)+Budsjett!L47+Budsjett!L56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!M4:M155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!M4:M155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!M4:M155)+Budsjett!M47+Budsjett!M56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!N4:N155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!N4:N155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!N4:N155)+Budsjett!N47+Budsjett!N56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!O4:O155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!O4:O155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!O4:O155)+Budsjett!O47+Budsjett!O56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!P4:P155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!P4:P155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!P4:P155)+Budsjett!P47+Budsjett!P56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!Q4:Q155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!Q4:Q155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!Q4:Q155)+Budsjett!Q47+Budsjett!Q56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!R4:R155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!R4:R155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!R4:R155)+Budsjett!R47+Budsjett!R56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!S4:S155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!S4:S155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!S4:S155)+Budsjett!S47+Budsjett!S56","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Lab./feltundersøkelser\",Budsjett!T4:T155)+SUMIF(Budsjett!$B$4:$B$155,\"Reiser/konferanser/mv.\",Budsjett!T4:T155)+SUMIF(Budsjett!$B$4:$B$155,\"Andre driftskostnader\",Budsjett!T4:T155)+Budsjett!T47+Budsjett!T56","v":0},{"$f":"SUM(C8:L8)","v":0}]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M5:M8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum"]
[null,"Handel og industri",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"C9-C13-C14-C16-C17","v":0},{"$f":"D9-D13-D14-D16-D17","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C15:L15)","v":0}]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C16:L16)","v":0}]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:L17)","v":0}]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M13:M17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum","% Andel"]
[null,"Egenfinansiering",{"$f":"C27-C26-C25-C24-C23","v":0},{"$f":"D27-D26-D25-D24-D23","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(M22/$M$27*100,0)","v":0}]
[null,"Internasjonal finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K61,Budsjett!EB69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L61,Budsjett!EC69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M61,Budsjett!ED69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N61,Budsjett!EE69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O61,Budsjett!EF69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P61,Budsjett!EG69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q61,Budsjett!EH69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R61,Budsjett!EI69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S61,Budsjett!EJ69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T61,Budsjett!EK69)","v":0},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(M23/$M$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K62,Budsjett!EO69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L62,Budsjett!EP69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M62,Budsjett!EQ69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N62,Budsjett!ER69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O62,Budsjett!ES69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P62,Budsjett!ET69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q62,Budsjett!EU69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R62,Budsjett!EV69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S62,Budsjett!EW69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T62,Budsjett!EX69)","v":0},{"$f":"SUM(C24:L24)","v":0},0]
[null,"Annen privat finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K63,Budsjett!DO69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L63,Budsjett!DP69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M63,Budsjett!DQ69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N63,Budsjett!DR69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O63,Budsjett!DS69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P63,Budsjett!DT69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q63,Budsjett!DU69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R63,Budsjett!DV69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S63,Budsjett!DW69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T63,Budsjett!DX69)","v":0},{"$f":"SUM(C25:L25)","v":0},0]
[null,"Fra NFR",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K64,Budsjett!DB69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L64,Budsjett!DC69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M64,Budsjett!DD69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N64,Budsjett!DE69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O64,Budsjett!DF69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P64,Budsjett!DG69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q64,Budsjett!DH69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R64,Budsjett!DI69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S64,Budsjett!DJ69)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T64,Budsjett!DK69)","v":0},{"$f":"SUM(C26:L26)","v":0},0]
[null,"Total",{"$f":"C9","v":0},{"$f":"D9","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M22:M26)","v":0},{"$f":"IFERROR(M27/M27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum"]
[null,"Studentstipend",{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DB41:DB43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DC41:DC43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DD41:DD43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DE41:DE43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DF41:DF43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DG41:DG43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DH41:DH43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DI41:DI43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DJ41:DJ43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$63,Budsjett!DK41:DK43)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DB4:DB17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DC4:DC17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DD4:DD17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DE4:DE17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DF4:DF17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DG4:DG17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DH4:DH17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DI4:DI17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DJ4:DJ17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$60,Budsjett!DK4:DK17)","v":0},0]
[null,"Postdoktor/Forsker",{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DB4:DB17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DC4:DC17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DD4:DD17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DE4:DE17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DF4:DF17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DG4:DG17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DH4:DH17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DI4:DI17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DJ4:DJ17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$59,Budsjett!DK4:DK17)","v":0},0]
[null,"Gjesteforskerstipend",{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DB41:DB43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DB41:DB43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DC41:DC43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DC41:DC43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DD41:DD43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DD41:DD43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DE41:DE43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DE41:DE43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DF41:DF43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DF41:DF43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DG41:DG43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DG41:DG43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DH41:DH43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DH41:DH43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DI41:DI43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DI41:DI43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DJ41:DJ43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DJ41:DJ43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$64,Budsjett!DK41:DK43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$65,Budsjett!DK41:DK43)","v":0},0]
[null,"Utenlandsstipend",{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DB41:DB43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DB41:DB43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DC41:DC43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DC41:DC43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DD41:DD43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DD41:DD43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DE41:DE43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DE41:DE43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DF41:DF43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DF41:DF43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DG41:DG43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DG41:DG43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DH41:DH43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DH41:DH43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DI41:DI43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DI41:DI43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DJ41:DJ43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DJ41:DJ43)","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$66,Budsjett!DK41:DK43)-SUMIF(Budsjett!$DA$41:$DA$43,Tabeller!$G$67,Budsjett!DK41:DK43)","v":0},0]
[null,"Forsker",{"$f":"-Budsjett!DB70-SUM(C31:C35)-C37","v":0},{"$f":"-Budsjett!DC70-SUM(D31:D35)-D37","v":0},{"$f":"-Budsjett!DD70-SUM(E31:E35)-E37","v":0},{"$f":"-Budsjett!DE70-SUM(F31:F35)-F37","v":0},{"$f":"-Budsjett!DF70-SUM(G31:G35)-G37","v":0},{"$f":"-Budsjett!DG70-SUM(H31:H35)-H37","v":0},{"$f":"-Budsjett!DH70-SUM(I31:I35)-I37","v":0},{"$f":"-Budsjett!DI70-SUM(J31:J35)-J37","v":0},{"$f":"-Budsjett!DJ70-SUM(K31:K35)-K37","v":0},{"$f":"-Budsjett!DK70-SUM(L31:L35)-L37","v":0},0]
[null,"Timebasert lønn",{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DB30:DB35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DB4:DB17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DC30:DC35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DC4:DC17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DD30:DD35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DD4:DD17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DE30:DE35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DE4:DE17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DF30:DF35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DF4:DF17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DG30:DG35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DG4:DG17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DH30:DH35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DH4:DH17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DI30:DI35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DI4:DI17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DJ30:DJ35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DJ4:DJ17)","v":0},{"$f":"-SUMIF(Budsjett!$DA$30:$DA$35,Tabeller!$G$68,Budsjett!DK30:DK35)-SUMIF(Budsjett!$DA$4:$DA$17,Tabeller!$G$62,Budsjett!DK4:DK17)","v":0},0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M31:M37)","v":0}]
[null,"Kjøp av Fou- tjenester",{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!K4:K155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!L4:L155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!M4:M155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!N4:N155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!O4:O155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!P4:P155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!Q4:Q155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!R4:R155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!S4:S155)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$155,\"Innkjøp av FoU-tjenester\",Budsjett!T4:T155)","v":0},{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",{"$f":"Budsjett!K55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!K4:K155)","v":0},{"$f":"Budsjett!L55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!L4:L155)","v":0},{"$f":"Budsjett!M55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!M4:M155)","v":0},{"$f":"Budsjett!N55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!N4:N155)","v":0},{"$f":"Budsjett!O55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!O4:O155)","v":0},{"$f":"Budsjett!P55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!P4:P155)","v":0},{"$f":"Budsjett!Q55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!Q4:Q155)","v":0},{"$f":"Budsjett!R55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!R4:R155)","v":0},{"$f":"Budsjett!S55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!S4:S155)","v":0},{"$f":"Budsjett!T55+SUMIF(Budsjett!$B$4:$B$155,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!T4:T155)","v":0},{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",{"$f":"C8-Budsjett!K56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AS4:AS155)","v":0},{"$f":"D8-Budsjett!L56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AT4:AT155)","v":0},{"$f":"E8-Budsjett!M56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AU4:AU155)","v":0},{"$f":"F8-Budsjett!N56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AV4:AV155)","v":0},{"$f":"G8-Budsjett!O56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AW4:AW155)","v":0},{"$f":"H8-Budsjett!P56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AX4:AX155)","v":0},{"$f":"I8-Budsjett!Q56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AY4:AY155)","v":0},{"$f":"J8-Budsjett!R56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!AZ4:AZ155)","v":0},{"$f":"K8-Budsjett!S56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!BA4:BA155)","v":0},{"$f":"L8-Budsjett!T56-SUMIF(Budsjett!$B$4:$B$155,\"Generelle driftsmidler (kun NFR)\",Budsjett!BB4:BB155)","v":0},{"$f":"SUM(C41:L41)","v":0}]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"RCN budget","index":15,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budgeting form"]
[]
[null,"Cost plan (in NOK 1000)"]
[null,null,{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033},"Sum 3 siste år","Sum"]
[null,"Payroll and indirect expenses",{"$f":"'NFR-budsjett'!C5","v":0},{"$f":"'NFR-budsjett'!D5","v":0},{"$f":"'NFR-budsjett'!E5","v":0},{"$f":"'NFR-budsjett'!F5","v":0},{"$f":"'NFR-budsjett'!G5","v":0},{"$f":"'NFR-budsjett'!H5","v":0},{"$f":"'NFR-budsjett'!I5","v":0},{"$f":"'NFR-budsjett'!J5","v":0},{"$f":"'NFR-budsjett'!K5","v":0},{"$f":"'NFR-budsjett'!L5","v":0},{"$f":"'NFR-budsjett'!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(C5:L5)","v":0}]
[null,"Procurement of R&D services",{"$f":"'NFR-budsjett'!C6","v":0},{"$f":"'NFR-budsjett'!D6","v":0},{"$f":"'NFR-budsjett'!E6","v":0},{"$f":"'NFR-budsjett'!F6","v":0},{"$f":"'NFR-budsjett'!G6","v":0},{"$f":"'NFR-budsjett'!H6","v":0},{"$f":"'NFR-budsjett'!I6","v":0},{"$f":"'NFR-budsjett'!J6","v":0},{"$f":"'NFR-budsjett'!K6","v":0},{"$f":"'NFR-budsjett'!L6","v":0},{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Equipment",{"$f":"'NFR-budsjett'!C7","v":0},{"$f":"'NFR-budsjett'!D7","v":0},{"$f":"'NFR-budsjett'!E7","v":0},{"$f":"'NFR-budsjett'!F7","v":0},{"$f":"'NFR-budsjett'!G7","v":0},{"$f":"'NFR-budsjett'!H7","v":0},{"$f":"'NFR-budsjett'!I7","v":0},{"$f":"'NFR-budsjett'!J7","v":0},{"$f":"'NFR-budsjett'!K7","v":0},{"$f":"'NFR-budsjett'!L7","v":0},{"$f":"Budsjett!U54+Budsjett!U55","v":0},0]
[null,"Other operating expenses",{"$f":"'NFR-budsjett'!C8","v":0},{"$f":"'NFR-budsjett'!D8","v":0},{"$f":"'NFR-budsjett'!E8","v":0},{"$f":"'NFR-budsjett'!F8","v":0},{"$f":"'NFR-budsjett'!G8","v":0},{"$f":"'NFR-budsjett'!H8","v":0},{"$f":"'NFR-budsjett'!I8","v":0},{"$f":"'NFR-budsjett'!J8","v":0},{"$f":"'NFR-budsjett'!K8","v":0},{"$f":"'NFR-budsjett'!L8","v":0},{"$f":"Prosjektcontroller!N22","v":0},0]
[null,"Totals",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Cost code (in NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Trade and industry",{"$f":"'NFR-budsjett'!C13","v":0},{"$f":"'NFR-budsjett'!D13","v":0},{"$f":"'NFR-budsjett'!E13","v":0},{"$f":"'NFR-budsjett'!F13","v":0},{"$f":"'NFR-budsjett'!G13","v":0},{"$f":"'NFR-budsjett'!H13","v":0},{"$f":"'NFR-budsjett'!I13","v":0},{"$f":"'NFR-budsjett'!J13","v":0},{"$f":"'NFR-budsjett'!K13","v":0},{"$f":"'NFR-budsjett'!L13","v":0},{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Independent research institute",{"$f":"'NFR-budsjett'!C14","v":0},{"$f":"'NFR-budsjett'!D14","v":0},{"$f":"'NFR-budsjett'!E14","v":0},{"$f":"'NFR-budsjett'!F14","v":0},{"$f":"'NFR-budsjett'!G14","v":0},{"$f":"'NFR-budsjett'!H14","v":0},{"$f":"'NFR-budsjett'!I14","v":0},{"$f":"'NFR-budsjett'!J14","v":0},{"$f":"'NFR-budsjett'!K14","v":0},{"$f":"'NFR-budsjett'!L14","v":0},{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universities and University Colleges",{"$f":"'NFR-budsjett'!C15","v":0},{"$f":"'NFR-budsjett'!D15","v":0},{"$f":"'NFR-budsjett'!E15","v":0},{"$f":"'NFR-budsjett'!F15","v":0},{"$f":"'NFR-budsjett'!G15","v":0},{"$f":"'NFR-budsjett'!H15","v":0},{"$f":"'NFR-budsjett'!I15","v":0},{"$f":"'NFR-budsjett'!J15","v":0},{"$f":"'NFR-budsjett'!K15","v":0},{"$f":"'NFR-budsjett'!L15","v":0},0,0]
[null,"Other sectors",{"$f":"'NFR-budsjett'!C16","v":0},{"$f":"'NFR-budsjett'!D16","v":0},{"$f":"'NFR-budsjett'!E16","v":0},{"$f":"'NFR-budsjett'!F16","v":0},{"$f":"'NFR-budsjett'!G16","v":0},{"$f":"'NFR-budsjett'!H16","v":0},{"$f":"'NFR-budsjett'!I16","v":0},{"$f":"'NFR-budsjett'!J16","v":0},{"$f":"'NFR-budsjett'!K16","v":0},{"$f":"'NFR-budsjett'!L16","v":0},0,0]
[null,"Abroad",{"$f":"'NFR-budsjett'!C17","v":0},{"$f":"'NFR-budsjett'!D17","v":0},{"$f":"'NFR-budsjett'!E17","v":0},{"$f":"'NFR-budsjett'!F17","v":0},{"$f":"'NFR-budsjett'!G17","v":0},{"$f":"'NFR-budsjett'!H17","v":0},{"$f":"'NFR-budsjett'!I17","v":0},{"$f":"'NFR-budsjett'!J17","v":0},{"$f":"'NFR-budsjett'!K17","v":0},{"$f":"'NFR-budsjett'!L17","v":0},0,0]
[null,"Totals",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Funding plan (in NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Own financing",{"$f":"'NFR-budsjett'!C22","v":0},{"$f":"'NFR-budsjett'!D22","v":0},{"$f":"'NFR-budsjett'!E22","v":0},{"$f":"'NFR-budsjett'!F22","v":0},{"$f":"'NFR-budsjett'!G22","v":0},{"$f":"'NFR-budsjett'!H22","v":0},{"$f":"'NFR-budsjett'!I22","v":0},{"$f":"'NFR-budsjett'!J22","v":0},{"$f":"'NFR-budsjett'!K22","v":0},{"$f":"'NFR-budsjett'!L22","v":0},{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"International funding",{"$f":"'NFR-budsjett'!C23","v":0},{"$f":"'NFR-budsjett'!D23","v":0},{"$f":"'NFR-budsjett'!E23","v":0},{"$f":"'NFR-budsjett'!F23","v":0},{"$f":"'NFR-budsjett'!G23","v":0},{"$f":"'NFR-budsjett'!H23","v":0},{"$f":"'NFR-budsjett'!I23","v":0},{"$f":"'NFR-budsjett'!J23","v":0},{"$f":"'NFR-budsjett'!K23","v":0},{"$f":"'NFR-budsjett'!L23","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!EL69)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Other public funding",{"$f":"'NFR-budsjett'!C24","v":0},{"$f":"'NFR-budsjett'!D24","v":0},{"$f":"'NFR-budsjett'!E24","v":0},{"$f":"'NFR-budsjett'!F24","v":0},{"$f":"'NFR-budsjett'!G24","v":0},{"$f":"'NFR-budsjett'!H24","v":0},{"$f":"'NFR-budsjett'!I24","v":0},{"$f":"'NFR-budsjett'!J24","v":0},{"$f":"'NFR-budsjett'!K24","v":0},{"$f":"'NFR-budsjett'!L24","v":0},{"$f":"H24+I24+J24","v":0},0,0]
[null,"Other private funding",{"$f":"'NFR-budsjett'!C25","v":0},{"$f":"'NFR-budsjett'!D25","v":0},{"$f":"'NFR-budsjett'!E25","v":0},{"$f":"'NFR-budsjett'!F25","v":0},{"$f":"'NFR-budsjett'!G25","v":0},{"$f":"'NFR-budsjett'!H25","v":0},{"$f":"'NFR-budsjett'!I25","v":0},{"$f":"'NFR-budsjett'!J25","v":0},{"$f":"'NFR-budsjett'!K25","v":0},{"$f":"'NFR-budsjett'!L25","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!DY69)","v":{"$error":"#REF!"}},0,0]
[null,"From Research Council",{"$f":"'NFR-budsjett'!C26","v":0},{"$f":"'NFR-budsjett'!D26","v":0},{"$f":"'NFR-budsjett'!E26","v":0},{"$f":"'NFR-budsjett'!F26","v":0},{"$f":"'NFR-budsjett'!G26","v":0},{"$f":"'NFR-budsjett'!H26","v":0},{"$f":"'NFR-budsjett'!I26","v":0},{"$f":"'NFR-budsjett'!J26","v":0},{"$f":"'NFR-budsjett'!K26","v":0},{"$f":"'NFR-budsjett'!L26","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U64,Budsjett!DL69)+Budsjett!U65","v":0},0,0]
[null,"Totals",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Allocations sought from the Research Council (in 1000 NOK)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Student fellowships",{"$f":"'NFR-budsjett'!C31","v":0},{"$f":"'NFR-budsjett'!D31","v":0},{"$f":"'NFR-budsjett'!E31","v":0},{"$f":"'NFR-budsjett'!F31","v":0},{"$f":"'NFR-budsjett'!G31","v":0},{"$f":"'NFR-budsjett'!H31","v":0},{"$f":"'NFR-budsjett'!I31","v":0},{"$f":"'NFR-budsjett'!J31","v":0},{"$f":"'NFR-budsjett'!K31","v":0},{"$f":"'NFR-budsjett'!L31","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,#REF!,Budsjett!DL41:DL43)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Doctoral fellowships",{"$f":"'NFR-budsjett'!C32","v":0},{"$f":"'NFR-budsjett'!D32","v":0},{"$f":"'NFR-budsjett'!E32","v":0},{"$f":"'NFR-budsjett'!F32","v":0},{"$f":"'NFR-budsjett'!G32","v":0},{"$f":"'NFR-budsjett'!H32","v":0},{"$f":"'NFR-budsjett'!I32","v":0},{"$f":"'NFR-budsjett'!J32","v":0},{"$f":"'NFR-budsjett'!K32","v":0},{"$f":"'NFR-budsjett'!L32","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,#REF!,Budsjett!DL4:DL17)","v":0},{"$f":"SUM(C32:L32)","v":0}]
[null,"Post-doctoral fellowships",{"$f":"'NFR-budsjett'!C33","v":0},{"$f":"'NFR-budsjett'!D33","v":0},{"$f":"'NFR-budsjett'!E33","v":0},{"$f":"'NFR-budsjett'!F33","v":0},{"$f":"'NFR-budsjett'!G33","v":0},{"$f":"'NFR-budsjett'!H33","v":0},{"$f":"'NFR-budsjett'!I33","v":0},{"$f":"'NFR-budsjett'!J33","v":0},{"$f":"'NFR-budsjett'!K33","v":0},{"$f":"'NFR-budsjett'!L33","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,#REF!,Budsjett!DL4:DL17)","v":0},0]
[null,"Grants for visiting researchers",{"$f":"'NFR-budsjett'!C34","v":0},{"$f":"'NFR-budsjett'!D34","v":0},{"$f":"'NFR-budsjett'!E34","v":0},{"$f":"'NFR-budsjett'!F34","v":0},{"$f":"'NFR-budsjett'!G34","v":0},{"$f":"'NFR-budsjett'!H34","v":0},{"$f":"'NFR-budsjett'!I34","v":0},{"$f":"'NFR-budsjett'!J34","v":0},{"$f":"'NFR-budsjett'!K34","v":0},{"$f":"'NFR-budsjett'!L34","v":0},{"$f":"H34+I34+J34","v":0},0]
[null,"Grants for overseas researchers",{"$f":"'NFR-budsjett'!C35","v":0},{"$f":"'NFR-budsjett'!D35","v":0},{"$f":"'NFR-budsjett'!E35","v":0},{"$f":"'NFR-budsjett'!F35","v":0},{"$f":"'NFR-budsjett'!G35","v":0},{"$f":"'NFR-budsjett'!H35","v":0},{"$f":"'NFR-budsjett'!I35","v":0},{"$f":"'NFR-budsjett'!J35","v":0},{"$f":"'NFR-budsjett'!K35","v":0},{"$f":"'NFR-budsjett'!L35","v":0},0,0]
[null,"Researcher positions",{"$f":"'NFR-budsjett'!C36","v":0},{"$f":"'NFR-budsjett'!D36","v":0},{"$f":"'NFR-budsjett'!E36","v":0},{"$f":"'NFR-budsjett'!F36","v":0},{"$f":"'NFR-budsjett'!G36","v":0},{"$f":"'NFR-budsjett'!H36","v":0},{"$f":"'NFR-budsjett'!I36","v":0},{"$f":"'NFR-budsjett'!J36","v":0},{"$f":"'NFR-budsjett'!K36","v":0},{"$f":"'NFR-budsjett'!L36","v":0},0,0]
[null,"Hourly-based salary including indirect costs",{"$f":"'NFR-budsjett'!C37","v":0},{"$f":"'NFR-budsjett'!D37","v":0},{"$f":"'NFR-budsjett'!E37","v":0},{"$f":"'NFR-budsjett'!F37","v":0},{"$f":"'NFR-budsjett'!G37","v":0},{"$f":"'NFR-budsjett'!H37","v":0},{"$f":"'NFR-budsjett'!I37","v":0},{"$f":"'NFR-budsjett'!J37","v":0},{"$f":"'NFR-budsjett'!K37","v":0},{"$f":"'NFR-budsjett'!L37","v":0},0,0]
[null,"Sum payroll and indirect expenses",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N31:N37)","v":0}]
[null,"Procurement of R&D services",{"$f":"'NFR-budsjett'!C39","v":0},{"$f":"'NFR-budsjett'!D39","v":0},{"$f":"'NFR-budsjett'!E39","v":0},{"$f":"'NFR-budsjett'!F39","v":0},{"$f":"'NFR-budsjett'!G39","v":0},{"$f":"'NFR-budsjett'!H39","v":0},{"$f":"'NFR-budsjett'!I39","v":0},{"$f":"'NFR-budsjett'!J39","v":0},{"$f":"'NFR-budsjett'!K39","v":0},{"$f":"'NFR-budsjett'!L39","v":0},0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Equipment",{"$f":"'NFR-budsjett'!C40","v":0},{"$f":"'NFR-budsjett'!D40","v":0},{"$f":"'NFR-budsjett'!E40","v":0},{"$f":"'NFR-budsjett'!F40","v":0},{"$f":"'NFR-budsjett'!G40","v":0},{"$f":"'NFR-budsjett'!H40","v":0},{"$f":"'NFR-budsjett'!I40","v":0},{"$f":"'NFR-budsjett'!J40","v":0},{"$f":"'NFR-budsjett'!K40","v":0},{"$f":"'NFR-budsjett'!L40","v":0},0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Other operating expenses",{"$f":"'NFR-budsjett'!C41","v":0},{"$f":"'NFR-budsjett'!D41","v":0},{"$f":"'NFR-budsjett'!E41","v":0},{"$f":"'NFR-budsjett'!F41","v":0},{"$f":"'NFR-budsjett'!G41","v":0},{"$f":"'NFR-budsjett'!H41","v":0},{"$f":"'NFR-budsjett'!I41","v":0},{"$f":"'NFR-budsjett'!J41","v":0},{"$f":"'NFR-budsjett'!K41","v":0},{"$f":"'NFR-budsjett'!L41","v":0},0,0]
[null,"From Research Council",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N38:N41)","v":0}]

{"sheet":"NFR - Inkl.partnere","index":16,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema - inkludert samarbeidspartnere"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"'NFR-budsjett'!C4","v":2024},{"$f":"'NFR-budsjett'!D4","v":2025},{"$f":"'NFR-budsjett'!E4","v":2026},{"$f":"'NFR-budsjett'!F4","v":2027},{"$f":"'NFR-budsjett'!G4","v":2028},{"$f":"'NFR-budsjett'!H4","v":2029},{"$f":"'NFR-budsjett'!I4","v":2030},{"$f":"'NFR-budsjett'!J4","v":2031},{"$f":"'NFR-budsjett'!K4","v":2032},{"$f":"'NFR-budsjett'!L4","v":2033},"Sum 3 siste år","Sum"]
[null,"Personal- og indirekte kostnader",{"$f":"'NFR-budsjett'!C5+'NFR - Partner 1'!C5+'NFR - Partner 2'!C5+'NFR - Partner 3'!C5+'NFR - Partner 4'!C5+'NFR - Partner 5'!C5+'NFR - Partner 6'!C5","v":0},{"$f":"'NFR-budsjett'!D5+'NFR - Partner 1'!D5+'NFR - Partner 2'!D5+'NFR - Partner 3'!D5+'NFR - Partner 4'!D5+'NFR - Partner 5'!D5+'NFR - Partner 6'!D5","v":0},{"$f":"'NFR-budsjett'!E5+'NFR - Partner 1'!E5+'NFR - Partner 2'!E5+'NFR - Partner 3'!E5+'NFR - Partner 4'!E5+'NFR - Partner 5'!E5+'NFR - Partner 6'!E5","v":0},{"$f":"'NFR-budsjett'!F5+'NFR - Partner 1'!F5+'NFR - Partner 2'!F5+'NFR - Partner 3'!F5+'NFR - Partner 4'!F5+'NFR - Partner 5'!F5+'NFR - Partner 6'!F5","v":0},{"$f":"'NFR-budsjett'!G5+'NFR - Partner 1'!G5+'NFR - Partner 2'!G5+'NFR - Partner 3'!G5+'NFR - Partner 4'!G5+'NFR - Partner 5'!G5+'NFR - Partner 6'!G5","v":0},{"$f":"'NFR-budsjett'!H5+'NFR - Partner 1'!H5+'NFR - Partner 2'!H5+'NFR - Partner 3'!H5+'NFR - Partner 4'!H5+'NFR - Partner 5'!H5+'NFR - Partner 6'!H5","v":0},{"$f":"'NFR-budsjett'!I5+'NFR - Partner 1'!I5+'NFR - Partner 2'!I5+'NFR - Partner 3'!I5+'NFR - Partner 4'!I5+'NFR - Partner 5'!I5+'NFR - Partner 6'!I5","v":0},{"$f":"'NFR-budsjett'!J5+'NFR - Partner 1'!J5+'NFR - Partner 2'!J5+'NFR - Partner 3'!J5+'NFR - Partner 4'!J5+'NFR - Partner 5'!J5+'NFR - Partner 6'!J5","v":0},{"$f":"'NFR-budsjett'!K5+'NFR - Partner 1'!K5+'NFR - Partner 2'!K5+'NFR - Partner 3'!K5+'NFR - Partner 4'!K5+'NFR - Partner 5'!K5+'NFR - Partner 6'!K5","v":0},{"$f":"'NFR-budsjett'!L5+'NFR - Partner 1'!L5+'NFR - Partner 2'!L5+'NFR - Partner 3'!L5+'NFR - Partner 4'!L5+'NFR - Partner 5'!L5+'NFR - Partner 6'!L5","v":0},{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",{"$f":"'NFR-budsjett'!C6+'NFR - Partner 1'!C6+'NFR - Partner 2'!C6+'NFR - Partner 3'!C6+'NFR - Partner 4'!C6+'NFR - Partner 5'!C6+'NFR - Partner 6'!C6","v":0},{"$f":"'NFR-budsjett'!D6+'NFR - Partner 1'!D6+'NFR - Partner 2'!D6+'NFR - Partner 3'!D6+'NFR - Partner 4'!D6+'NFR - Partner 5'!D6+'NFR - Partner 6'!D6","v":0},{"$f":"'NFR-budsjett'!E6+'NFR - Partner 1'!E6+'NFR - Partner 2'!E6+'NFR - Partner 3'!E6+'NFR - Partner 4'!E6+'NFR - Partner 5'!E6+'NFR - Partner 6'!E6","v":0},{"$f":"'NFR-budsjett'!F6+'NFR - Partner 1'!F6+'NFR - Partner 2'!F6+'NFR - Partner 3'!F6+'NFR - Partner 4'!F6+'NFR - Partner 5'!F6+'NFR - Partner 6'!F6","v":0},{"$f":"'NFR-budsjett'!G6+'NFR - Partner 1'!G6+'NFR - Partner 2'!G6+'NFR - Partner 3'!G6+'NFR - Partner 4'!G6+'NFR - Partner 5'!G6+'NFR - Partner 6'!G6","v":0},{"$f":"'NFR-budsjett'!H6+'NFR - Partner 1'!H6+'NFR - Partner 2'!H6+'NFR - Partner 3'!H6+'NFR - Partner 4'!H6+'NFR - Partner 5'!H6+'NFR - Partner 6'!H6","v":0},{"$f":"'NFR-budsjett'!I6+'NFR - Partner 1'!I6+'NFR - Partner 2'!I6+'NFR - Partner 3'!I6+'NFR - Partner 4'!I6+'NFR - Partner 5'!I6+'NFR - Partner 6'!I6","v":0},{"$f":"'NFR-budsjett'!J6+'NFR - Partner 1'!J6+'NFR - Partner 2'!J6+'NFR - Partner 3'!J6+'NFR - Partner 4'!J6+'NFR - Partner 5'!J6+'NFR - Partner 6'!J6","v":0},{"$f":"'NFR-budsjett'!K6+'NFR - Partner 1'!K6+'NFR - Partner 2'!K6+'NFR - Partner 3'!K6+'NFR - Partner 4'!K6+'NFR - Partner 5'!K6+'NFR - Partner 6'!K6","v":0},{"$f":"'NFR-budsjett'!L6+'NFR - Partner 1'!L6+'NFR - Partner 2'!L6+'NFR - Partner 3'!L6+'NFR - Partner 4'!L6+'NFR - Partner 5'!L6+'NFR - Partner 6'!L6","v":0},{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",{"$f":"'NFR-budsjett'!C7+'NFR - Partner 1'!C7+'NFR - Partner 2'!C7+'NFR - Partner 3'!C7+'NFR - Partner 4'!C7+'NFR - Partner 5'!C7+'NFR - Partner 6'!C7","v":0},{"$f":"'NFR-budsjett'!D7+'NFR - Partner 1'!D7+'NFR - Partner 2'!D7+'NFR - Partner 3'!D7+'NFR - Partner 4'!D7+'NFR - Partner 5'!D7+'NFR - Partner 6'!D7","v":0},{"$f":"'NFR-budsjett'!E7+'NFR - Partner 1'!E7+'NFR - Partner 2'!E7+'NFR - Partner 3'!E7+'NFR - Partner 4'!E7+'NFR - Partner 5'!E7+'NFR - Partner 6'!E7","v":0},{"$f":"'NFR-budsjett'!F7+'NFR - Partner 1'!F7+'NFR - Partner 2'!F7+'NFR - Partner 3'!F7+'NFR - Partner 4'!F7+'NFR - Partner 5'!F7+'NFR - Partner 6'!F7","v":0},{"$f":"'NFR-budsjett'!G7+'NFR - Partner 1'!G7+'NFR - Partner 2'!G7+'NFR - Partner 3'!G7+'NFR - Partner 4'!G7+'NFR - Partner 5'!G7+'NFR - Partner 6'!G7","v":0},{"$f":"'NFR-budsjett'!H7+'NFR - Partner 1'!H7+'NFR - Partner 2'!H7+'NFR - Partner 3'!H7+'NFR - Partner 4'!H7+'NFR - Partner 5'!H7+'NFR - Partner 6'!H7","v":0},{"$f":"'NFR-budsjett'!I7+'NFR - Partner 1'!I7+'NFR - Partner 2'!I7+'NFR - Partner 3'!I7+'NFR - Partner 4'!I7+'NFR - Partner 5'!I7+'NFR - Partner 6'!I7","v":0},{"$f":"'NFR-budsjett'!J7+'NFR - Partner 1'!J7+'NFR - Partner 2'!J7+'NFR - Partner 3'!J7+'NFR - Partner 4'!J7+'NFR - Partner 5'!J7+'NFR - Partner 6'!J7","v":0},{"$f":"'NFR-budsjett'!K7+'NFR - Partner 1'!K7+'NFR - Partner 2'!K7+'NFR - Partner 3'!K7+'NFR - Partner 4'!K7+'NFR - Partner 5'!K7+'NFR - Partner 6'!K7","v":0},{"$f":"'NFR-budsjett'!L7+'NFR - Partner 1'!L7+'NFR - Partner 2'!L7+'NFR - Partner 3'!L7+'NFR - Partner 4'!L7+'NFR - Partner 5'!L7+'NFR - Partner 6'!L7","v":0},{"$f":"Budsjett!U54+Budsjett!U55","v":0},0]
[null,"Andre direkte kostnader",{"$f":"'NFR-budsjett'!C8+'NFR - Partner 1'!C8+'NFR - Partner 2'!C8+'NFR - Partner 3'!C8+'NFR - Partner 4'!C8+'NFR - Partner 5'!C8+'NFR - Partner 6'!C8","v":0},{"$f":"'NFR-budsjett'!D8+'NFR - Partner 1'!D8+'NFR - Partner 2'!D8+'NFR - Partner 3'!D8+'NFR - Partner 4'!D8+'NFR - Partner 5'!D8+'NFR - Partner 6'!D8","v":0},{"$f":"'NFR-budsjett'!E8+'NFR - Partner 1'!E8+'NFR - Partner 2'!E8+'NFR - Partner 3'!E8+'NFR - Partner 4'!E8+'NFR - Partner 5'!E8+'NFR - Partner 6'!E8","v":0},{"$f":"'NFR-budsjett'!F8+'NFR - Partner 1'!F8+'NFR - Partner 2'!F8+'NFR - Partner 3'!F8+'NFR - Partner 4'!F8+'NFR - Partner 5'!F8+'NFR - Partner 6'!F8","v":0},{"$f":"'NFR-budsjett'!G8+'NFR - Partner 1'!G8+'NFR - Partner 2'!G8+'NFR - Partner 3'!G8+'NFR - Partner 4'!G8+'NFR - Partner 5'!G8+'NFR - Partner 6'!G8","v":0},{"$f":"'NFR-budsjett'!H8+'NFR - Partner 1'!H8+'NFR - Partner 2'!H8+'NFR - Partner 3'!H8+'NFR - Partner 4'!H8+'NFR - Partner 5'!H8+'NFR - Partner 6'!H8","v":0},{"$f":"'NFR-budsjett'!I8+'NFR - Partner 1'!I8+'NFR - Partner 2'!I8+'NFR - Partner 3'!I8+'NFR - Partner 4'!I8+'NFR - Partner 5'!I8+'NFR - Partner 6'!I8","v":0},{"$f":"'NFR-budsjett'!J8+'NFR - Partner 1'!J8+'NFR - Partner 2'!J8+'NFR - Partner 3'!J8+'NFR - Partner 4'!J8+'NFR - Partner 5'!J8+'NFR - Partner 6'!J8","v":0},{"$f":"'NFR-budsjett'!K8+'NFR - Partner 1'!K8+'NFR - Partner 2'!K8+'NFR - Partner 3'!K8+'NFR - Partner 4'!K8+'NFR - Partner 5'!K8+'NFR - Partner 6'!K8","v":0},{"$f":"'NFR-budsjett'!L8+'NFR - Partner 1'!L8+'NFR - Partner 2'!L8+'NFR - Partner 3'!L8+'NFR - Partner 4'!L8+'NFR - Partner 5'!L8+'NFR - Partner 6'!L8","v":0},{"$f":"Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Handel og industri",{"$f":"'NFR-budsjett'!C13+'NFR - Partner 1'!C13+'NFR - Partner 2'!C13+'NFR - Partner 3'!C13+'NFR - Partner 4'!C13+'NFR - Partner 5'!C13+'NFR - Partner 6'!C13","v":0},{"$f":"'NFR-budsjett'!D13+'NFR - Partner 1'!D13+'NFR - Partner 2'!D13+'NFR - Partner 3'!D13+'NFR - Partner 4'!D13+'NFR - Partner 5'!D13+'NFR - Partner 6'!D13","v":0},{"$f":"'NFR-budsjett'!E13+'NFR - Partner 1'!E13+'NFR - Partner 2'!E13+'NFR - Partner 3'!E13+'NFR - Partner 4'!E13+'NFR - Partner 5'!E13+'NFR - Partner 6'!E13","v":0},{"$f":"'NFR-budsjett'!F13+'NFR - Partner 1'!F13+'NFR - Partner 2'!F13+'NFR - Partner 3'!F13+'NFR - Partner 4'!F13+'NFR - Partner 5'!F13+'NFR - Partner 6'!F13","v":0},{"$f":"'NFR-budsjett'!G13+'NFR - Partner 1'!G13+'NFR - Partner 2'!G13+'NFR - Partner 3'!G13+'NFR - Partner 4'!G13+'NFR - Partner 5'!G13+'NFR - Partner 6'!G13","v":0},{"$f":"'NFR-budsjett'!H13+'NFR - Partner 1'!H13+'NFR - Partner 2'!H13+'NFR - Partner 3'!H13+'NFR - Partner 4'!H13+'NFR - Partner 5'!H13+'NFR - Partner 6'!H13","v":0},{"$f":"'NFR-budsjett'!I13+'NFR - Partner 1'!I13+'NFR - Partner 2'!I13+'NFR - Partner 3'!I13+'NFR - Partner 4'!I13+'NFR - Partner 5'!I13+'NFR - Partner 6'!I13","v":0},{"$f":"'NFR-budsjett'!J13+'NFR - Partner 1'!J13+'NFR - Partner 2'!J13+'NFR - Partner 3'!J13+'NFR - Partner 4'!J13+'NFR - Partner 5'!J13+'NFR - Partner 6'!J13","v":0},{"$f":"'NFR-budsjett'!K13+'NFR - Partner 1'!K13+'NFR - Partner 2'!K13+'NFR - Partner 3'!K13+'NFR - Partner 4'!K13+'NFR - Partner 5'!K13+'NFR - Partner 6'!K13","v":0},{"$f":"'NFR-budsjett'!L13+'NFR - Partner 1'!L13+'NFR - Partner 2'!L13+'NFR - Partner 3'!L13+'NFR - Partner 4'!L13+'NFR - Partner 5'!L13+'NFR - Partner 6'!L13","v":0},{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",{"$f":"'NFR-budsjett'!C14+'NFR - Partner 1'!C14+'NFR - Partner 2'!C14+'NFR - Partner 3'!C14+'NFR - Partner 4'!C14+'NFR - Partner 5'!C14+'NFR - Partner 6'!C14","v":0},{"$f":"'NFR-budsjett'!D14+'NFR - Partner 1'!D14+'NFR - Partner 2'!D14+'NFR - Partner 3'!D14+'NFR - Partner 4'!D14+'NFR - Partner 5'!D14+'NFR - Partner 6'!D14","v":0},{"$f":"'NFR-budsjett'!E14+'NFR - Partner 1'!E14+'NFR - Partner 2'!E14+'NFR - Partner 3'!E14+'NFR - Partner 4'!E14+'NFR - Partner 5'!E14+'NFR - Partner 6'!E14","v":0},{"$f":"'NFR-budsjett'!F14+'NFR - Partner 1'!F14+'NFR - Partner 2'!F14+'NFR - Partner 3'!F14+'NFR - Partner 4'!F14+'NFR - Partner 5'!F14+'NFR - Partner 6'!F14","v":0},{"$f":"'NFR-budsjett'!G14+'NFR - Partner 1'!G14+'NFR - Partner 2'!G14+'NFR - Partner 3'!G14+'NFR - Partner 4'!G14+'NFR - Partner 5'!G14+'NFR - Partner 6'!G14","v":0},{"$f":"'NFR-budsjett'!H14+'NFR - Partner 1'!H14+'NFR - Partner 2'!H14+'NFR - Partner 3'!H14+'NFR - Partner 4'!H14+'NFR - Partner 5'!H14+'NFR - Partner 6'!H14","v":0},{"$f":"'NFR-budsjett'!I14+'NFR - Partner 1'!I14+'NFR - Partner 2'!I14+'NFR - Partner 3'!I14+'NFR - Partner 4'!I14+'NFR - Partner 5'!I14+'NFR - Partner 6'!I14","v":0},{"$f":"'NFR-budsjett'!J14+'NFR - Partner 1'!J14+'NFR - Partner 2'!J14+'NFR - Partner 3'!J14+'NFR - Partner 4'!J14+'NFR - Partner 5'!J14+'NFR - Partner 6'!J14","v":0},{"$f":"'NFR-budsjett'!K14+'NFR - Partner 1'!K14+'NFR - Partner 2'!K14+'NFR - Partner 3'!K14+'NFR - Partner 4'!K14+'NFR - Partner 5'!K14+'NFR - Partner 6'!K14","v":0},{"$f":"'NFR-budsjett'!L14+'NFR - Partner 1'!L14+'NFR - Partner 2'!L14+'NFR - Partner 3'!L14+'NFR - Partner 4'!L14+'NFR - Partner 5'!L14+'NFR - Partner 6'!L14","v":0},{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"'NFR-budsjett'!C15+'NFR - Partner 1'!C15+'NFR - Partner 2'!C15+'NFR - Partner 3'!C15+'NFR - Partner 4'!C15+'NFR - Partner 5'!C15+'NFR - Partner 6'!C15","v":0},{"$f":"'NFR-budsjett'!D15+'NFR - Partner 1'!D15+'NFR - Partner 2'!D15+'NFR - Partner 3'!D15+'NFR - Partner 4'!D15+'NFR - Partner 5'!D15+'NFR - Partner 6'!D15","v":0},{"$f":"'NFR-budsjett'!E15+'NFR - Partner 1'!E15+'NFR - Partner 2'!E15+'NFR - Partner 3'!E15+'NFR - Partner 4'!E15+'NFR - Partner 5'!E15+'NFR - Partner 6'!E15","v":0},{"$f":"'NFR-budsjett'!F15+'NFR - Partner 1'!F15+'NFR - Partner 2'!F15+'NFR - Partner 3'!F15+'NFR - Partner 4'!F15+'NFR - Partner 5'!F15+'NFR - Partner 6'!F15","v":0},{"$f":"'NFR-budsjett'!G15+'NFR - Partner 1'!G15+'NFR - Partner 2'!G15+'NFR - Partner 3'!G15+'NFR - Partner 4'!G15+'NFR - Partner 5'!G15+'NFR - Partner 6'!G15","v":0},{"$f":"'NFR-budsjett'!H15+'NFR - Partner 1'!H15+'NFR - Partner 2'!H15+'NFR - Partner 3'!H15+'NFR - Partner 4'!H15+'NFR - Partner 5'!H15+'NFR - Partner 6'!H15","v":0},{"$f":"'NFR-budsjett'!I15+'NFR - Partner 1'!I15+'NFR - Partner 2'!I15+'NFR - Partner 3'!I15+'NFR - Partner 4'!I15+'NFR - Partner 5'!I15+'NFR - Partner 6'!I15","v":0},{"$f":"'NFR-budsjett'!J15+'NFR - Partner 1'!J15+'NFR - Partner 2'!J15+'NFR - Partner 3'!J15+'NFR - Partner 4'!J15+'NFR - Partner 5'!J15+'NFR - Partner 6'!J15","v":0},{"$f":"'NFR-budsjett'!K15+'NFR - Partner 1'!K15+'NFR - Partner 2'!K15+'NFR - Partner 3'!K15+'NFR - Partner 4'!K15+'NFR - Partner 5'!K15+'NFR - Partner 6'!K15","v":0},{"$f":"'NFR-budsjett'!L15+'NFR - Partner 1'!L15+'NFR - Partner 2'!L15+'NFR - Partner 3'!L15+'NFR - Partner 4'!L15+'NFR - Partner 5'!L15+'NFR - Partner 6'!L15","v":0},0,0]
[null,"Andre sektorer",{"$f":"'NFR-budsjett'!C16+'NFR - Partner 1'!C16+'NFR - Partner 2'!C16+'NFR - Partner 3'!C16+'NFR - Partner 4'!C16+'NFR - Partner 5'!C16+'NFR - Partner 6'!C16","v":0},{"$f":"'NFR-budsjett'!D16+'NFR - Partner 1'!D16+'NFR - Partner 2'!D16+'NFR - Partner 3'!D16+'NFR - Partner 4'!D16+'NFR - Partner 5'!D16+'NFR - Partner 6'!D16","v":0},{"$f":"'NFR-budsjett'!E16+'NFR - Partner 1'!E16+'NFR - Partner 2'!E16+'NFR - Partner 3'!E16+'NFR - Partner 4'!E16+'NFR - Partner 5'!E16+'NFR - Partner 6'!E16","v":0},{"$f":"'NFR-budsjett'!F16+'NFR - Partner 1'!F16+'NFR - Partner 2'!F16+'NFR - Partner 3'!F16+'NFR - Partner 4'!F16+'NFR - Partner 5'!F16+'NFR - Partner 6'!F16","v":0},{"$f":"'NFR-budsjett'!G16+'NFR - Partner 1'!G16+'NFR - Partner 2'!G16+'NFR - Partner 3'!G16+'NFR - Partner 4'!G16+'NFR - Partner 5'!G16+'NFR - Partner 6'!G16","v":0},{"$f":"'NFR-budsjett'!H16+'NFR - Partner 1'!H16+'NFR - Partner 2'!H16+'NFR - Partner 3'!H16+'NFR - Partner 4'!H16+'NFR - Partner 5'!H16+'NFR - Partner 6'!H16","v":0},{"$f":"'NFR-budsjett'!I16+'NFR - Partner 1'!I16+'NFR - Partner 2'!I16+'NFR - Partner 3'!I16+'NFR - Partner 4'!I16+'NFR - Partner 5'!I16+'NFR - Partner 6'!I16","v":0},{"$f":"'NFR-budsjett'!J16+'NFR - Partner 1'!J16+'NFR - Partner 2'!J16+'NFR - Partner 3'!J16+'NFR - Partner 4'!J16+'NFR - Partner 5'!J16+'NFR - Partner 6'!J16","v":0},{"$f":"'NFR-budsjett'!K16+'NFR - Partner 1'!K16+'NFR - Partner 2'!K16+'NFR - Partner 3'!K16+'NFR - Partner 4'!K16+'NFR - Partner 5'!K16+'NFR - Partner 6'!K16","v":0},{"$f":"'NFR-budsjett'!L16+'NFR - Partner 1'!L16+'NFR - Partner 2'!L16+'NFR - Partner 3'!L16+'NFR - Partner 4'!L16+'NFR - Partner 5'!L16+'NFR - Partner 6'!L16","v":0},0,0]
[null,"Utland",{"$f":"'NFR-budsjett'!C17+'NFR - Partner 1'!C17+'NFR - Partner 2'!C17+'NFR - Partner 3'!C17+'NFR - Partner 4'!C17+'NFR - Partner 5'!C17+'NFR - Partner 6'!C17","v":0},{"$f":"'NFR-budsjett'!D17+'NFR - Partner 1'!D17+'NFR - Partner 2'!D17+'NFR - Partner 3'!D17+'NFR - Partner 4'!D17+'NFR - Partner 5'!D17+'NFR - Partner 6'!D17","v":0},{"$f":"'NFR-budsjett'!E17+'NFR - Partner 1'!E17+'NFR - Partner 2'!E17+'NFR - Partner 3'!E17+'NFR - Partner 4'!E17+'NFR - Partner 5'!E17+'NFR - Partner 6'!E17","v":0},{"$f":"'NFR-budsjett'!F17+'NFR - Partner 1'!F17+'NFR - Partner 2'!F17+'NFR - Partner 3'!F17+'NFR - Partner 4'!F17+'NFR - Partner 5'!F17+'NFR - Partner 6'!F17","v":0},{"$f":"'NFR-budsjett'!G17+'NFR - Partner 1'!G17+'NFR - Partner 2'!G17+'NFR - Partner 3'!G17+'NFR - Partner 4'!G17+'NFR - Partner 5'!G17+'NFR - Partner 6'!G17","v":0},{"$f":"'NFR-budsjett'!H17+'NFR - Partner 1'!H17+'NFR - Partner 2'!H17+'NFR - Partner 3'!H17+'NFR - Partner 4'!H17+'NFR - Partner 5'!H17+'NFR - Partner 6'!H17","v":0},{"$f":"'NFR-budsjett'!I17+'NFR - Partner 1'!I17+'NFR - Partner 2'!I17+'NFR - Partner 3'!I17+'NFR - Partner 4'!I17+'NFR - Partner 5'!I17+'NFR - Partner 6'!I17","v":0},{"$f":"'NFR-budsjett'!J17+'NFR - Partner 1'!J17+'NFR - Partner 2'!J17+'NFR - Partner 3'!J17+'NFR - Partner 4'!J17+'NFR - Partner 5'!J17+'NFR - Partner 6'!J17","v":0},{"$f":"'NFR-budsjett'!K17+'NFR - Partner 1'!K17+'NFR - Partner 2'!K17+'NFR - Partner 3'!K17+'NFR - Partner 4'!K17+'NFR - Partner 5'!K17+'NFR - Partner 6'!K17","v":0},{"$f":"'NFR-budsjett'!L17+'NFR - Partner 1'!L17+'NFR - Partner 2'!L17+'NFR - Partner 3'!L17+'NFR - Partner 4'!L17+'NFR - Partner 5'!L17+'NFR - Partner 6'!L17","v":0},0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Egenfinansiering",{"$f":"'NFR-budsjett'!C22+'NFR - Partner 1'!C22+'NFR - Partner 2'!C22+'NFR - Partner 3'!C22+'NFR - Partner 4'!C22+'NFR - Partner 5'!C22+'NFR - Partner 6'!C22","v":0},{"$f":"'NFR-budsjett'!D22+'NFR - Partner 1'!D22+'NFR - Partner 2'!D22+'NFR - Partner 3'!D22+'NFR - Partner 4'!D22+'NFR - Partner 5'!D22+'NFR - Partner 6'!D22","v":0},{"$f":"'NFR-budsjett'!E22+'NFR - Partner 1'!E22+'NFR - Partner 2'!E22+'NFR - Partner 3'!E22+'NFR - Partner 4'!E22+'NFR - Partner 5'!E22+'NFR - Partner 6'!E22","v":0},{"$f":"'NFR-budsjett'!F22+'NFR - Partner 1'!F22+'NFR - Partner 2'!F22+'NFR - Partner 3'!F22+'NFR - Partner 4'!F22+'NFR - Partner 5'!F22+'NFR - Partner 6'!F22","v":0},{"$f":"'NFR-budsjett'!G22+'NFR - Partner 1'!G22+'NFR - Partner 2'!G22+'NFR - Partner 3'!G22+'NFR - Partner 4'!G22+'NFR - Partner 5'!G22+'NFR - Partner 6'!G22","v":0},{"$f":"'NFR-budsjett'!H22+'NFR - Partner 1'!H22+'NFR - Partner 2'!H22+'NFR - Partner 3'!H22+'NFR - Partner 4'!H22+'NFR - Partner 5'!H22+'NFR - Partner 6'!H22","v":0},{"$f":"'NFR-budsjett'!I22+'NFR - Partner 1'!I22+'NFR - Partner 2'!I22+'NFR - Partner 3'!I22+'NFR - Partner 4'!I22+'NFR - Partner 5'!I22+'NFR - Partner 6'!I22","v":0},{"$f":"'NFR-budsjett'!J22+'NFR - Partner 1'!J22+'NFR - Partner 2'!J22+'NFR - Partner 3'!J22+'NFR - Partner 4'!J22+'NFR - Partner 5'!J22+'NFR - Partner 6'!J22","v":0},{"$f":"'NFR-budsjett'!K22+'NFR - Partner 1'!K22+'NFR - Partner 2'!K22+'NFR - Partner 3'!K22+'NFR - Partner 4'!K22+'NFR - Partner 5'!K22+'NFR - Partner 6'!K22","v":0},{"$f":"'NFR-budsjett'!L22+'NFR - Partner 1'!L22+'NFR - Partner 2'!L22+'NFR - Partner 3'!L22+'NFR - Partner 4'!L22+'NFR - Partner 5'!L22+'NFR - Partner 6'!L22","v":0},{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"Internasjonal finansiering",{"$f":"'NFR-budsjett'!C23+'NFR - Partner 1'!C23+'NFR - Partner 2'!C23+'NFR - Partner 3'!C23+'NFR - Partner 4'!C23+'NFR - Partner 5'!C23+'NFR - Partner 6'!C23","v":0},{"$f":"'NFR-budsjett'!D23+'NFR - Partner 1'!D23+'NFR - Partner 2'!D23+'NFR - Partner 3'!D23+'NFR - Partner 4'!D23+'NFR - Partner 5'!D23+'NFR - Partner 6'!D23","v":0},{"$f":"'NFR-budsjett'!E23+'NFR - Partner 1'!E23+'NFR - Partner 2'!E23+'NFR - Partner 3'!E23+'NFR - Partner 4'!E23+'NFR - Partner 5'!E23+'NFR - Partner 6'!E23","v":0},{"$f":"'NFR-budsjett'!F23+'NFR - Partner 1'!F23+'NFR - Partner 2'!F23+'NFR - Partner 3'!F23+'NFR - Partner 4'!F23+'NFR - Partner 5'!F23+'NFR - Partner 6'!F23","v":0},{"$f":"'NFR-budsjett'!G23+'NFR - Partner 1'!G23+'NFR - Partner 2'!G23+'NFR - Partner 3'!G23+'NFR - Partner 4'!G23+'NFR - Partner 5'!G23+'NFR - Partner 6'!G23","v":0},{"$f":"'NFR-budsjett'!H23+'NFR - Partner 1'!H23+'NFR - Partner 2'!H23+'NFR - Partner 3'!H23+'NFR - Partner 4'!H23+'NFR - Partner 5'!H23+'NFR - Partner 6'!H23","v":0},{"$f":"'NFR-budsjett'!I23+'NFR - Partner 1'!I23+'NFR - Partner 2'!I23+'NFR - Partner 3'!I23+'NFR - Partner 4'!I23+'NFR - Partner 5'!I23+'NFR - Partner 6'!I23","v":0},{"$f":"'NFR-budsjett'!J23+'NFR - Partner 1'!J23+'NFR - Partner 2'!J23+'NFR - Partner 3'!J23+'NFR - Partner 4'!J23+'NFR - Partner 5'!J23+'NFR - Partner 6'!J23","v":0},{"$f":"'NFR-budsjett'!K23+'NFR - Partner 1'!K23+'NFR - Partner 2'!K23+'NFR - Partner 3'!K23+'NFR - Partner 4'!K23+'NFR - Partner 5'!K23+'NFR - Partner 6'!K23","v":0},{"$f":"'NFR-budsjett'!L23+'NFR - Partner 1'!L23+'NFR - Partner 2'!L23+'NFR - Partner 3'!L23+'NFR - Partner 4'!L23+'NFR - Partner 5'!L23+'NFR - Partner 6'!L23","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!EL69)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",{"$f":"'NFR-budsjett'!C24+'NFR - Partner 1'!C24+'NFR - Partner 2'!C24+'NFR - Partner 3'!C24+'NFR - Partner 4'!C24+'NFR - Partner 5'!C24+'NFR - Partner 6'!C24","v":0},{"$f":"'NFR-budsjett'!D24+'NFR - Partner 1'!D24+'NFR - Partner 2'!D24+'NFR - Partner 3'!D24+'NFR - Partner 4'!D24+'NFR - Partner 5'!D24+'NFR - Partner 6'!D24","v":0},{"$f":"'NFR-budsjett'!E24+'NFR - Partner 1'!E24+'NFR - Partner 2'!E24+'NFR - Partner 3'!E24+'NFR - Partner 4'!E24+'NFR - Partner 5'!E24+'NFR - Partner 6'!E24","v":0},{"$f":"'NFR-budsjett'!F24+'NFR - Partner 1'!F24+'NFR - Partner 2'!F24+'NFR - Partner 3'!F24+'NFR - Partner 4'!F24+'NFR - Partner 5'!F24+'NFR - Partner 6'!F24","v":0},{"$f":"'NFR-budsjett'!G24+'NFR - Partner 1'!G24+'NFR - Partner 2'!G24+'NFR - Partner 3'!G24+'NFR - Partner 4'!G24+'NFR - Partner 5'!G24+'NFR - Partner 6'!G24","v":0},{"$f":"'NFR-budsjett'!H24+'NFR - Partner 1'!H24+'NFR - Partner 2'!H24+'NFR - Partner 3'!H24+'NFR - Partner 4'!H24+'NFR - Partner 5'!H24+'NFR - Partner 6'!H24","v":0},{"$f":"'NFR-budsjett'!I24+'NFR - Partner 1'!I24+'NFR - Partner 2'!I24+'NFR - Partner 3'!I24+'NFR - Partner 4'!I24+'NFR - Partner 5'!I24+'NFR - Partner 6'!I24","v":0},{"$f":"'NFR-budsjett'!J24+'NFR - Partner 1'!J24+'NFR - Partner 2'!J24+'NFR - Partner 3'!J24+'NFR - Partner 4'!J24+'NFR - Partner 5'!J24+'NFR - Partner 6'!J24","v":0},{"$f":"'NFR-budsjett'!K24+'NFR - Partner 1'!K24+'NFR - Partner 2'!K24+'NFR - Partner 3'!K24+'NFR - Partner 4'!K24+'NFR - Partner 5'!K24+'NFR - Partner 6'!K24","v":0},{"$f":"'NFR-budsjett'!L24+'NFR - Partner 1'!L24+'NFR - Partner 2'!L24+'NFR - Partner 3'!L24+'NFR - Partner 4'!L24+'NFR - Partner 5'!L24+'NFR - Partner 6'!L24","v":0},{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",{"$f":"'NFR-budsjett'!C25+'NFR - Partner 1'!C25+'NFR - Partner 2'!C25+'NFR - Partner 3'!C25+'NFR - Partner 4'!C25+'NFR - Partner 5'!C25+'NFR - Partner 6'!C25","v":0},{"$f":"'NFR-budsjett'!D25+'NFR - Partner 1'!D25+'NFR - Partner 2'!D25+'NFR - Partner 3'!D25+'NFR - Partner 4'!D25+'NFR - Partner 5'!D25+'NFR - Partner 6'!D25","v":0},{"$f":"'NFR-budsjett'!E25+'NFR - Partner 1'!E25+'NFR - Partner 2'!E25+'NFR - Partner 3'!E25+'NFR - Partner 4'!E25+'NFR - Partner 5'!E25+'NFR - Partner 6'!E25","v":0},{"$f":"'NFR-budsjett'!F25+'NFR - Partner 1'!F25+'NFR - Partner 2'!F25+'NFR - Partner 3'!F25+'NFR - Partner 4'!F25+'NFR - Partner 5'!F25+'NFR - Partner 6'!F25","v":0},{"$f":"'NFR-budsjett'!G25+'NFR - Partner 1'!G25+'NFR - Partner 2'!G25+'NFR - Partner 3'!G25+'NFR - Partner 4'!G25+'NFR - Partner 5'!G25+'NFR - Partner 6'!G25","v":0},{"$f":"'NFR-budsjett'!H25+'NFR - Partner 1'!H25+'NFR - Partner 2'!H25+'NFR - Partner 3'!H25+'NFR - Partner 4'!H25+'NFR - Partner 5'!H25+'NFR - Partner 6'!H25","v":0},{"$f":"'NFR-budsjett'!I25+'NFR - Partner 1'!I25+'NFR - Partner 2'!I25+'NFR - Partner 3'!I25+'NFR - Partner 4'!I25+'NFR - Partner 5'!I25+'NFR - Partner 6'!I25","v":0},{"$f":"'NFR-budsjett'!J25+'NFR - Partner 1'!J25+'NFR - Partner 2'!J25+'NFR - Partner 3'!J25+'NFR - Partner 4'!J25+'NFR - Partner 5'!J25+'NFR - Partner 6'!J25","v":0},{"$f":"'NFR-budsjett'!K25+'NFR - Partner 1'!K25+'NFR - Partner 2'!K25+'NFR - Partner 3'!K25+'NFR - Partner 4'!K25+'NFR - Partner 5'!K25+'NFR - Partner 6'!K25","v":0},{"$f":"'NFR-budsjett'!L25+'NFR - Partner 1'!L25+'NFR - Partner 2'!L25+'NFR - Partner 3'!L25+'NFR - Partner 4'!L25+'NFR - Partner 5'!L25+'NFR - Partner 6'!L25","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!DY69)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",{"$f":"'NFR-budsjett'!C26+'NFR - Partner 1'!C26+'NFR - Partner 2'!C26+'NFR - Partner 3'!C26+'NFR - Partner 4'!C26+'NFR - Partner 5'!C26+'NFR - Partner 6'!C26","v":0},{"$f":"'NFR-budsjett'!D26+'NFR - Partner 1'!D26+'NFR - Partner 2'!D26+'NFR - Partner 3'!D26+'NFR - Partner 4'!D26+'NFR - Partner 5'!D26+'NFR - Partner 6'!D26","v":0},{"$f":"'NFR-budsjett'!E26+'NFR - Partner 1'!E26+'NFR - Partner 2'!E26+'NFR - Partner 3'!E26+'NFR - Partner 4'!E26+'NFR - Partner 5'!E26+'NFR - Partner 6'!E26","v":0},{"$f":"'NFR-budsjett'!F26+'NFR - Partner 1'!F26+'NFR - Partner 2'!F26+'NFR - Partner 3'!F26+'NFR - Partner 4'!F26+'NFR - Partner 5'!F26+'NFR - Partner 6'!F26","v":0},{"$f":"'NFR-budsjett'!G26+'NFR - Partner 1'!G26+'NFR - Partner 2'!G26+'NFR - Partner 3'!G26+'NFR - Partner 4'!G26+'NFR - Partner 5'!G26+'NFR - Partner 6'!G26","v":0},{"$f":"'NFR-budsjett'!H26+'NFR - Partner 1'!H26+'NFR - Partner 2'!H26+'NFR - Partner 3'!H26+'NFR - Partner 4'!H26+'NFR - Partner 5'!H26+'NFR - Partner 6'!H26","v":0},{"$f":"'NFR-budsjett'!I26+'NFR - Partner 1'!I26+'NFR - Partner 2'!I26+'NFR - Partner 3'!I26+'NFR - Partner 4'!I26+'NFR - Partner 5'!I26+'NFR - Partner 6'!I26","v":0},{"$f":"'NFR-budsjett'!J26+'NFR - Partner 1'!J26+'NFR - Partner 2'!J26+'NFR - Partner 3'!J26+'NFR - Partner 4'!J26+'NFR - Partner 5'!J26+'NFR - Partner 6'!J26","v":0},{"$f":"'NFR-budsjett'!K26+'NFR - Partner 1'!K26+'NFR - Partner 2'!K26+'NFR - Partner 3'!K26+'NFR - Partner 4'!K26+'NFR - Partner 5'!K26+'NFR - Partner 6'!K26","v":0},{"$f":"'NFR-budsjett'!L26+'NFR - Partner 1'!L26+'NFR - Partner 2'!L26+'NFR - Partner 3'!L26+'NFR - Partner 4'!L26+'NFR - Partner 5'!L26+'NFR - Partner 6'!L26","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U64,Budsjett!DL69)","v":0},0,0]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Studentstipend",{"$f":"'NFR-budsjett'!C31+'NFR - Partner 1'!C31+'NFR - Partner 2'!C31+'NFR - Partner 3'!C31+'NFR - Partner 4'!C31+'NFR - Partner 5'!C31+'NFR - Partner 6'!C31","v":0},{"$f":"'NFR-budsjett'!D31+'NFR - Partner 1'!D31+'NFR - Partner 2'!D31+'NFR - Partner 3'!D31+'NFR - Partner 4'!D31+'NFR - Partner 5'!D31+'NFR - Partner 6'!D31","v":0},{"$f":"'NFR-budsjett'!E31+'NFR - Partner 1'!E31+'NFR - Partner 2'!E31+'NFR - Partner 3'!E31+'NFR - Partner 4'!E31+'NFR - Partner 5'!E31+'NFR - Partner 6'!E31","v":0},{"$f":"'NFR-budsjett'!F31+'NFR - Partner 1'!F31+'NFR - Partner 2'!F31+'NFR - Partner 3'!F31+'NFR - Partner 4'!F31+'NFR - Partner 5'!F31+'NFR - Partner 6'!F31","v":0},{"$f":"'NFR-budsjett'!G31+'NFR - Partner 1'!G31+'NFR - Partner 2'!G31+'NFR - Partner 3'!G31+'NFR - Partner 4'!G31+'NFR - Partner 5'!G31+'NFR - Partner 6'!G31","v":0},{"$f":"'NFR-budsjett'!H31+'NFR - Partner 1'!H31+'NFR - Partner 2'!H31+'NFR - Partner 3'!H31+'NFR - Partner 4'!H31+'NFR - Partner 5'!H31+'NFR - Partner 6'!H31","v":0},{"$f":"'NFR-budsjett'!I31+'NFR - Partner 1'!I31+'NFR - Partner 2'!I31+'NFR - Partner 3'!I31+'NFR - Partner 4'!I31+'NFR - Partner 5'!I31+'NFR - Partner 6'!I31","v":0},{"$f":"'NFR-budsjett'!J31+'NFR - Partner 1'!J31+'NFR - Partner 2'!J31+'NFR - Partner 3'!J31+'NFR - Partner 4'!J31+'NFR - Partner 5'!J31+'NFR - Partner 6'!J31","v":0},{"$f":"'NFR-budsjett'!K31+'NFR - Partner 1'!K31+'NFR - Partner 2'!K31+'NFR - Partner 3'!K31+'NFR - Partner 4'!K31+'NFR - Partner 5'!K31+'NFR - Partner 6'!K31","v":0},{"$f":"'NFR-budsjett'!L31+'NFR - Partner 1'!L31+'NFR - Partner 2'!L31+'NFR - Partner 3'!L31+'NFR - Partner 4'!L31+'NFR - Partner 5'!L31+'NFR - Partner 6'!L31","v":0},{"$f":"-SUMIF(Budsjett!$DA$41:$DA$43,#REF!,Budsjett!DL41:DL43)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",{"$f":"'NFR-budsjett'!C32+'NFR - Partner 1'!C32+'NFR - Partner 2'!C32+'NFR - Partner 3'!C32+'NFR - Partner 4'!C32+'NFR - Partner 5'!C32+'NFR - Partner 6'!C32","v":0},{"$f":"'NFR-budsjett'!D32+'NFR - Partner 1'!D32+'NFR - Partner 2'!D32+'NFR - Partner 3'!D32+'NFR - Partner 4'!D32+'NFR - Partner 5'!D32+'NFR - Partner 6'!D32","v":0},{"$f":"'NFR-budsjett'!E32+'NFR - Partner 1'!E32+'NFR - Partner 2'!E32+'NFR - Partner 3'!E32+'NFR - Partner 4'!E32+'NFR - Partner 5'!E32+'NFR - Partner 6'!E32","v":0},{"$f":"'NFR-budsjett'!F32+'NFR - Partner 1'!F32+'NFR - Partner 2'!F32+'NFR - Partner 3'!F32+'NFR - Partner 4'!F32+'NFR - Partner 5'!F32+'NFR - Partner 6'!F32","v":0},{"$f":"'NFR-budsjett'!G32+'NFR - Partner 1'!G32+'NFR - Partner 2'!G32+'NFR - Partner 3'!G32+'NFR - Partner 4'!G32+'NFR - Partner 5'!G32+'NFR - Partner 6'!G32","v":0},{"$f":"'NFR-budsjett'!H32+'NFR - Partner 1'!H32+'NFR - Partner 2'!H32+'NFR - Partner 3'!H32+'NFR - Partner 4'!H32+'NFR - Partner 5'!H32+'NFR - Partner 6'!H32","v":0},{"$f":"'NFR-budsjett'!I32+'NFR - Partner 1'!I32+'NFR - Partner 2'!I32+'NFR - Partner 3'!I32+'NFR - Partner 4'!I32+'NFR - Partner 5'!I32+'NFR - Partner 6'!I32","v":0},{"$f":"'NFR-budsjett'!J32+'NFR - Partner 1'!J32+'NFR - Partner 2'!J32+'NFR - Partner 3'!J32+'NFR - Partner 4'!J32+'NFR - Partner 5'!J32+'NFR - Partner 6'!J32","v":0},{"$f":"'NFR-budsjett'!K32+'NFR - Partner 1'!K32+'NFR - Partner 2'!K32+'NFR - Partner 3'!K32+'NFR - Partner 4'!K32+'NFR - Partner 5'!K32+'NFR - Partner 6'!K32","v":0},{"$f":"'NFR-budsjett'!L32+'NFR - Partner 1'!L32+'NFR - Partner 2'!L32+'NFR - Partner 3'!L32+'NFR - Partner 4'!L32+'NFR - Partner 5'!L32+'NFR - Partner 6'!L32","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,#REF!,Budsjett!DL4:DL17)","v":0},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",{"$f":"'NFR-budsjett'!C33+'NFR - Partner 1'!C33+'NFR - Partner 2'!C33+'NFR - Partner 3'!C33+'NFR - Partner 4'!C33+'NFR - Partner 5'!C33+'NFR - Partner 6'!C33","v":0},{"$f":"'NFR-budsjett'!D33+'NFR - Partner 1'!D33+'NFR - Partner 2'!D33+'NFR - Partner 3'!D33+'NFR - Partner 4'!D33+'NFR - Partner 5'!D33+'NFR - Partner 6'!D33","v":0},{"$f":"'NFR-budsjett'!E33+'NFR - Partner 1'!E33+'NFR - Partner 2'!E33+'NFR - Partner 3'!E33+'NFR - Partner 4'!E33+'NFR - Partner 5'!E33+'NFR - Partner 6'!E33","v":0},{"$f":"'NFR-budsjett'!F33+'NFR - Partner 1'!F33+'NFR - Partner 2'!F33+'NFR - Partner 3'!F33+'NFR - Partner 4'!F33+'NFR - Partner 5'!F33+'NFR - Partner 6'!F33","v":0},{"$f":"'NFR-budsjett'!G33+'NFR - Partner 1'!G33+'NFR - Partner 2'!G33+'NFR - Partner 3'!G33+'NFR - Partner 4'!G33+'NFR - Partner 5'!G33+'NFR - Partner 6'!G33","v":0},{"$f":"'NFR-budsjett'!H33+'NFR - Partner 1'!H33+'NFR - Partner 2'!H33+'NFR - Partner 3'!H33+'NFR - Partner 4'!H33+'NFR - Partner 5'!H33+'NFR - Partner 6'!H33","v":0},{"$f":"'NFR-budsjett'!I33+'NFR - Partner 1'!I33+'NFR - Partner 2'!I33+'NFR - Partner 3'!I33+'NFR - Partner 4'!I33+'NFR - Partner 5'!I33+'NFR - Partner 6'!I33","v":0},{"$f":"'NFR-budsjett'!J33+'NFR - Partner 1'!J33+'NFR - Partner 2'!J33+'NFR - Partner 3'!J33+'NFR - Partner 4'!J33+'NFR - Partner 5'!J33+'NFR - Partner 6'!J33","v":0},{"$f":"'NFR-budsjett'!K33+'NFR - Partner 1'!K33+'NFR - Partner 2'!K33+'NFR - Partner 3'!K33+'NFR - Partner 4'!K33+'NFR - Partner 5'!K33+'NFR - Partner 6'!K33","v":0},{"$f":"'NFR-budsjett'!L33+'NFR - Partner 1'!L33+'NFR - Partner 2'!L33+'NFR - Partner 3'!L33+'NFR - Partner 4'!L33+'NFR - Partner 5'!L33+'NFR - Partner 6'!L33","v":0},{"$f":"-SUMIF(Budsjett!$DA$4:$DA$17,#REF!,Budsjett!DL4:DL17)","v":0},0]
[null,"Gjesteforskerstipend",{"$f":"'NFR-budsjett'!C34+'NFR - Partner 1'!C34+'NFR - Partner 2'!C34+'NFR - Partner 3'!C34+'NFR - Partner 4'!C34+'NFR - Partner 5'!C34+'NFR - Partner 6'!C34","v":0},{"$f":"'NFR-budsjett'!D34+'NFR - Partner 1'!D34+'NFR - Partner 2'!D34+'NFR - Partner 3'!D34+'NFR - Partner 4'!D34+'NFR - Partner 5'!D34+'NFR - Partner 6'!D34","v":0},{"$f":"'NFR-budsjett'!E34+'NFR - Partner 1'!E34+'NFR - Partner 2'!E34+'NFR - Partner 3'!E34+'NFR - Partner 4'!E34+'NFR - Partner 5'!E34+'NFR - Partner 6'!E34","v":0},{"$f":"'NFR-budsjett'!F34+'NFR - Partner 1'!F34+'NFR - Partner 2'!F34+'NFR - Partner 3'!F34+'NFR - Partner 4'!F34+'NFR - Partner 5'!F34+'NFR - Partner 6'!F34","v":0},{"$f":"'NFR-budsjett'!G34+'NFR - Partner 1'!G34+'NFR - Partner 2'!G34+'NFR - Partner 3'!G34+'NFR - Partner 4'!G34+'NFR - Partner 5'!G34+'NFR - Partner 6'!G34","v":0},{"$f":"'NFR-budsjett'!H34+'NFR - Partner 1'!H34+'NFR - Partner 2'!H34+'NFR - Partner 3'!H34+'NFR - Partner 4'!H34+'NFR - Partner 5'!H34+'NFR - Partner 6'!H34","v":0},{"$f":"'NFR-budsjett'!I34+'NFR - Partner 1'!I34+'NFR - Partner 2'!I34+'NFR - Partner 3'!I34+'NFR - Partner 4'!I34+'NFR - Partner 5'!I34+'NFR - Partner 6'!I34","v":0},{"$f":"'NFR-budsjett'!J34+'NFR - Partner 1'!J34+'NFR - Partner 2'!J34+'NFR - Partner 3'!J34+'NFR - Partner 4'!J34+'NFR - Partner 5'!J34+'NFR - Partner 6'!J34","v":0},{"$f":"'NFR-budsjett'!K34+'NFR - Partner 1'!K34+'NFR - Partner 2'!K34+'NFR - Partner 3'!K34+'NFR - Partner 4'!K34+'NFR - Partner 5'!K34+'NFR - Partner 6'!K34","v":0},{"$f":"'NFR-budsjett'!L34+'NFR - Partner 1'!L34+'NFR - Partner 2'!L34+'NFR - Partner 3'!L34+'NFR - Partner 4'!L34+'NFR - Partner 5'!L34+'NFR - Partner 6'!L34","v":0},{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",{"$f":"'NFR-budsjett'!C35+'NFR - Partner 1'!C35+'NFR - Partner 2'!C35+'NFR - Partner 3'!C35+'NFR - Partner 4'!C35+'NFR - Partner 5'!C35+'NFR - Partner 6'!C35","v":0},{"$f":"'NFR-budsjett'!D35+'NFR - Partner 1'!D35+'NFR - Partner 2'!D35+'NFR - Partner 3'!D35+'NFR - Partner 4'!D35+'NFR - Partner 5'!D35+'NFR - Partner 6'!D35","v":0},{"$f":"'NFR-budsjett'!E35+'NFR - Partner 1'!E35+'NFR - Partner 2'!E35+'NFR - Partner 3'!E35+'NFR - Partner 4'!E35+'NFR - Partner 5'!E35+'NFR - Partner 6'!E35","v":0},{"$f":"'NFR-budsjett'!F35+'NFR - Partner 1'!F35+'NFR - Partner 2'!F35+'NFR - Partner 3'!F35+'NFR - Partner 4'!F35+'NFR - Partner 5'!F35+'NFR - Partner 6'!F35","v":0},{"$f":"'NFR-budsjett'!G35+'NFR - Partner 1'!G35+'NFR - Partner 2'!G35+'NFR - Partner 3'!G35+'NFR - Partner 4'!G35+'NFR - Partner 5'!G35+'NFR - Partner 6'!G35","v":0},{"$f":"'NFR-budsjett'!H35+'NFR - Partner 1'!H35+'NFR - Partner 2'!H35+'NFR - Partner 3'!H35+'NFR - Partner 4'!H35+'NFR - Partner 5'!H35+'NFR - Partner 6'!H35","v":0},{"$f":"'NFR-budsjett'!I35+'NFR - Partner 1'!I35+'NFR - Partner 2'!I35+'NFR - Partner 3'!I35+'NFR - Partner 4'!I35+'NFR - Partner 5'!I35+'NFR - Partner 6'!I35","v":0},{"$f":"'NFR-budsjett'!J35+'NFR - Partner 1'!J35+'NFR - Partner 2'!J35+'NFR - Partner 3'!J35+'NFR - Partner 4'!J35+'NFR - Partner 5'!J35+'NFR - Partner 6'!J35","v":0},{"$f":"'NFR-budsjett'!K35+'NFR - Partner 1'!K35+'NFR - Partner 2'!K35+'NFR - Partner 3'!K35+'NFR - Partner 4'!K35+'NFR - Partner 5'!K35+'NFR - Partner 6'!K35","v":0},{"$f":"'NFR-budsjett'!L35+'NFR - Partner 1'!L35+'NFR - Partner 2'!L35+'NFR - Partner 3'!L35+'NFR - Partner 4'!L35+'NFR - Partner 5'!L35+'NFR - Partner 6'!L35","v":0},0,0]
[null,"Forsker",{"$f":"'NFR-budsjett'!C36+'NFR - Partner 1'!C36+'NFR - Partner 2'!C36+'NFR - Partner 3'!C36+'NFR - Partner 4'!C36+'NFR - Partner 5'!C36+'NFR - Partner 6'!C36","v":0},{"$f":"'NFR-budsjett'!D36+'NFR - Partner 1'!D36+'NFR - Partner 2'!D36+'NFR - Partner 3'!D36+'NFR - Partner 4'!D36+'NFR - Partner 5'!D36+'NFR - Partner 6'!D36","v":0},{"$f":"'NFR-budsjett'!E36+'NFR - Partner 1'!E36+'NFR - Partner 2'!E36+'NFR - Partner 3'!E36+'NFR - Partner 4'!E36+'NFR - Partner 5'!E36+'NFR - Partner 6'!E36","v":0},{"$f":"'NFR-budsjett'!F36+'NFR - Partner 1'!F36+'NFR - Partner 2'!F36+'NFR - Partner 3'!F36+'NFR - Partner 4'!F36+'NFR - Partner 5'!F36+'NFR - Partner 6'!F36","v":0},{"$f":"'NFR-budsjett'!G36+'NFR - Partner 1'!G36+'NFR - Partner 2'!G36+'NFR - Partner 3'!G36+'NFR - Partner 4'!G36+'NFR - Partner 5'!G36+'NFR - Partner 6'!G36","v":0},{"$f":"'NFR-budsjett'!H36+'NFR - Partner 1'!H36+'NFR - Partner 2'!H36+'NFR - Partner 3'!H36+'NFR - Partner 4'!H36+'NFR - Partner 5'!H36+'NFR - Partner 6'!H36","v":0},{"$f":"'NFR-budsjett'!I36+'NFR - Partner 1'!I36+'NFR - Partner 2'!I36+'NFR - Partner 3'!I36+'NFR - Partner 4'!I36+'NFR - Partner 5'!I36+'NFR - Partner 6'!I36","v":0},{"$f":"'NFR-budsjett'!J36+'NFR - Partner 1'!J36+'NFR - Partner 2'!J36+'NFR - Partner 3'!J36+'NFR - Partner 4'!J36+'NFR - Partner 5'!J36+'NFR - Partner 6'!J36","v":0},{"$f":"'NFR-budsjett'!K36+'NFR - Partner 1'!K36+'NFR - Partner 2'!K36+'NFR - Partner 3'!K36+'NFR - Partner 4'!K36+'NFR - Partner 5'!K36+'NFR - Partner 6'!K36","v":0},{"$f":"'NFR-budsjett'!L36+'NFR - Partner 1'!L36+'NFR - Partner 2'!L36+'NFR - Partner 3'!L36+'NFR - Partner 4'!L36+'NFR - Partner 5'!L36+'NFR - Partner 6'!L36","v":0},0,0]
[null,"Timebasert lønn",{"$f":"'NFR-budsjett'!C37+'NFR - Partner 1'!C37+'NFR - Partner 2'!C37+'NFR - Partner 3'!C37+'NFR - Partner 4'!C37+'NFR - Partner 5'!C37+'NFR - Partner 6'!C37","v":0},{"$f":"'NFR-budsjett'!D37+'NFR - Partner 1'!D37+'NFR - Partner 2'!D37+'NFR - Partner 3'!D37+'NFR - Partner 4'!D37+'NFR - Partner 5'!D37+'NFR - Partner 6'!D37","v":0},{"$f":"'NFR-budsjett'!E37+'NFR - Partner 1'!E37+'NFR - Partner 2'!E37+'NFR - Partner 3'!E37+'NFR - Partner 4'!E37+'NFR - Partner 5'!E37+'NFR - Partner 6'!E37","v":0},{"$f":"'NFR-budsjett'!F37+'NFR - Partner 1'!F37+'NFR - Partner 2'!F37+'NFR - Partner 3'!F37+'NFR - Partner 4'!F37+'NFR - Partner 5'!F37+'NFR - Partner 6'!F37","v":0},{"$f":"'NFR-budsjett'!G37+'NFR - Partner 1'!G37+'NFR - Partner 2'!G37+'NFR - Partner 3'!G37+'NFR - Partner 4'!G37+'NFR - Partner 5'!G37+'NFR - Partner 6'!G37","v":0},{"$f":"'NFR-budsjett'!H37+'NFR - Partner 1'!H37+'NFR - Partner 2'!H37+'NFR - Partner 3'!H37+'NFR - Partner 4'!H37+'NFR - Partner 5'!H37+'NFR - Partner 6'!H37","v":0},{"$f":"'NFR-budsjett'!I37+'NFR - Partner 1'!I37+'NFR - Partner 2'!I37+'NFR - Partner 3'!I37+'NFR - Partner 4'!I37+'NFR - Partner 5'!I37+'NFR - Partner 6'!I37","v":0},{"$f":"'NFR-budsjett'!J37+'NFR - Partner 1'!J37+'NFR - Partner 2'!J37+'NFR - Partner 3'!J37+'NFR - Partner 4'!J37+'NFR - Partner 5'!J37+'NFR - Partner 6'!J37","v":0},{"$f":"'NFR-budsjett'!K37+'NFR - Partner 1'!K37+'NFR - Partner 2'!K37+'NFR - Partner 3'!K37+'NFR - Partner 4'!K37+'NFR - Partner 5'!K37+'NFR - Partner 6'!K37","v":0},{"$f":"'NFR-budsjett'!L37+'NFR - Partner 1'!L37+'NFR - Partner 2'!L37+'NFR - Partner 3'!L37+'NFR - Partner 4'!L37+'NFR - Partner 5'!L37+'NFR - Partner 6'!L37","v":0},0,0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N31:N37)","v":0}]
[null,"Kjøp av Fou- tjenester",{"$f":"'NFR-budsjett'!C39+'NFR - Partner 1'!C39+'NFR - Partner 2'!C39+'NFR - Partner 3'!C39+'NFR - Partner 4'!C39+'NFR - Partner 5'!C39+'NFR - Partner 6'!C39","v":0},{"$f":"'NFR-budsjett'!D39+'NFR - Partner 1'!D39+'NFR - Partner 2'!D39+'NFR - Partner 3'!D39+'NFR - Partner 4'!D39+'NFR - Partner 5'!D39+'NFR - Partner 6'!D39","v":0},{"$f":"'NFR-budsjett'!E39+'NFR - Partner 1'!E39+'NFR - Partner 2'!E39+'NFR - Partner 3'!E39+'NFR - Partner 4'!E39+'NFR - Partner 5'!E39+'NFR - Partner 6'!E39","v":0},{"$f":"'NFR-budsjett'!F39+'NFR - Partner 1'!F39+'NFR - Partner 2'!F39+'NFR - Partner 3'!F39+'NFR - Partner 4'!F39+'NFR - Partner 5'!F39+'NFR - Partner 6'!F39","v":0},{"$f":"'NFR-budsjett'!G39+'NFR - Partner 1'!G39+'NFR - Partner 2'!G39+'NFR - Partner 3'!G39+'NFR - Partner 4'!G39+'NFR - Partner 5'!G39+'NFR - Partner 6'!G39","v":0},{"$f":"'NFR-budsjett'!H39+'NFR - Partner 1'!H39+'NFR - Partner 2'!H39+'NFR - Partner 3'!H39+'NFR - Partner 4'!H39+'NFR - Partner 5'!H39+'NFR - Partner 6'!H39","v":0},{"$f":"'NFR-budsjett'!I39+'NFR - Partner 1'!I39+'NFR - Partner 2'!I39+'NFR - Partner 3'!I39+'NFR - Partner 4'!I39+'NFR - Partner 5'!I39+'NFR - Partner 6'!I39","v":0},{"$f":"'NFR-budsjett'!J39+'NFR - Partner 1'!J39+'NFR - Partner 2'!J39+'NFR - Partner 3'!J39+'NFR - Partner 4'!J39+'NFR - Partner 5'!J39+'NFR - Partner 6'!J39","v":0},{"$f":"'NFR-budsjett'!K39+'NFR - Partner 1'!K39+'NFR - Partner 2'!K39+'NFR - Partner 3'!K39+'NFR - Partner 4'!K39+'NFR - Partner 5'!K39+'NFR - Partner 6'!K39","v":0},{"$f":"'NFR-budsjett'!L39+'NFR - Partner 1'!L39+'NFR - Partner 2'!L39+'NFR - Partner 3'!L39+'NFR - Partner 4'!L39+'NFR - Partner 5'!L39+'NFR - Partner 6'!L39","v":0},0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",{"$f":"'NFR-budsjett'!C40+'NFR - Partner 1'!C40+'NFR - Partner 2'!C40+'NFR - Partner 3'!C40+'NFR - Partner 4'!C40+'NFR - Partner 5'!C40+'NFR - Partner 6'!C40","v":0},{"$f":"'NFR-budsjett'!D40+'NFR - Partner 1'!D40+'NFR - Partner 2'!D40+'NFR - Partner 3'!D40+'NFR - Partner 4'!D40+'NFR - Partner 5'!D40+'NFR - Partner 6'!D40","v":0},{"$f":"'NFR-budsjett'!E40+'NFR - Partner 1'!E40+'NFR - Partner 2'!E40+'NFR - Partner 3'!E40+'NFR - Partner 4'!E40+'NFR - Partner 5'!E40+'NFR - Partner 6'!E40","v":0},{"$f":"'NFR-budsjett'!F40+'NFR - Partner 1'!F40+'NFR - Partner 2'!F40+'NFR - Partner 3'!F40+'NFR - Partner 4'!F40+'NFR - Partner 5'!F40+'NFR - Partner 6'!F40","v":0},{"$f":"'NFR-budsjett'!G40+'NFR - Partner 1'!G40+'NFR - Partner 2'!G40+'NFR - Partner 3'!G40+'NFR - Partner 4'!G40+'NFR - Partner 5'!G40+'NFR - Partner 6'!G40","v":0},{"$f":"'NFR-budsjett'!H40+'NFR - Partner 1'!H40+'NFR - Partner 2'!H40+'NFR - Partner 3'!H40+'NFR - Partner 4'!H40+'NFR - Partner 5'!H40+'NFR - Partner 6'!H40","v":0},{"$f":"'NFR-budsjett'!I40+'NFR - Partner 1'!I40+'NFR - Partner 2'!I40+'NFR - Partner 3'!I40+'NFR - Partner 4'!I40+'NFR - Partner 5'!I40+'NFR - Partner 6'!I40","v":0},{"$f":"'NFR-budsjett'!J40+'NFR - Partner 1'!J40+'NFR - Partner 2'!J40+'NFR - Partner 3'!J40+'NFR - Partner 4'!J40+'NFR - Partner 5'!J40+'NFR - Partner 6'!J40","v":0},{"$f":"'NFR-budsjett'!K40+'NFR - Partner 1'!K40+'NFR - Partner 2'!K40+'NFR - Partner 3'!K40+'NFR - Partner 4'!K40+'NFR - Partner 5'!K40+'NFR - Partner 6'!K40","v":0},{"$f":"'NFR-budsjett'!L40+'NFR - Partner 1'!L40+'NFR - Partner 2'!L40+'NFR - Partner 3'!L40+'NFR - Partner 4'!L40+'NFR - Partner 5'!L40+'NFR - Partner 6'!L40","v":0},0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",{"$f":"'NFR-budsjett'!C41+'NFR - Partner 1'!C41+'NFR - Partner 2'!C41+'NFR - Partner 3'!C41+'NFR - Partner 4'!C41+'NFR - Partner 5'!C41+'NFR - Partner 6'!C41","v":0},{"$f":"'NFR-budsjett'!D41+'NFR - Partner 1'!D41+'NFR - Partner 2'!D41+'NFR - Partner 3'!D41+'NFR - Partner 4'!D41+'NFR - Partner 5'!D41+'NFR - Partner 6'!D41","v":0},{"$f":"'NFR-budsjett'!E41+'NFR - Partner 1'!E41+'NFR - Partner 2'!E41+'NFR - Partner 3'!E41+'NFR - Partner 4'!E41+'NFR - Partner 5'!E41+'NFR - Partner 6'!E41","v":0},{"$f":"'NFR-budsjett'!F41+'NFR - Partner 1'!F41+'NFR - Partner 2'!F41+'NFR - Partner 3'!F41+'NFR - Partner 4'!F41+'NFR - Partner 5'!F41+'NFR - Partner 6'!F41","v":0},{"$f":"'NFR-budsjett'!G41+'NFR - Partner 1'!G41+'NFR - Partner 2'!G41+'NFR - Partner 3'!G41+'NFR - Partner 4'!G41+'NFR - Partner 5'!G41+'NFR - Partner 6'!G41","v":0},{"$f":"'NFR-budsjett'!H41+'NFR - Partner 1'!H41+'NFR - Partner 2'!H41+'NFR - Partner 3'!H41+'NFR - Partner 4'!H41+'NFR - Partner 5'!H41+'NFR - Partner 6'!H41","v":0},{"$f":"'NFR-budsjett'!I41+'NFR - Partner 1'!I41+'NFR - Partner 2'!I41+'NFR - Partner 3'!I41+'NFR - Partner 4'!I41+'NFR - Partner 5'!I41+'NFR - Partner 6'!I41","v":0},{"$f":"'NFR-budsjett'!J41+'NFR - Partner 1'!J41+'NFR - Partner 2'!J41+'NFR - Partner 3'!J41+'NFR - Partner 4'!J41+'NFR - Partner 5'!J41+'NFR - Partner 6'!J41","v":0},{"$f":"'NFR-budsjett'!K41+'NFR - Partner 1'!K41+'NFR - Partner 2'!K41+'NFR - Partner 3'!K41+'NFR - Partner 4'!K41+'NFR - Partner 5'!K41+'NFR - Partner 6'!K41","v":0},{"$f":"'NFR-budsjett'!L41+'NFR - Partner 1'!L41+'NFR - Partner 2'!L41+'NFR - Partner 3'!L41+'NFR - Partner 4'!L41+'NFR - Partner 5'!L41+'NFR - Partner 6'!L41","v":0},0,0]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR - Partner 1","index":17,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema","Samarbeidspartner:"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"'NFR-budsjett'!C4","v":2024},{"$f":"'NFR-budsjett'!D4","v":2025},{"$f":"'NFR-budsjett'!E4","v":2026},{"$f":"'NFR-budsjett'!F4","v":2027},{"$f":"'NFR-budsjett'!G4","v":2028},{"$f":"'NFR-budsjett'!H4","v":2029},{"$f":"'NFR-budsjett'!I4","v":2030},{"$f":"'NFR-budsjett'!J4","v":2031},{"$f":"'NFR-budsjett'!K4","v":2032},{"$f":"'NFR-budsjett'!L4","v":2033},"Sum 3 siste år","Sum"]
[null,"Personal- og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Budsjett!U42+[4]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Handel og industri",null,null,null,null,null,null,null,null,null,null,{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",null,null,null,null,null,null,null,null,null,null,{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"C9-C13-C14-C16-C17","v":0},{"$f":"D9-D13-D14-D16-D17","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Egenfinansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"Internasjonal finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!EL56)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([4]Registrering!$B$28=\"Fast beløp\",[4]Budsjett!U51,[4]Budsjett!DL56)","v":44545203.039196923},{"$f":"SUM(C26:L26)","v":0},0]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Studentstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$32:$DA$34,#REF!,[4]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},0]
[null,"Gjesteforskerstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Forsker",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(N31:N37)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]

{"sheet":"NFR - Partner 2","index":18,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema","Samarbeidspartner:"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"'NFR - Partner 1'!C4","v":2024},{"$f":"'NFR - Partner 1'!D4","v":2025},{"$f":"'NFR - Partner 1'!E4","v":2026},{"$f":"'NFR - Partner 1'!F4","v":2027},{"$f":"'NFR - Partner 1'!G4","v":2028},{"$f":"'NFR - Partner 1'!H4","v":2029},{"$f":"'NFR - Partner 1'!I4","v":2030},{"$f":"'NFR - Partner 1'!J4","v":2031},{"$f":"'NFR - Partner 1'!K4","v":2032},{"$f":"'NFR - Partner 1'!L4","v":2033},"Sum 3 siste år","Sum"]
[null,"Personal- og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Budsjett!U42+[4]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Handel og industri",null,null,null,null,null,null,null,null,null,null,{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",null,null,null,null,null,null,null,null,null,null,{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"C9-C13-C14-C16-C17","v":0},{"$f":"D9-D13-D14-D16-D17","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Egenfinansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"Internasjonal finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!EL56)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([4]Registrering!$B$28=\"Fast beløp\",[4]Budsjett!U51,[4]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Studentstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$32:$DA$34,#REF!,[4]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},0]
[null,"Gjesteforskerstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Forsker",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(N31:N37)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]

{"sheet":"NFR - Partner 3","index":19,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema","Samarbeidspartner:"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"'NFR - Inkl.partnere'!C4","v":2024},{"$f":"'NFR - Inkl.partnere'!D4","v":2025},{"$f":"'NFR - Inkl.partnere'!E4","v":2026},{"$f":"'NFR - Inkl.partnere'!F4","v":2027},{"$f":"'NFR - Inkl.partnere'!G4","v":2028},{"$f":"'NFR - Inkl.partnere'!H4","v":2029},{"$f":"'NFR - Inkl.partnere'!I4","v":2030},{"$f":"'NFR - Inkl.partnere'!J4","v":2031},{"$f":"'NFR - Inkl.partnere'!K4","v":2032},{"$f":"'NFR - Inkl.partnere'!L4","v":2033},"Sum 3 siste år","Sum"]
[null,"Personal- og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Budsjett!U42+[4]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Handel og industri",null,null,null,null,null,null,null,null,null,null,{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",null,null,null,null,null,null,null,null,null,null,{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"C9-C13-C14-C16-C17","v":0},{"$f":"D9-D13-D14-D16-D17","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Egenfinansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"Internasjonal finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!EL56)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([4]Registrering!$B$28=\"Fast beløp\",[4]Budsjett!U51,[4]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Studentstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$32:$DA$34,#REF!,[4]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},0]
[null,"Gjesteforskerstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Forsker",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(N31:N37)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]

{"sheet":"NFR - Partner 4","index":20,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema","Samarbeidspartner:"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"'NFR - Inkl.partnere'!C4","v":2024},{"$f":"'NFR - Inkl.partnere'!D4","v":2025},{"$f":"'NFR - Inkl.partnere'!E4","v":2026},{"$f":"'NFR - Inkl.partnere'!F4","v":2027},{"$f":"'NFR - Inkl.partnere'!G4","v":2028},{"$f":"'NFR - Inkl.partnere'!H4","v":2029},{"$f":"'NFR - Inkl.partnere'!I4","v":2030},{"$f":"'NFR - Inkl.partnere'!J4","v":2031},{"$f":"'NFR - Inkl.partnere'!K4","v":2032},{"$f":"'NFR - Inkl.partnere'!L4","v":2033},"Sum 3 siste år","Sum"]
[null,"Personal- og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Budsjett!U42+[4]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Handel og industri",null,null,null,null,null,null,null,null,null,null,{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",null,null,null,null,null,null,null,null,null,null,{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"C9-C13-C14-C16-C17","v":0},{"$f":"D9-D13-D14-D16-D17","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Egenfinansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"Internasjonal finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!EL56)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([4]Registrering!$B$28=\"Fast beløp\",[4]Budsjett!U51,[4]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Studentstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$32:$DA$34,#REF!,[4]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},0]
[null,"Gjesteforskerstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Forsker",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(N31:N37)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]

{"sheet":"NFR - Partner 5","index":21,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema","Samarbeidspartner:"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"'NFR - Inkl.partnere'!C4","v":2024},{"$f":"'NFR - Inkl.partnere'!D4","v":2025},{"$f":"'NFR - Inkl.partnere'!E4","v":2026},{"$f":"'NFR - Inkl.partnere'!F4","v":2027},{"$f":"'NFR - Inkl.partnere'!G4","v":2028},{"$f":"'NFR - Inkl.partnere'!H4","v":2029},{"$f":"'NFR - Inkl.partnere'!I4","v":2030},{"$f":"'NFR - Inkl.partnere'!J4","v":2031},{"$f":"'NFR - Inkl.partnere'!K4","v":2032},{"$f":"'NFR - Inkl.partnere'!L4","v":2033},"Sum 3 siste år","Sum"]
[null,"Personal- og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Budsjett!U42+[4]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Handel og industri",null,null,null,null,null,null,null,null,null,null,{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",null,null,null,null,null,null,null,null,null,null,{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"C9-C13-C14-C16-C17","v":0},{"$f":"D9-D13-D14-D16-D17","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Egenfinansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"Internasjonal finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!EL56)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([4]Registrering!$B$28=\"Fast beløp\",[4]Budsjett!U51,[4]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Studentstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$32:$DA$34,#REF!,[4]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},0]
[null,"Gjesteforskerstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Forsker",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(N31:N37)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]

{"sheet":"NFR - Partner 6","index":22,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"NFR - budsjettskjema","Samarbeidspartner:"]
[]
[null,"Kostnadssplan (i NOK 1000)"]
[null,null,{"$f":"'NFR - Inkl.partnere'!C4","v":2024},{"$f":"'NFR - Inkl.partnere'!D4","v":2025},{"$f":"'NFR - Inkl.partnere'!E4","v":2026},{"$f":"'NFR - Inkl.partnere'!F4","v":2027},{"$f":"'NFR - Inkl.partnere'!G4","v":2028},{"$f":"'NFR - Inkl.partnere'!H4","v":2029},{"$f":"'NFR - Inkl.partnere'!I4","v":2030},{"$f":"'NFR - Inkl.partnere'!J4","v":2031},{"$f":"'NFR - Inkl.partnere'!K4","v":2032},{"$f":"'NFR - Inkl.partnere'!L4","v":2033},"Sum 3 siste år","Sum"]
[null,"Personal- og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Budsjett!U42+[4]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N8)","v":0}]
[]
[null,"Kostnadskode (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Handel og industri",null,null,null,null,null,null,null,null,null,null,{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",null,null,null,null,null,null,null,null,null,null,{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"C9-C13-C14-C16-C17","v":0},{"$f":"D9-D13-D14-D16-D17","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N17)","v":0}]
[]
[null,"Finansieringsplan (i NOK 1000)"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum","% Andel"]
[null,"Egenfinansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H22+I22+J22","v":0},{"$f":"SUM(C22:L22)","v":0},{"$f":"IFERROR(N22/$N$27*100,0)","v":0}]
[null,"Internasjonal finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!EL56)","v":{"$error":"#REF!"}},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(N23/$N$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[4]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([4]Registrering!$B$28=\"Fast beløp\",[4]Budsjett!U51,[4]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":0},0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":0},{"$f":"IFERROR(N27/N27,0)","v":0}]
[]
[null,"Fordeling av midler omsøkt fra Norges Forskningsråd"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Sum 3 siste år","Sum"]
[null,"Studentstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$32:$DA$34,#REF!,[4]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([4]Budsjett!$DA$4:$DA$14,#REF!,[4]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},0]
[null,"Gjesteforskerstipend",null,null,null,null,null,null,null,null,null,null,{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Forsker",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Timebasert lønn",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(N31:N37)","v":0}]
[null,"Kjøp av Fou- tjenester",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]

{"sheet":"NFR-budsjett-SFF","index":23,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,14]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden (grå felter overføres til esøknad NFR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Informasjon fra veilederen fra NFR: SFF IV - Informasjon til søkere"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",{"$f":"'NFR-budsjett'!C5","v":0},{"$f":"'NFR-budsjett'!D5","v":0},{"$f":"'NFR-budsjett'!E5","v":0},{"$f":"'NFR-budsjett'!F5","v":0},{"$f":"'NFR-budsjett'!G5","v":0},{"$f":"'NFR-budsjett'!H5","v":0},{"$f":"'NFR-budsjett'!I5","v":0},{"$f":"'NFR-budsjett'!J5","v":0},{"$f":"'NFR-budsjett'!K5","v":0},{"$f":"'NFR-budsjett'!L5","v":0},0,{"$f":"SUM(C4:M4)","v":0},{"$f":"SUM(I4:M4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",{"$f":"'NFR-budsjett'!C6","v":0},{"$f":"'NFR-budsjett'!D6","v":0},{"$f":"'NFR-budsjett'!E6","v":0},{"$f":"'NFR-budsjett'!F6","v":0},{"$f":"'NFR-budsjett'!G6","v":0},{"$f":"'NFR-budsjett'!H6","v":0},{"$f":"'NFR-budsjett'!I6","v":0},{"$f":"'NFR-budsjett'!J6","v":0},{"$f":"'NFR-budsjett'!K6","v":0},{"$f":"'NFR-budsjett'!L6","v":0},0,{"$f":"SUM(C5:M5)","v":0},{"$f":"SUM(I5:M5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",{"$f":"'NFR-budsjett'!C7","v":0},{"$f":"'NFR-budsjett'!D7","v":0},{"$f":"'NFR-budsjett'!E7","v":0},{"$f":"'NFR-budsjett'!F7","v":0},{"$f":"'NFR-budsjett'!G7","v":0},{"$f":"'NFR-budsjett'!H7","v":0},{"$f":"'NFR-budsjett'!I7","v":0},{"$f":"'NFR-budsjett'!J7","v":0},{"$f":"'NFR-budsjett'!K7","v":0},{"$f":"'NFR-budsjett'!L7","v":0},0,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",{"$f":"'NFR-budsjett'!C8","v":0},{"$f":"'NFR-budsjett'!D8","v":0},{"$f":"'NFR-budsjett'!E8","v":0},{"$f":"'NFR-budsjett'!F8","v":0},{"$f":"'NFR-budsjett'!G8","v":0},{"$f":"'NFR-budsjett'!H8","v":0},{"$f":"'NFR-budsjett'!I8","v":0},{"$f":"'NFR-budsjett'!J8","v":0},{"$f":"'NFR-budsjett'!K8","v":0},{"$f":"'NFR-budsjett'!L8","v":0},0,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O4:O7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:M11)","v":0},{"$f":"SUM(I11:M11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:M12)","v":0},{"$f":"SUM(I12:M12)","v":0},null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"'NFR-budsjett'!C15","v":0},{"$f":"'NFR-budsjett'!D15","v":0},{"$f":"'NFR-budsjett'!E15","v":0},{"$f":"'NFR-budsjett'!F15","v":0},{"$f":"'NFR-budsjett'!G15","v":0},{"$f":"'NFR-budsjett'!H15","v":0},{"$f":"'NFR-budsjett'!I15","v":0},{"$f":"'NFR-budsjett'!J15","v":0},{"$f":"'NFR-budsjett'!K15","v":0},{"$f":"'NFR-budsjett'!L15","v":0},0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,"Sum","Siste 5 år"]
[null,"Egne midler ",{"$f":"'NFR-budsjett'!C22","v":0},{"$f":"'NFR-budsjett'!D22","v":0},{"$f":"'NFR-budsjett'!E22","v":0},{"$f":"'NFR-budsjett'!F22","v":0},{"$f":"'NFR-budsjett'!G22","v":0},{"$f":"'NFR-budsjett'!H22","v":0},{"$f":"'NFR-budsjett'!I22","v":0},{"$f":"'NFR-budsjett'!J22","v":0},{"$f":"'NFR-budsjett'!K22","v":0},{"$f":"'NFR-budsjett'!L22","v":0},0,{"$f":"SUM(C19:M19)","v":0},{"$f":"SUM(I19:M19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",{"$f":"'NFR-budsjett'!C23","v":0},{"$f":"'NFR-budsjett'!D23","v":0},{"$f":"'NFR-budsjett'!E23","v":0},{"$f":"'NFR-budsjett'!F23","v":0},{"$f":"'NFR-budsjett'!G23","v":0},{"$f":"'NFR-budsjett'!H23","v":0},{"$f":"'NFR-budsjett'!I23","v":0},{"$f":"'NFR-budsjett'!J23","v":0},{"$f":"'NFR-budsjett'!K23","v":0},{"$f":"'NFR-budsjett'!L23","v":0},0,{"$f":"SUM(C20:M20)","v":0},{"$f":"SUM(I20:M20)","v":0},null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",{"$f":"'NFR-budsjett'!C24","v":0},{"$f":"'NFR-budsjett'!D24","v":0},{"$f":"'NFR-budsjett'!E24","v":0},{"$f":"'NFR-budsjett'!F24","v":0},{"$f":"'NFR-budsjett'!G24","v":0},{"$f":"'NFR-budsjett'!H24","v":0},{"$f":"'NFR-budsjett'!I24","v":0},{"$f":"'NFR-budsjett'!J24","v":0},{"$f":"'NFR-budsjett'!K24","v":0},{"$f":"'NFR-budsjett'!L24","v":0},0,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",{"$f":"'NFR-budsjett'!C25","v":0},{"$f":"'NFR-budsjett'!D25","v":0},{"$f":"'NFR-budsjett'!E25","v":0},{"$f":"'NFR-budsjett'!F25","v":0},{"$f":"'NFR-budsjett'!G25","v":0},{"$f":"'NFR-budsjett'!H25","v":0},{"$f":"'NFR-budsjett'!I25","v":0},{"$f":"'NFR-budsjett'!J25","v":0},{"$f":"'NFR-budsjett'!K25","v":0},{"$f":"'NFR-budsjett'!L25","v":0},0,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",{"$f":"'NFR-budsjett'!C26","v":0},{"$f":"'NFR-budsjett'!D26","v":0},{"$f":"'NFR-budsjett'!E26","v":0},{"$f":"'NFR-budsjett'!F26","v":0},{"$f":"'NFR-budsjett'!G26","v":0},{"$f":"'NFR-budsjett'!H26","v":0},{"$f":"'NFR-budsjett'!I26","v":0},{"$f":"'NFR-budsjett'!J26","v":0},{"$f":"'NFR-budsjett'!K26","v":0},{"$f":"'NFR-budsjett'!L26","v":0},0,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"SUM(C19:C23)","v":0},{"$f":"SUM(D19:D23)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,"Kontroll",0,0,0,0,0,0,0,0,0,0,0,0,0,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I30:M30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",{"$f":"'SFF-tilleggsfin.eksist.'!C14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!D14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!E14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!F14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!G14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!H14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!I14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!J14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!K14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!L14","v":0},0,0,{"$f":"SUM(I31:M31)","v":0}]
[null,"Inntekter fra estimerte fremtidige prosjekter **",{"$f":"'SFF-tilleggsfin.nye'!C16","v":0},{"$f":"'SFF-tilleggsfin.nye'!D16","v":0},{"$f":"'SFF-tilleggsfin.nye'!E16","v":0},{"$f":"'SFF-tilleggsfin.nye'!F16","v":0},{"$f":"'SFF-tilleggsfin.nye'!G16","v":0},{"$f":"'SFF-tilleggsfin.nye'!H16","v":0},{"$f":"'SFF-tilleggsfin.nye'!I16","v":0},{"$f":"'SFF-tilleggsfin.nye'!J16","v":0},{"$f":"'SFF-tilleggsfin.nye'!K16","v":0},{"$f":"'SFF-tilleggsfin.nye'!L16","v":0},0,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(I37:M37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(I38:M38)","v":0}]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SFF-tilleggsfin.eksist.","index":24,"n_rows":40,"n_cols":44,"rows_kept":40,"cut":false,"hidden":true,"merged":[[18,3,18,6],[18,7,18,9],[19,3,19,6],[19,7,19,9],[20,3,20,6],[20,7,20,9],[21,3,21,6],[21,7,21,9],[22,3,22,6],[22,7,22,9],[23,3,23,6],[23,7,23,9],[47,3,47,6],[47,7,47,9],[48,3,48,6],[48,7,48,9],[44,3,44,6],[44,7,44,9],[45,3,45,6],[45,7,45,9],[46,3,46,6],[46,7,46,9]]}
["Budsjettering av tilleggsfinansiering fra eksisterende prosjekter ved UiO (kun ekstern tildeling, ikke egenandel)"]
[]
[]
[null,null,null,null,null,null,null,"Legges inn med negativt fortegn"]
["Finansieringsplan","Prosjektnummer",{"$f":"'NFR-budsjett-SFF'!C3","v":2024},{"$f":"C5+1","v":2025},{"$f":"D5+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:M6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:M7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:M8)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,{"$f":"SUM(C6:C13)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Referanseliste over eksisterende prosjekter:"]
[null,null,"Prosjektnr","Prosjekttittel",null,null,null,"Prosjektansvarlig",null,null,"Fra","Til"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Årlig lønnsvekst",{"$f":"[5]Tabeller!B46","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!D45","v":1},{"$f":"[5]Tabeller!E45","v":1.03},{"$f":"[5]Tabeller!F45","v":1.0609},{"$f":"[5]Tabeller!G45","v":1.092727},{"$f":"[5]Tabeller!H45","v":1.1255088100000001},{"$f":"[5]Tabeller!I45","v":1.1592740743000001},{"$f":"[5]Tabeller!J45","v":1.1940522965290001},{"$f":"[5]Tabeller!K45","v":1.2298738654248702},{"$f":"[5]Tabeller!L45","v":1.2667700813876164},{"$f":"[5]Tabeller!M45","v":1.3047731838292449}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[5]SFF-basis'!AJ53","v":2013},{"$f":"'[5]SFF-basis'!AK53","v":2014},{"$f":"'[5]SFF-basis'!AL53","v":2015},{"$f":"'[5]SFF-basis'!AM53","v":2016},{"$f":"'[5]SFF-basis'!AN53","v":2017},{"$f":"'[5]SFF-basis'!AO53","v":2018},{"$f":"'[5]SFF-basis'!AP53","v":2019},{"$f":"'[5]SFF-basis'!AQ53","v":2020},{"$f":"'[5]SFF-basis'!AR53","v":2021},{"$f":"'[5]SFF-basis'!AS53","v":2022},"Totalt","Siste 5 år"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C12/1000*C55*AG$28","v":0},{"$f":"[5]Tabeller!$C12/1000*D55*AH$28","v":0},{"$f":"[5]Tabeller!$C12/1000*E55*AI$28","v":0},{"$f":"[5]Tabeller!$C12/1000*F55*AJ$28","v":0},{"$f":"[5]Tabeller!$C12/1000*G55*AK$28","v":0},{"$f":"[5]Tabeller!$C12/1000*H55*AL$28","v":0},{"$f":"[5]Tabeller!$C12/1000*I55*AM$28","v":0},{"$f":"[5]Tabeller!$C12/1000*J55*AN$28","v":0},{"$f":"[5]Tabeller!$C12/1000*K55*AO$28","v":0},{"$f":"[5]Tabeller!$C12/1000*L55*AP$28","v":0},{"$f":"SUM(AG31:AP31)","v":0},{"$f":"SUM(AL31:AP31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C14/1000*C56*AG$28","v":0},{"$f":"[5]Tabeller!$C14/1000*D56*AH$28","v":0},{"$f":"[5]Tabeller!$C14/1000*E56*AI$28","v":0},{"$f":"[5]Tabeller!$C14/1000*F56*AJ$28","v":0},{"$f":"[5]Tabeller!$C14/1000*G56*AK$28","v":0},{"$f":"[5]Tabeller!$C14/1000*H56*AL$28","v":0},{"$f":"[5]Tabeller!$C14/1000*I56*AM$28","v":0},{"$f":"[5]Tabeller!$C14/1000*J56*AN$28","v":0},{"$f":"[5]Tabeller!$C14/1000*K56*AO$28","v":0},{"$f":"[5]Tabeller!$C14/1000*L56*AP$28","v":0},{"$f":"SUM(AG32:AP32)","v":0},{"$f":"SUM(AL32:AP32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C15/1000*C57*AG$28","v":0},{"$f":"[5]Tabeller!$C15/1000*D57*AH$28","v":0},{"$f":"[5]Tabeller!$C15/1000*E57*AI$28","v":0},{"$f":"[5]Tabeller!$C15/1000*F57*AJ$28","v":0},{"$f":"[5]Tabeller!$C15/1000*G57*AK$28","v":0},{"$f":"[5]Tabeller!$C15/1000*H57*AL$28","v":0},{"$f":"[5]Tabeller!$C15/1000*I57*AM$28","v":0},{"$f":"[5]Tabeller!$C15/1000*J57*AN$28","v":0},{"$f":"[5]Tabeller!$C15/1000*K57*AO$28","v":0},{"$f":"[5]Tabeller!$C15/1000*L57*AP$28","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C16/1000*C58*AG$28","v":0},{"$f":"[5]Tabeller!$C16/1000*D58*AH$28","v":0},{"$f":"[5]Tabeller!$C16/1000*E58*AI$28","v":0},{"$f":"[5]Tabeller!$C16/1000*F58*AJ$28","v":0},{"$f":"[5]Tabeller!$C16/1000*G58*AK$28","v":0},{"$f":"[5]Tabeller!$C16/1000*H58*AL$28","v":0},{"$f":"[5]Tabeller!$C16/1000*I58*AM$28","v":0},{"$f":"[5]Tabeller!$C16/1000*J58*AN$28","v":0},{"$f":"[5]Tabeller!$C16/1000*K58*AO$28","v":0},{"$f":"[5]Tabeller!$C16/1000*L58*AP$28","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C17/1000*C59*AG$28","v":0},{"$f":"[5]Tabeller!$C17/1000*D59*AH$28","v":0},{"$f":"[5]Tabeller!$C17/1000*E59*AI$28","v":0},{"$f":"[5]Tabeller!$C17/1000*F59*AJ$28","v":0},{"$f":"[5]Tabeller!$C17/1000*G59*AK$28","v":0},{"$f":"[5]Tabeller!$C17/1000*H59*AL$28","v":0},{"$f":"[5]Tabeller!$C17/1000*I59*AM$28","v":0},{"$f":"[5]Tabeller!$C17/1000*J59*AN$28","v":0},{"$f":"[5]Tabeller!$C17/1000*K59*AO$28","v":0},{"$f":"[5]Tabeller!$C17/1000*L59*AP$28","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C18/1000*C60*AG$28","v":0},{"$f":"[5]Tabeller!$C18/1000*D60*AH$28","v":0},{"$f":"[5]Tabeller!$C18/1000*E60*AI$28","v":0},{"$f":"[5]Tabeller!$C18/1000*F60*AJ$28","v":0},{"$f":"[5]Tabeller!$C18/1000*G60*AK$28","v":0},{"$f":"[5]Tabeller!$C18/1000*H60*AL$28","v":0},{"$f":"[5]Tabeller!$C18/1000*I60*AM$28","v":0},{"$f":"[5]Tabeller!$C18/1000*J60*AN$28","v":0},{"$f":"[5]Tabeller!$C18/1000*K60*AO$28","v":0},{"$f":"[5]Tabeller!$C18/1000*L60*AP$28","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C19/1000*C61*AG$28","v":0},{"$f":"[5]Tabeller!$C19/1000*D61*AH$28","v":0},{"$f":"[5]Tabeller!$C19/1000*E61*AI$28","v":0},{"$f":"[5]Tabeller!$C19/1000*F61*AJ$28","v":0},{"$f":"[5]Tabeller!$C19/1000*G61*AK$28","v":0},{"$f":"[5]Tabeller!$C19/1000*H61*AL$28","v":0},{"$f":"[5]Tabeller!$C19/1000*I61*AM$28","v":0},{"$f":"[5]Tabeller!$C19/1000*J61*AN$28","v":0},{"$f":"[5]Tabeller!$C19/1000*K61*AO$28","v":0},{"$f":"[5]Tabeller!$C19/1000*L61*AP$28","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C20/1000*C62*AG$28","v":0},{"$f":"[5]Tabeller!$C20/1000*D62*AH$28","v":0},{"$f":"[5]Tabeller!$C20/1000*E62*AI$28","v":0},{"$f":"[5]Tabeller!$C20/1000*F62*AJ$28","v":0},{"$f":"[5]Tabeller!$C20/1000*G62*AK$28","v":0},{"$f":"[5]Tabeller!$C20/1000*H62*AL$28","v":0},{"$f":"[5]Tabeller!$C20/1000*I62*AM$28","v":0},{"$f":"[5]Tabeller!$C20/1000*J62*AN$28","v":0},{"$f":"[5]Tabeller!$C20/1000*K62*AO$28","v":0},{"$f":"[5]Tabeller!$C20/1000*L62*AP$28","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Tabeller!$C21/1000*C63*AG$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*D63*AH$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*E63*AI$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*F63*AJ$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*G63*AK$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*H63*AL$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*I63*AM$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*J63*AN$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*K63*AO$28","v":{"$error":"#REF!"}},{"$f":"[5]Tabeller!$C21/1000*L63*AP$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG31:AG39)","v":{"$error":"#REF!"}},{"$f":"SUM(AH31:AH39)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AQ31:AQ39)","v":{"$error":"#REF!"}},{"$f":"SUM(AR31:AR39)","v":{"$error":"#REF!"}}]

{"sheet":"SFF-tilleggsfin.nye","index":25,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":true,"merged":[[24,7,24,9],[20,3,20,6],[20,7,20,9],[21,7,21,9],[22,7,22,9],[23,7,23,9],[36,7,36,9],[25,7,25,9],[26,7,26,9],[27,7,27,9],[28,7,28,9],[29,7,29,9],[30,7,30,9],[31,7,31,9],[32,7,32,9],[33,7,33,9],[34,7,34,9],[35,7,35,9],[43,7,43,9],[44,7,44,9],[37,7,37,9],[38,7,38,9],[39,7,39,9],[40,7,40,9],[41,7,41,9],[42,7,42,9]]}
["Budsjettering av planlagt tilleggsfinansiering fra nye prosjekter (kun ekstern tildeling, ikke egenandel)"]
[null,null,null,null,null,null,"Legges inn med negativt fortegn"]
["Finansieringsplan","Kommentar",{"$f":"'NFR-budsjett-SFF'!C3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:M4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:M5)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,{"$f":"SUM(C4:C15)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Referanseliste:"]
[null,null,null,"Navn på finansiør",null,null,null,"Institusjon/bedrift"]

{"sheet":"Eksternt tilbud oppdrag","index":26,"n_rows":65,"n_cols":12,"rows_kept":65,"cut":false,"hidden":true,"merged":[[3,2,3,7],[4,1,4,6],[5,1,5,6],[19,2,19,7],[20,1,20,6],[21,1,21,6],[64,2,64,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3]]}
["Tilbudsalternativ 1: "]
[]
[]
["Prosjekteier (instituttnavn)",{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":""}]
["Prosjekttittel",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
["Prosjektleder",{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":""}]
[]
["Budsjett selvkost (hele kroner)",{"$f":"Budsjett!K3","v":2024},{"$f":"Budsjett!L3","v":2025},{"$f":"Budsjett!M3","v":2026},{"$f":"Budsjett!N3","v":2027},{"$f":"Budsjett!O3","v":2028},{"$f":"Budsjett!P3","v":2029},{"$f":"Budsjett!Q3","v":2030},{"$f":"Budsjett!R3","v":2031},{"$f":"Budsjett!S3","v":2032},{"$f":"Budsjett!T3","v":2033},"Totalt"]
["Personal- og indirekte kostnader",{"$f":"('Intern budsjett oppdrag'!C9+'Intern budsjett oppdrag'!C10+'Intern budsjett oppdrag'!C11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!C9+'Intern budsjett oppdrag'!C10+'Intern budsjett oppdrag'!C11)*Registrering!$B40+('Intern budsjett oppdrag'!C9+'Intern budsjett oppdrag'!C10+'Intern budsjett oppdrag'!C11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!D9+'Intern budsjett oppdrag'!D10+'Intern budsjett oppdrag'!D11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!D9+'Intern budsjett oppdrag'!D10+'Intern budsjett oppdrag'!D11)*Registrering!$B40+('Intern budsjett oppdrag'!D9+'Intern budsjett oppdrag'!D10+'Intern budsjett oppdrag'!D11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!E9+'Intern budsjett oppdrag'!E10+'Intern budsjett oppdrag'!E11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!E9+'Intern budsjett oppdrag'!E10+'Intern budsjett oppdrag'!E11)*Registrering!$B40+('Intern budsjett oppdrag'!E9+'Intern budsjett oppdrag'!E10+'Intern budsjett oppdrag'!E11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!F9+'Intern budsjett oppdrag'!F10+'Intern budsjett oppdrag'!F11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!F9+'Intern budsjett oppdrag'!F10+'Intern budsjett oppdrag'!F11)*Registrering!$B40+('Intern budsjett oppdrag'!F9+'Intern budsjett oppdrag'!F10+'Intern budsjett oppdrag'!F11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!G9+'Intern budsjett oppdrag'!G10+'Intern budsjett oppdrag'!G11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!G9+'Intern budsjett oppdrag'!G10+'Intern budsjett oppdrag'!G11)*Registrering!$B40+('Intern budsjett oppdrag'!G9+'Intern budsjett oppdrag'!G10+'Intern budsjett oppdrag'!G11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!H9+'Intern budsjett oppdrag'!H10+'Intern budsjett oppdrag'!H11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!H9+'Intern budsjett oppdrag'!H10+'Intern budsjett oppdrag'!H11)*Registrering!$B40+('Intern budsjett oppdrag'!H9+'Intern budsjett oppdrag'!H10+'Intern budsjett oppdrag'!H11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!I9+'Intern budsjett oppdrag'!I10+'Intern budsjett oppdrag'!I11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!I9+'Intern budsjett oppdrag'!I10+'Intern budsjett oppdrag'!I11)*Registrering!$B40+('Intern budsjett oppdrag'!I9+'Intern budsjett oppdrag'!I10+'Intern budsjett oppdrag'!I11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!J9+'Intern budsjett oppdrag'!J10+'Intern budsjett oppdrag'!J11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!J9+'Intern budsjett oppdrag'!J10+'Intern budsjett oppdrag'!J11)*Registrering!$B40+('Intern budsjett oppdrag'!J9+'Intern budsjett oppdrag'!J10+'Intern budsjett oppdrag'!J11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!K9+'Intern budsjett oppdrag'!K10+'Intern budsjett oppdrag'!K11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!K9+'Intern budsjett oppdrag'!K10+'Intern budsjett oppdrag'!K11)*Registrering!$B40+('Intern budsjett oppdrag'!K9+'Intern budsjett oppdrag'!K10+'Intern budsjett oppdrag'!K11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"('Intern budsjett oppdrag'!L9+'Intern budsjett oppdrag'!L10+'Intern budsjett oppdrag'!L11)*(1+Registrering!$B$39)+('Intern budsjett oppdrag'!L9+'Intern budsjett oppdrag'!L10+'Intern budsjett oppdrag'!L11)*Registrering!$B40+('Intern budsjett oppdrag'!L9+'Intern budsjett oppdrag'!L10+'Intern budsjett oppdrag'!L11)*(Registrering!$C$39*Registrering!$C$40)","v":0},{"$f":"SUM(B9:K9)","v":0}]
["Lab.arbeid/feltundersøkelser/mv.",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!K4:K140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!L4:L140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!M4:M140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltunNrsøkelser\",'Budsjett oppdrag'!N4:N140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltunNrsøkelser\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltunNrsøkelser\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!O4:O140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!P4:P140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!Q4:Q140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!R4:R140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!S4:S140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!T4:T140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$39*Registrering!$B$40))","v":0},0]
["Reiser/konferanser/mv.",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!K4:K140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!L4:L140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!M4:M140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!N4:N140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!O4:O140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!P4:P140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!Q4:Q140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!R4:R140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!S4:S140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!T4:T140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$39*Registrering!$B$40))","v":0},0]
["Andre driftskostnader",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!K4:K140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!L4:L140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!M4:M140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnaNr\",'Budsjett oppdrag'!N4:N140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnaNr\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnaNr\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!O4:O140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!P4:P140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!Q4:Q140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!R4:R140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!S4:S140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!T4:T140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Andre driftskostnader\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$39*Registrering!$B$40))","v":0},0]
["Innkjøp av eksterne FoU-tjenester",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoU-tjenester\",'Budsjett oppdrag'!K4:K140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoU-tjenester\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoU-tjenester\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!L4:L140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!M4:M140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!N4:N140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!O4:O140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!P4:P140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!Q4:Q140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!R4:R140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!S4:S140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!T4:T140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$140,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"SUM(B13:K13)","v":0}]
["Budsjett ekslusiv mva",{"$f":"SUM(B9:B13)","v":0},0,0,0,0,0,0,0,0,0,0]
["Budsjett inklusiv mva",{"$f":"B14*(1+Registrering!$B$41)","v":0},{"$f":"C14*(1+Registrering!$B$41)","v":0},{"$f":"D14*(1+Registrering!$B$41)","v":0},{"$f":"E14*(1+Registrering!$B$41)","v":0},{"$f":"F14*(1+Registrering!$B$41)","v":0},{"$f":"G14*(1+Registrering!$B$41)","v":0},{"$f":"H14*(1+Registrering!$B$41)","v":0},{"$f":"I14*(1+Registrering!$B$41)","v":0},{"$f":"J14*(1+Registrering!$B$41)","v":0},{"$f":"K14*(1+Registrering!$B$41)","v":0},{"$f":"SUM(B15:K15)","v":0}]
[]
["Tilbudsalternativ 2: "]
[]
[]
["Prosjekteier (instituttnavn)",{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":""}]
["Prosjekttittel",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
["Prosjektleder",{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":""}]
[]
["Tjeneste/nivå","Navn","Timepris ekskl. mva","Timer","Totalt","Timepris inkl. mva","Antall Timer","Totalt"]
[{"$f":"IF('Budsjett oppdrag'!B4=Tabeller!$G$54,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$55,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$56,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$57,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$58,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$59,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$60,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$61,'Budsjett oppdrag'!B4,IF('Budsjett oppdrag'!B4=Tabeller!$G$62,'Budsjett oppdrag'!B4,\"\")))))))))","v":""},{"$f":"IF(A25=\"\",\"\",IF('Budsjett oppdrag'!J4=0,\"\",'Budsjett oppdrag'!J4))","v":""},{"$f":"IF(A25=\"\",\"\",('Budsjett oppdrag'!G4+('Budsjett oppdrag'!G4*Registrering!$B$39))+(('Budsjett oppdrag'!G4*Registrering!$B$40)+('Budsjett oppdrag'!G4*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A25=\"\",\"\",'Budsjett oppdrag'!C4)","v":""},{"$f":"IF(A25=\"\",\"\",IF(D25>0,C25*D25,\"\"))","v":""},{"$f":"IF(A25=\"\",\"\",C25+(C25*Registrering!$B$41))","v":""},{"$f":"D25","v":""},{"$f":"IF(A25=\"\",\"\",IF(G25>0,F25*G25,\"\"))","v":""}]
[{"$f":"IF('Budsjett oppdrag'!B5=Tabeller!$G$54,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$55,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$56,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$57,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$58,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$59,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$60,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$61,'Budsjett oppdrag'!B5,IF('Budsjett oppdrag'!B5=Tabeller!$G$62,'Budsjett oppdrag'!B5,\"\")))))))))","v":""},{"$f":"IF(A26=\"\",\"\",IF('Budsjett oppdrag'!J5=0,\"\",'Budsjett oppdrag'!J5))","v":""},{"$f":"IF(A26=\"\",\"\",('Budsjett oppdrag'!G5+('Budsjett oppdrag'!G5*Registrering!$B$39))+(('Budsjett oppdrag'!G5*Registrering!$B$40)+('Budsjett oppdrag'!G5*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A26=\"\",\"\",'Budsjett oppdrag'!C5)","v":""},{"$f":"IF(A26=\"\",\"\",IF(D26>0,C26*D26,\"\"))","v":""},{"$f":"IF(A26=\"\",\"\",C26+(C26*Registrering!$B$41))","v":""},{"$f":"D26","v":""},{"$f":"IF(A26=\"\",\"\",IF(G26>0,F26*G26,\"\"))","v":""}]
[{"$f":"IF('Budsjett oppdrag'!B6=Tabeller!$G$54,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$55,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$56,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$57,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$58,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$59,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$60,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$61,'Budsjett oppdrag'!B6,IF('Budsjett oppdrag'!B6=Tabeller!$G$62,'Budsjett oppdrag'!B6,\"\")))))))))","v":""},{"$f":"IF(A27=\"\",\"\",IF('Budsjett oppdrag'!J6=0,\"\",'Budsjett oppdrag'!J6))","v":""},{"$f":"IF(A27=\"\",\"\",('Budsjett oppdrag'!G6+('Budsjett oppdrag'!G6*Registrering!$B$39))+(('Budsjett oppdrag'!G6*Registrering!$B$40)+('Budsjett oppdrag'!G6*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A27=\"\",\"\",'Budsjett oppdrag'!C6)","v":""},"",{"$f":"IF(A27=\"\",\"\",C27+(C27*Registrering!$B$41))","v":""},"",""]
[{"$f":"IF('Budsjett oppdrag'!B7=Tabeller!$G$54,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$55,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$56,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$57,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$58,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$59,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$60,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$61,'Budsjett oppdrag'!B7,IF('Budsjett oppdrag'!B7=Tabeller!$G$62,'Budsjett oppdrag'!B7,\"\")))))))))","v":""},{"$f":"IF(A28=\"\",\"\",IF('Budsjett oppdrag'!J7=0,\"\",'Budsjett oppdrag'!J7))","v":""},{"$f":"IF(A28=\"\",\"\",('Budsjett oppdrag'!G7+('Budsjett oppdrag'!G7*Registrering!$B$39))+(('Budsjett oppdrag'!G7*Registrering!$B$40)+('Budsjett oppdrag'!G7*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A28=\"\",\"\",'Budsjett oppdrag'!C7)","v":""},"",{"$f":"IF(A28=\"\",\"\",C28+(C28*Registrering!$B$41))","v":""},"",""]
[{"$f":"IF('Budsjett oppdrag'!B8=Tabeller!$G$54,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$55,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$56,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$57,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$58,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$59,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$60,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$61,'Budsjett oppdrag'!B8,IF('Budsjett oppdrag'!B8=Tabeller!$G$62,'Budsjett oppdrag'!B8,\"\")))))))))","v":""},{"$f":"IF(A29=\"\",\"\",IF('Budsjett oppdrag'!J8=0,\"\",'Budsjett oppdrag'!J8))","v":""},{"$f":"IF(A29=\"\",\"\",('Budsjett oppdrag'!G8+('Budsjett oppdrag'!G8*Registrering!$B$39))+(('Budsjett oppdrag'!G8*Registrering!$B$40)+('Budsjett oppdrag'!G8*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A29=\"\",\"\",'Budsjett oppdrag'!C8)","v":""},"",{"$f":"IF(A29=\"\",\"\",C29+(C29*Registrering!$B$41))","v":""},"",""]
[{"$f":"IF('Budsjett oppdrag'!B9=Tabeller!$G$54,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$55,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$56,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$57,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$58,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$59,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$60,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$61,'Budsjett oppdrag'!B9,IF('Budsjett oppdrag'!B9=Tabeller!$G$62,'Budsjett oppdrag'!B9,\"\")))))))))","v":""},{"$f":"IF(A30=\"\",\"\",IF('Budsjett oppdrag'!J9=0,\"\",'Budsjett oppdrag'!J9))","v":""},{"$f":"IF(A30=\"\",\"\",('Budsjett oppdrag'!G9+('Budsjett oppdrag'!G9*Registrering!$B$39))+(('Budsjett oppdrag'!G9*Registrering!$B$40)+('Budsjett oppdrag'!G9*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A30=\"\",\"\",'Budsjett oppdrag'!C9)","v":""},"",{"$f":"IF(A30=\"\",\"\",C30+(C30*Registrering!$B$41))","v":""},"",""]
[{"$f":"IF('Budsjett oppdrag'!B10=Tabeller!$G$54,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$55,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$56,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$57,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$58,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$59,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$60,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$61,'Budsjett oppdrag'!B10,IF('Budsjett oppdrag'!B10=Tabeller!$G$62,'Budsjett oppdrag'!B10,\"\")))))))))","v":""},{"$f":"IF(A31=\"\",\"\",IF('Budsjett oppdrag'!J10=0,\"\",'Budsjett oppdrag'!J10))","v":""},{"$f":"IF(A31=\"\",\"\",('Budsjett oppdrag'!G10+('Budsjett oppdrag'!G10*Registrering!$B$39))+(('Budsjett oppdrag'!G10*Registrering!$B$40)+('Budsjett oppdrag'!G10*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A31=\"\",\"\",'Budsjett oppdrag'!C10)","v":""},"",{"$f":"IF(A31=\"\",\"\",C31+(C31*Registrering!$B$41))","v":""},"",""]
[{"$f":"IF('Budsjett oppdrag'!B11=Tabeller!$G$54,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$55,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$56,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$57,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$58,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$59,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$60,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$61,'Budsjett oppdrag'!B11,IF('Budsjett oppdrag'!B11=Tabeller!$G$62,'Budsjett oppdrag'!B11,\"\")))))))))","v":""},{"$f":"IF(A32=\"\",\"\",IF('Budsjett oppdrag'!J11=0,\"\",'Budsjett oppdrag'!J11))","v":""},{"$f":"IF(A32=\"\",\"\",('Budsjett oppdrag'!G11+('Budsjett oppdrag'!G11*Registrering!$B$39))+(('Budsjett oppdrag'!G11*Registrering!$B$40)+('Budsjett oppdrag'!G11*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A32=\"\",\"\",'Budsjett oppdrag'!C11)","v":""},"",{"$f":"IF(A32=\"\",\"\",C32+(C32*Registrering!$B$41))","v":""},"",""]
["Sum",null,null,{"$f":"SUM(D25:D32)","v":0},{"$f":"SUM(E25:E32)","v":0},null,0,0]
[]
["Driftskostnader",null,null,null,"Pris ekskl mva.","Pris inkl. mva",null,"Totalt"]
["Lab.arbeid/feltundersøkelser/mv.",null,null,null,{"$f":"L10","v":0},{"$f":"E36+(E36*Registrering!$B$41)","v":0},null,{"$f":"F36","v":0}]
["Reiser/konferanser/mv.",null,null,null,{"$f":"L11","v":0},{"$f":"E37+(E37*Registrering!$B$41)","v":0},null,{"$f":"F37","v":0}]
["Andre driftskostnader",null,null,null,{"$f":"L12","v":0},{"$f":"E38+(E38*Registrering!$B$41)","v":0},null,0]
["Innkjøp av eksterne FoU-tjenester",null,null,null,{"$f":"L13","v":0},{"$f":"E39+(E39*Registrering!$B$41)","v":0},null,0]
["SUM",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":""},null,null,{"$f":"SUM(E36:E39)","v":0},{"$f":"SUM(F36:F39)","v":0},null,{"$f":"SUM(H36:H39)","v":0}]
[null,{"$f":"IF(Registrering!B24=\"\",\"\",Registrering!B24)","v":""}]
["Totalt",{"$f":"IF(Registrering!B25=\"\",\"\",Registrering!B25)","v":""},null,null,"Totalt ekskl mva",null,null,"Inkl mva"]
["SUM",null,null,null,{"$f":"E40+E33","v":0},null,null,{"$f":"H40+H33","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Tilbudsalternativ 2: "]
[]
[]
["Prosjekteier (instituttnavn)",{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":""}]
["Prosjekttittel",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":""}]
["Prosjektleder",{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":""}]
[]
["Budsjett (hele kroner)",null,"Totalsum"]
["Personal- og indirekte kostnader",null,{"$f":"L9","v":0}]
["Lab.arbeid/feltundersøkelser/mv.",null,0]
["Reiser/konferanser/mv.",null,0]
["Andre driftskostnader",null,0]
["Innkjøp av eksterne FoU-tjenester",null,0]
["Budsjett ekskl. mva",null,0]
["Budsjett inkl. mva",null,0]

{"sheet":"Tabeller","index":27,"n_rows":108,"n_cols":34,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["År 1 i budsjettering: ",null,null,2024]
[]
["Lønnstrinn",null,null,null,null,null,"TDI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunnlagstabell for registrering av prosjektkategori"]
["A-tabell pr. 1. mai 2023",null,"C-tabellen","    37,5 t."]
["LTR","Brutto",null,null,null,null,"Arbeidstimer pr. år",1628," Produktive timer"]
["Ltr.","Årslønn","Ltr.","Timelønn",null,null,null,null,null,null,null,null,{"$f":"Budsjett!I10*M10","v":0}]
[1,0,1,0,null,null,null,"Vit.ansatt","Adm. Ansatt",{"$f":"D1","v":2024},{"$f":"J7+1","v":2025},{"$f":"K7+1","v":2026},2027,2028,2029,2030,2031,2032,2033]
[2,0,2,0,null,null,"Prosjekter som foregår i UiOs lokaler",465000,142000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bevilgning","000000 - 000000 Basis"]
[3,0,3,0,null,null,"Prosjekter som ikke foregår i UiOs lokaler",465000,142000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"000001 - 099998 Interne prosjekter"]
[4,0,4,0,null,null,"Vitenskapelig ansatt UiO lokale",null,null,{"$f":"H8","v":465000},{"$f":"J10*J$35","v":481274.99999999994},{"$f":"$J10*K$35","v":498119.62499999994},515553.8118749999,533598.19529062486,552274.13212579663,{"$f":"$J10*O$35","v":571603.72675019945},591609.85718645644,612316.20218798239,633747.26926456159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"900000 - 999998 Interne prosjekter"]
[5,0,5,0,null,null,"Teknisk/adm. Ansatt i Uio lokale",null,null,{"$f":"I8","v":142000},{"$f":"J11*J$35","v":146970},152113.94999999998,157437.93824999998,162948.26608874995,168651.45540185619,{"$f":"$J11*O$35","v":174554.25634092113},180663.65531285334,186986.88324880321,193531.42416251131,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bidrag","120000 - 139998 NFR- individuelle stipendiater"]
[6,0,6,0,null,null,"Vitenskapelig ansatt ikke i UiO lokale",null,null,{"$f":"H9","v":465000},{"$f":"J12*J$35","v":481274.99999999994},498119.62499999994,515553.8118749999,533598.19529062486,552274.13212579663,571603.72675019945,591609.85718645644,612316.20218798239,633747.26926456159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"140000 - 169998 NFR- program (kontrakter og bevilgningsbrev)"]
[7,0,7,0,null,null,"Teknisk/adm. Ansatt ikke i Uio lokale",null,null,{"$f":"I9","v":142000},{"$f":"J13*J$35","v":146970},152113.94999999998,157437.93824999998,162948.26608874995,168651.45540185619,174554.25634092113,180663.65531285334,186986.88324880321,193531.42416251131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"180000 - 189998 NFR- Forny"]
[8,0,8,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"190000 - 190098 NFR- stimuleringsmidler"]
[9,0,9,0,null,null,"Valgt TDI",null,"Vit.ansatte",{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!J10,Tabeller!J12))","v":465000},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!K10,Tabeller!K12))","v":481274.99999999994},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!L10,Tabeller!L12))","v":498119.62499999994},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!M10,Tabeller!M12))","v":515553.8118749999},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!N10,Tabeller!N12))","v":533598.19529062486},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!O10,Tabeller!O12))","v":552274.13212579663},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!P10,Tabeller!P12))","v":571603.72675019945},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!Q10,Tabeller!Q12))","v":591609.85718645644},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!R10,Tabeller!R12))","v":612316.20218798239},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!S10,Tabeller!S12))","v":633747.26926456159},null,null,null,"Frikjøp eksisterende ansatt",null,null,null,null,null,null,null,null,null,null,"190500 - 190698 NFR midler mottatt via statlige aktører"]
[10,0,10,0,null,null,null,null,"Adm/teknisk",{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!J11,Tabeller!J13))","v":142000},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!K11,Tabeller!K13))","v":146970},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!L11,Tabeller!L13))","v":152113.94999999998},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!M11,Tabeller!M13))","v":157437.93824999998},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!N11,Tabeller!N13))","v":162948.26608874995},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!O11,Tabeller!O13))","v":168651.45540185619},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!P11,Tabeller!P13))","v":174554.25634092113},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!Q11,Tabeller!Q13))","v":180663.65531285334},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!R11,Tabeller!R13))","v":186986.88324880321},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!S11,Tabeller!S13))","v":193531.42416251131},null,null,null,"Prosjektansatt",null,null,null,null,null,null,null,null,null,null,"191000 - 191199 RFF-Regionale forskningsfond"]
[11,0,11,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200000 - 204698 Bidrag fra andre departementer, direktorater og tilsyn"]
[12,0,12,0,null,null,"Lønnsberegninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"205000 - 209698 Bidrag fra Kunnskapsdepartementet"]
[13,0,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"210000 - 219998 Bidrag fra øvrige statlige virksomheter/forvaltningsorganer /stiftelser/aksjeselskap"]
[14,0,14,0,null,null,null,null,null,null,null,"Fra Buddy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"250000 - 274999 Bidrag fra kommuner og fylkeskommuner"]
[15,0,15,0,null,null,null,null,null,null,null,"Fra første budsjettår","Inneværende år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"275000 - 279998 Bidrag fra regionale forskningsfond"]
[16,0,16,0,null,null," ansatte under 60 år","Ltr","ART","Multiplikator","TOTALT","Multiplikator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420000 - 429998 Bidrag fra nærlingsliv og privatpersoner"]
[17,0,17,0,null,null,"NN",45,null,null,416400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"460000 - 479998 Bidrag fra norske fond, legater, organisasjoner og stiftelser"]
[18,0,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"610000 - 629998 Bidrag fra utland- Nordisk ministerråd"]
[19,350800,19,{"$f":"B25/$H$5","v":215.47911547911548},null,null,"Fast lønn",null,"faktor",null,376000,0.90297790585975024,0.90015148156358538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"640000 - 649998 EU forskning/ rammeprogrammer (6. rammeprogram) - Utland"]
[20,354300,20,{"$f":"B26/$H$5","v":217.62899262899262},null,null,"Feriepenge avsetning",0.12,0.88,0.12,45120,0.10835734870317003,0.10801817778763025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"650000 - 656998 EU forskning/ rammeprogrammer (7. rammeprogram) - Utland"]
[21,358300,21,220.08599508599508,null,null,"Pensjon",0.09,0.86280851063829789,0.13719148936170206,37440,8.9913544668587891E-2,0.13244104226705089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"657000 - 657998 EU andre tilskudd - Utland"]
[22,361900,22,222.29729729729729,null,null,"AGA ( av  Lønn/ Fp og Pensjon )",0.14099999999999999,0.82273600000000002,0.17726399999999998,64656.959999999992,0.15527608069164264,0.16082610892817556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"690000 - 694998 Bidrag fra utlandet - andre"]
[23,365800,23,224.69287469287468,null,null,"AGA (Lønn høyere enn 750 000)",0.14099999999999999,"Sum",0.43445548936170203,523216.95999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"710000 - 710999 Gaver som kan gir rett til gaveforsterkning"]
[24,369800,24,227.14987714987714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"711000 - 719999 Gaver fra kreftforeningen som gir gaveforsterkning"]
[25,374000,25,229.72972972972974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"720000 - 729999 Andre gaver"]
[26,378300,26,232.37100737100738,null,null,null,"Antatt lønnsjustering:",{"$f":"D1","v":2024},4.9000000000000002E-2,{"$f":"I32+1","v":2025},3.5000000000000003E-2,"2026 og frem",1.0349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oppdrag","179700 - 179998 Oppdrag fra NFR"]
[27,382300,27,234.82800982800984,null,null,null,null,null,{"$f":"IF(Registrering!$B$53=\"Ja\",I36*$N$32,I37)","v":1.0857149999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"204700 - 204998 Oppdrag fra andre departementer, direktorater og tilsyn"]
[28,386300,28,237.28501228501227,null,null,null,null,{"$f":"J7","v":2024},{"$f":"K7","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"209700 - 209998 Oppdrag fra Kunnskapsdepartementet"]
[29,390100,29,239.61916461916462,null,null,"Lønnsjustering",null,{"$f":"IF(Registrering!$B$53=\"ja\",Tabeller!I37*Tabeller!I36,Tabeller!I37)","v":1.0489999999999999},{"$f":"1*Registrering!$E$55+1","v":1.0349999999999999},{"$f":"IF(Registrering!$B$53=\"Ja\",J35*$J36,J35)","v":1.0712249999999999},{"$f":"IF(Registrering!$B$53=\"Ja\",K35*$J36,K35)","v":1.1087178749999997},{"$f":"IF(Registrering!$B$53=\"Ja\",L35*$J36,L35)","v":1.1475230006249997},{"$f":"IF(Registrering!$B$53=\"Ja\",M35*$J36,M35)","v":1.1876863056468745},{"$f":"IF(Registrering!$B$53=\"Ja\",N35*$J36,N35)","v":1.229255326344515},{"$f":"IF(Registrering!$B$53=\"Ja\",O35*$J36,O35)","v":1.2722792627665729},{"$f":"IF(Registrering!$B$53=\"Ja\",P35*$J36,P35)","v":1.3168090369634029},{"$f":"IF(Registrering!$B$53=\"Ja\",Q35*$J36,Q35)","v":1.3628973532571218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"220000 - 229998 Oppdrag fra øvrige statlige virksomheter/forvaltningsorganer /stiftelser/aksjeselskap"]
[30,394100,30,242.07616707616708,null,null,null,null,{"$f":"1*Registrering!$B$55+1","v":1.0489999999999999},{"$f":"1*Registrering!$E$55+1","v":1.0349999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"280000 - 294999 Oppdrag fra kommuner og fylkeskommuner"]
[31,397700,31,244.28746928746929,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"295000 - 299998 Oppdrag fra regionale forskningsfond"]
[32,401900,32,246.86732186732186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430000 - 449998 Oppdrag fra nærlingsliv og privatpersoner"]
[33,405800,33,249.26289926289925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"480000 - 499998 Oppdrag fra norske fond, legater, organisasjoner og stiftelser"]
[34,410000,34,251.84275184275185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"695000 - 699998 Oppdrag fra utlandet - andre"]
[35,414200,35,254.42260442260442,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I36*J36","v":1.0857149999999998}]
[36,418500,36,257.06388206388209]
[37,423300,37,260.01228501228502]
[38,428100,38,262.96068796068795,null,null,"Egenandel"]
[39,432800,39,265.84766584766584,null,null,"NFR"]
[40,437900,40,268.980343980344,null,null,"Private"]
[41,443000,41,272.11302211302211,null,null,"Internasjonale"]
[42,448900,42,275.73710073710072,null,null,"Offentlige"]
[43,454500,43,279.1769041769042,null,null,"EU"]
[44,460600,44,282.92383292383295]
[45,466600,45,286.60933660933659]
[46,472900,46,290.47911547911548,null,null,"Sats pr årsverk"]
[47,480900,47,295.3931203931204,null,null,"Inntekt fra bidragsyter","Type",{"$f":"D1","v":2024},{"$f":"I53+1","v":2025},{"$f":"J53+1","v":2026},2027,2028,2029,2030,2031,2032,2033]
[48,487800,48,299.63144963144964,null,null,"Prosjektleder/adm.leder","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[49,495200,49,304.1769041769042,null,null,"Forsker - professor","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[50,502300,50,308.53808353808353,null,null,"Forsker - 1.aman.","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[51,509300,51,312.83783783783781,null,null,"Forsker (rundsum)","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[52,516800,52,317.44471744471747,null,null,"Gjesteforsker","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[53,524700,53,322.29729729729729,null,null,"Postdoktor / Forsker","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[54,532200,54,326.90417690417689,null,null,"Stipendiat","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[55,540500,55,332.00245700245699,null,null,"Vit.ass","Rundsum",1312000,1363000,1414000,1464000,1518000,1568000,1623000,1679804.9999999998,1738598.1749999996,1799449.1111249994]
[56,548600,56,336.97788697788695,null,null,"Teknisk/adm. bistand/Feltassistent","Faktisk lønn",0.25]
[57,557100,57,342.19901719901719,null,null,"Studentstipend","Rundsum",100000]
[58,565900,58,347.60442260442261,null,null,"Gjesteforskerstipend 1","Rundsum",57000]
[59,575400,59,353.43980343980343,null,null,"Gjesteforskerstipend 2-12","Rundsum",33000]
[60,584500,60,359.02948402948402,null,null,"Utenlandsstipend enslig","Rundsum",22000]
[61,594500,61,365.17199017199016,null,null,"Utenlandsstipend familie","Rundsum",38000]
[62,604900,62,371.56019656019657,null,null,"Timebasert lønn","Kostnadsdekning pluss påslag",0.25]
[63,615700,63,378.19410319410321,null,null,"Om NFRs satser - se nettsiden:","http://www.forskningsradet.no/servlet/Satellite?c=Page&pagename=ForskningsradetNorsk%2FHovedsidemal&cid=1183468209187"]
[64,624500,64,383.59950859950862]
[65,635400,65,390.2948402948403]
[66,646000,66,396.80589680589679]
[67,657300,67,403.74692874692875]
[68,667700,68,410.13513513513516]
[69,679700,69,417.50614250614251,null,null,"Leie av lokaler",null,null,"fratrekk inngående mva",null,null,"Unntak pga kurs/undervisning"]
[70,692400,70,425.30712530712532,null,null,"Reiser","videresalg",null,0.2,null,null,"Unntak pga lovpålagt oppdrag"]
[71,708000,71,331.43589743589746,null,null,"Rekvisita","videresalg",null,"Frtrekk for utgående mva",null,null,"Unntak pga arbeid utført i utland"]
[72,720100,72,337.38461538461536,null,null,"Bevertning, utlegg",null,null,0.8,null,null,"Unntak pga helsetjenester"]
[73,732300,73,343.38461538461536,null,null,"Hotellopphold, utlegg",null,null,null,null,null,"Annet unntak, beskriv i feltet under"]
[74,745000,74,349.64102564102564,null,null,"Ekskursjoner, utlegg","utlegg"]
[75,759100,75,356.46153846153845,null,null,"Trykksaker","videresalg"]
[76,777900,76,365.74358974358972,null,null,"Andre driftskostnader"]
[77,796600,77,374.87179487179486,null,null,"Honorar foredragsholder inkl. Mva"]
[78,821100,78,386.92307692307691]
[79,845900,79,399.12820512820514]
[80,870900,80,411.38461538461536]
[81,895500,81,423.38461538461536,null,null,"1 år"]
[82,919200,82,435.07692307692309,null,null,"2 år"]
[83,942700,83,446.61538461538464,null,null,"3 år"]
[84,966300,84,458.20512820512823,null,null,"4 år"]
[85,996000,85,472.76923076923077,null,null,"5 år"]
[86,1025200,86,487.17948717948718,null,null,"6 år"]
[87,1055200,87,501.84615384615387,null,null,"7 år"]
[88,1078600,88,513.33333333333337,null,null,"8 år"]
[89,1102200,89,524.92307692307691,null,null,"9 år"]
[90,1125800,90,536.51282051282055,null,null,"10 år"]
[91,1149700,91,548.25641025641028]
[92,1173100,92,559.74358974358972]
[93,1196800,93,571.38461538461536]
[94,1220400,94,582.92307692307691]
[95,1244200,95,594.61538461538464]
[96,1267300,96,605.9487179487179]
[97,1290500,97,617.33333333333337]
[98,1313600,98,628.71794871794873]
[99,1335800,99,639.64102564102564]
[100,1357900,100,650.46153846153845]
[101,1380100,101,661.33333333333337]
[102,0]

{"sheet":"Endringslogg","index":28,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[]
["Oversikt over endringer som er foretatt i budsjetteringsmalen (gjeldende fra 20/10/2014):"]
[]
["Dato","Beskrivelse av endring","Utført av "]
["2014-10-20","Kommentarfeltene under drift på budsjettarkfanen er Wrap'et slik at lengre tekst legges seg på flere linjer.","Terje"]
["2014-11-25","Arkfanen \"intern oversikt\" er endret slik at den er i tråd med ny prosjektlederrapport, dvs skille på eksterne inntekter og tilhørende eksternt finansierte kostnader og intern finansiering av ressurser","terje "]
["2014-12-16","Lagt inn ekstra rad med årlige totale kostnader, og prosjektets totale ramme.","terje"]
["2015-01-22","Sats per årsverk på finansieringsarkfanen (NFR) er tilrettelagt for rundsummer på samtlige vitenskapelige stillingskategorier, dette i tråd med NFR sine endrede finansieringsregler knyttet til arbeidsinnsats. I tillegg er satsene for ulike typer utenlandsstipend oppdatert med nye satser, samt at malen er tilrettelagt for 2015 som første år i budsjetteringsperioden. ","terje "]
["2015-02-09","NFR- arfanen - oversikten over ressurser finansiert av NFR viste total eksterne inntekter - denne er nå korrigert til kun å gjelde bevilgningen fra NFR.","terje"]
["2015-02-09","Malen er tilrettelagt med 2015 som første år","terje"]
["2015-02-18","Lønnsmultiplikatoren er oppdatert med lønnsvekst for 2015, samt pensjonssatser","terje "]
["2015-03-17","Arkfane \"Finansiering\", \"sats per årsverk (NFR-satser)\" er tilrettelagt med mulighet for å søke finansiering for direkte lønnskostnader med et visst påslag for overhead på vitenskapelige stillinger, feks 25 % som NFR opererte med frem til utgangen av 2014. Stillingskategorien \"diverse vitenskapelig ansatte\" må benyttes til dette formål.","terje "]
["2015-03-17","Fordeling av leiestedskostnadene på ulike finansiører skjer med bakgrunn i de valgene som gjøres arkfanen \"Leiested\", feks vil KUN leiestedskostnader finansiert av NFR vises under ressursallokering på NFR-budsjettet.","terje "]
["2015-04-07","Korrigering av overheadberegning: Ved å velge stillingskategori \"Teknisk adm bistand\" så ble satsen for vitenskapelige stillinger valgt (379  for 2014). Formlene er nå korrigert slik at riktige satses hentes. ","terje "]
["2015-04-17","Malen er oppdatert med nye TDI-satser som et glidende gjennomsnitt av regnskapstall for hhv 2012, 2013 og 2014.","Terje "]
["2015-05-11","Malen er oppdatert med nye lønnstabeller som er gjeldende fra 1. mai. 2015.","Terje "]
["2015-05-15","Malen er oppdatert med null i lønnsvekst i 2015 pga nye lønnstabeller","terje "]
["2015-06-05","Viderefordelte midler er tatt ut fra beregningen av egenandelsprosent.","Terje"]
["2015-06-09","Arkfanen \"intern oversikt\" er tilrettelagt slik at det \"reelle nettobidraget\" fremkommer - se budsjettarkfanen celle F67-69","terje "]
["2015-07-10","tabeller er oppdatert med ny lønnmultiplikator pga nye pensjonssatser for 2016","terje "]
["2016-01-14","Finansieringstype \"Sats per årsverk\" er oppdatert med nye satser fra NFR","terje "]
["2016-01-15","Komplettert \"sats per årsverk\" med rundsummer for samtlige stillingskategorier som genererer rundsum fra NFR","terje "]
["2016-01-15","Lagt inn lønnstigning på 3% for 2016 som er første år i prosjektperioden","terje "]
["2016-01-15","Justert malen slik at nedtrekksmenyen for stillingskategorier igjen fungerer.","terje "]
["2016-02-03","Endret linken på årstallene slik at alle arkfaner starter med inneværende år, uavhengig av hva som legges inn som første budsjettår på registreringsarkfanen.","terje "]
["2016-02-10","Endret på tilknytning til lønnsmultiplikatoren slik at søknadsmalen er i overensstemmelse med Buddy - små utslag!","terje"]
["2016-06-10","Malen er oppdatert nye TDI-satser for 2016 som et vektet snitt av årene 2013-2015.","Terje "]
["2016-06-22","Lagt inn lønnstabell gjeldende fra mai 2016. Pga 2 ulike tariffavtaler i årets oppgjør er det den som gjelder Lo-stat, Unio og YS- stat som er lagt inn.","terje"]
["2016-07-04","Lønnmultiplikatoren er oppdatert med ny lønnstabell (se punkt over), samt endret pensjonssats.","terje"]
["2016-09-05","Alle arkfanene er tilpasset slik at innholdet passer til en utskriftsside.","terje"]
["2017-04-25","Malen tilrettlagt med lønnsstigning for hhv 2017 og 2018 på 3%.","terje"]
["2017-05-11","Malen er oppdatert med nye TDI satser for 2017, gjennomsnitt for årene 2014-2016  ","terje "]
["2017-05-15","På arkfanen \"NFR - budsjett\" er leiested endret til utstyr på kostnadsplan.","Terje "]
["2017-05-15","I henhold til tilbakemeldinger fra NFR så legges leiested under utstyr. ","Terje "]
["2018-07-01","Ny versjon av budsjettmal lansert","Dag"]
["2018-08-13","Rettet opp slik at Egenfinasiert drift vises i fane NFR-budsjett.","Dag"]
[]
["2018-08-15","Tilrettelagt for Nasjonal infrastruktur. Lagt inn utstyr som valgt under drift.","Dag"]
["2018-08-15","Rettet en feil i NFR-budsjett, Andre driftskostnader(rad 41) som tok med ","Dag"]
[null,"Generelle driftsmidler, dekkes av rundsum. Nå trekkes den ut"]