{"text_format":"1","workbook":"xlsx","n_sheets":47,"sheets":["Forside","Registrering","Budsjett","Budsjett_FL","Budsjett oppdrag","Konferansemal","Leiested","Prosjektcontroller","Prosjektcontroller_FL","Prosjektleder","Prosjektleder_FL","Prosjekteier","Prosjekteier_FL","Intern budsjett oppdrag","Tabeller","NFR-budsjett","RCN budget","NFR - Inkl.partnere","NFR-budsjett_FL","RCN budget_FL","NFR - Inkl.partnere_FL","NFR-budsjett-SFF","NFR - Inkl. partnere SFF","SFF-tilleggsfin.eksist.","SFF-tilleggsfin.nye","Eksternt tilbud oppdrag","Endringslogg","NFR - Partner 1","NFR - Partner 2","NFR - Partner 3","NFR - Partner 4","NFR - Partner 5","NFR - Partner 6","NFR - Partner 7","NFR - Partner 8","NFR - Partner 9","NFR - Partner 10","NFR SFF - Partner 1","NFR SFF - Partner 2","NFR SFF - Partner 3","NFR SFF - Partner 4","NFR SFF - Partner 5","NFR SFF - Partner 6","NFR SFF - Partner 7","NFR SFF - Partner 8","NFR SFF - Partner 9","NFR SFF - Partner 10"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":5,"defined_names":11,"comments":27,"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":40,"n_cols":2,"rows_kept":40,"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"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2024-01-23"]

{"sheet":"Registrering","index":1,"n_rows":55,"n_cols":10,"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*","Haiex "]
["Prosjektleder*","Eirik Gramstad"]
["Prosjekteier *","Susanne Viefers"]
["Navn på enhet*","Fysisk Institutt"]
["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)*","01.10.2025"]
["Prosjektets (avtaleperioden) start*"]
["Prosjektets (avtaleperioden) slutt*"]
["Prosjektslutt (dd.mm.år)","30.09.2030"]
["Informasjon om finansiering"]
["Navn på finansieringskilde(r)","NFR"]
["NFR-program","KI"]
["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$13,3,FALSE))","v":142000}]
["Pris- lønnsjustering"]
["Årlig lønnsjustering  i hele prosjektperioden","Ja"]
[null,{"$f":"Budsjett!K3","v":2024},null,null,2025,null,null,null,null,"2026 og fremover"]
[null,{"$f":"Tabeller!J32","v":4.9000000000000002E-2},null,null,{"$f":"Tabeller!L32","v":3.5000000000000003E-2},null,null,null,null,3.5000000000000003E-2]

{"sheet":"Budsjett","index":2,"n_rows":79,"n_cols":213,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["Alle beløp er angitt i hele kroner",null,"Prosjekttittel:",{"$f":"Registrering!B3","v":"Haiex "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,{"$f":"AR4*K84","v":0},null,null,null,null,null,null,null,"OVERHEADKOSTNADER",null,null,null,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,null,null,null,"Internt finansiert overhead",null,null,null,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,null,null,null,"NFR",null,null,null,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,null,null,null,"Internasjonale",null,null,null,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,null,null,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead i henhold til TDI"]
[null,null,{"$f":"C10+C17","v":-25815650},{"$f":"D10+D17","v":15752977.198005762},{"$f":"C2+D2","v":-10062672.801994238},{"$f":"E2/D2","v":-0.63877911302176682},null,null,null,null,"REGISTRER MÅNEDSVERK"]
[null,"Prosjektansatte","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Årslønn","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},{"$f":"T3+1","v":2034},2035,2036,null,null,null,null,null,null,null,null,null,"Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,{"$f":"AR3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB3","v":2034},2035,2036,null,null,{"$f":"BF3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BO3","v":2033},{"$f":"BP3","v":2034},{"$f":"BQ3","v":2035},{"$f":"BR3","v":2036},null,null,{"$f":"CY3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"DI3","v":2034},{"$f":"DJ3","v":2035},{"$f":"DK3","v":2036},null,null,{"$f":"BU3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE3","v":2034},2035,2036,"Totalt",null,null,null,{"$f":"BU3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE3","v":2034},{"$f":"CF3","v":2035},{"$f":"CG3","v":2036},"Totalt",null,null,{"$f":"CJ3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CT3","v":2034},{"$f":"CU3","v":2035},{"$f":"CV3","v":2036},"Totalt",null,null,{"$f":"CY3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"DI3","v":2034},{"$f":"DJ3","v":2035},{"$f":"DK3","v":2036},{"$f":"DL3","v":"Totalt"},null,null,{"$f":"DP3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"DZ3","v":2034},2035,2036,{"$f":"EC3","v":"Totalt"},null,null,null,{"$f":"EF3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"EP3","v":2034},2035,2036,{"$f":"ES3","v":"Totalt"},null,null,{"$f":"AR3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB3","v":2034},{"$f":"BC3","v":2035},{"$f":"BD3","v":2036}]
[null,"Stipendiat",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL4))","v":-4490750},{"$f":"SUM(AR4:BD4)","v":2521529.7775051012},{"$f":"IFERROR(SUM(BF4:BR4),0)","v":1610700.5547326817},{"$f":"SUM(D4:E4)","v":4132230.3322377829},{"$f":"SUM(K4:W4)/12","v":3},"NFR",570000,"N.N. a phd",null,null,9,12,12,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I4","v":570000},{"$f":"AG4*Tabeller!$I$35","v":597930},{"$f":"IF(AG4>0,(AH4-400)/52*47,0)","v":540075.19230769237},{"$f":"AI4*Tabeller!$H$26","v":64809.023076923084},{"$f":"SUM(AI4:AJ4,AL4)*Tabeller!$H$27","v":62027.311084615387},{"$f":"AH4*Tabeller!$H$28","v":84308.12999999999},{"$f":"SUM(AI4:AL4)","v":751219.65646923089},{"$f":"AM4+(IF(B4=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1216219.656469231},{"$f":"AN4/Tabeller!$H$5","v":747.06367104989624},null,null,{"$f":"((K4*Budsjett!$AM4))/12","v":0},{"$f":"((L4*Budsjett!$AM4)*(Tabeller!J$35))/12","v":0},{"$f":"((M4*Budsjett!$AM4)*(Tabeller!K$35))/12","v":603543.95737593877},{"$f":"((N4*Budsjett!$AM4)*(Tabeller!L$35))/12","v":832890.6611787955},{"$f":"((O4*Budsjett!$AM4)*(Tabeller!M$35))/12","v":862041.83432005334},{"$f":"((P4*Budsjett!$AM4)*(Tabeller!N$35))/12","v":223053.32463031376},{"$f":"((Q4*Budsjett!$AM4)*(Tabeller!O$35))/12","v":0},{"$f":"((R4*Budsjett!$AM4)*(Tabeller!P$35))/12","v":0},{"$f":"((S4*Budsjett!$AM4)*(Tabeller!Q$35))/12","v":0},{"$f":"((T4*Budsjett!$AM4)*(Tabeller!R$35))/12","v":0},{"$f":"((U4*Budsjett!$AM4)*(Tabeller!S$35))/12","v":0},{"$f":"((V4*Budsjett!$AM4)*(Tabeller!T$35))/12","v":0},{"$f":"((W4*Budsjett!$AM4)*(Tabeller!U$35))/12","v":0},null,{"$f":"IFERROR(IF($E$71>$E$70,BU4,GS4),0)","v":0},0,385531.27376224921,532033.15779190394,550654.31831462053,142481.80486390804,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$73=$E$72,AR4*$E$73,AR4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AS4*$E$73,AS4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AT4*$E$73,AT4*Budsjett!$E$72),0)","v":385531.27376224921},{"$f":"IFERROR(IF($E$73=$E$72,AU4*$E$73,AU4*Budsjett!$E$72),0)","v":532033.15779190394},{"$f":"IFERROR(IF($E$73=$E$72,AV4*$E$73,AV4*Budsjett!$E$72),0)","v":550654.31831462053},{"$f":"IFERROR(IF($E$73=$E$72,AW4*$E$73,AW4*Budsjett!$E$72),0)","v":142481.80486390804},{"$f":"IFERROR(IF($E$73=$E$72,AX4*$E$73,AX4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AY4*$E$73,AY4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AZ4*$E$73,AZ4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BA4*$E$73,BA4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BB4*$E$73,BB4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BC4*$E$73,BC4*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BD4*$E$73,BD4*Budsjett!$E$72),0)","v":0},null,null,{"$f":"BF4-BU4","v":0},0,0,0,0,0,0,0,0,{"$f":"BO4-CD4","v":0},{"$f":"BP4-CE4","v":0},{"$f":"BQ4-CF4","v":0},{"$f":"BR4-CG4","v":0},null,{"$f":"B4","v":"Stipendiat"},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR4*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!I$55*K4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!I$54*K4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!I$56*K4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!I$58*K4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!I$59*K4,0)+IF($CX4=\"Stipendiat\",Tabeller!I$60*K4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!I$57*K4,0)+IF($CX4=\"Vit.ass\",Tabeller!I$61*K4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS4*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!J$55*L4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!J$54*L4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!J$56*L4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!J$58*L4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!J$59*L4,0)+IF($CX4=\"Stipendiat\",Tabeller!J$60*L4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!J$57*L4,0)+IF($CX4=\"Vit.ass\",Tabeller!J$61*L4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT4*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!K$55*M4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!K$54*M4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!K$56*M4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!K$58*M4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!K$59*M4,0)+IF($CX4=\"Stipendiat\",Tabeller!K$60*M4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!K$57*M4,0)+IF($CX4=\"Vit.ass\",Tabeller!K$61*M4,0))/12))","v":-1073250},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU4*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!L$55*N4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!L$54*N4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!L$56*N4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!L$58*N4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!L$59*N4,0)+IF($CX4=\"Stipendiat\",Tabeller!L$60*N4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!L$57*N4,0)+IF($CX4=\"Vit.ass\",Tabeller!L$61*N4,0))/12))","v":-1484000},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV4*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!M$55*O4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!M$54*O4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!M$56*O4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!M$58*O4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!M$59*O4,0)+IF($CX4=\"Stipendiat\",Tabeller!M$60*O4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!M$57*O4,0)+IF($CX4=\"Vit.ass\",Tabeller!M$61*O4,0))/12))","v":-1536000},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW4*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!N$55*P4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!N$54*P4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!N$56*P4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!N$58*P4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!N$59*P4,0)+IF($CX4=\"Stipendiat\",Tabeller!N$60*P4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!N$57*P4,0)+IF($CX4=\"Vit.ass\",Tabeller!N$61*P4,0))/12))","v":-397500},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX4*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!O$55*Q4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!O$56*Q4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!O$58*Q4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!O$59*Q4,0)+IF($CX4=\"Stipendiat\",Tabeller!O$60*Q4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!O$57*Q4,0)+IF($CX4=\"Vit.ass\",Tabeller!O$61*Q4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY4*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!P$55*R4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!P$54*R4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!P$56*R4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!P$58*R4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!P$59*R4,0)+IF($CX4=\"Stipendiat\",Tabeller!P$60*R4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!P$57*R4,0)+IF($CX4=\"Vit.ass\",Tabeller!P$61*R4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ4*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!Q$55*S4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!Q$56*S4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!Q$58*S4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!Q$59*S4,0)+IF($CX4=\"Stipendiat\",Tabeller!Q$60*S4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!Q$57*S4,0)+IF($CX4=\"Vit.ass\",Tabeller!Q$61*S4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA4*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!R$55*T4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!R$54*T4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!R$56*T4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!R$58*T4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!R$59*T4,0)+IF($CX4=\"Stipendiat\",Tabeller!R$60*T4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!R$57*T4,0)+IF($CX4=\"Vit.ass\",Tabeller!R$61*T4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB4*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!S$55*U4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!S$54*U4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!S$56*U4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!S$58*U4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!S$59*U4,0)+IF($CX4=\"Stipendiat\",Tabeller!S$60*U4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!S$57*U4,0)+IF($CX4=\"Vit.ass\",Tabeller!S$61*U4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC4*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!T$55*V4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!T$54*V4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!T$56*V4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!T$58*V4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!T$59*V4,0)+IF($CX4=\"Stipendiat\",Tabeller!T$60*V4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!T$57*V4,0)+IF($CX4=\"Vit.ass\",Tabeller!T$61*V4,0))/12))","v":0},{"$f":"-((IF($CX4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD4*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD4*(1+Tabeller!$I$62)),0)+(IF($CX4=\"Forsker - professor\",Tabeller!U$55*W4,0)+IF($CX4=\"Prosjektleder/adm.leder\",Tabeller!U$54*W4,0)+IF($CX4=\"Forsker - 1.aman.\",Tabeller!U$56*W4,0)+IF($CX4=\"Gjesteforsker\",Tabeller!U$58*W4,0)+IF($CX4=\"Postdoktor / forsker\",Tabeller!U$59*W4,0)+IF($CX4=\"Stipendiat\",Tabeller!U$60*W4,0)+IF($CX4=\"Forsker (rundsum)\",Tabeller!U$57*W4,0)+IF($CX4=\"Vit.ass\",Tabeller!U$61*W4,0))/12))","v":0},{"$f":"SUM(CY4:DK4)","v":-4490750},null,null,{"$f":"CX4","v":"Stipendiat"},{"$f":"IF($H4=\"NFR\",CY4,0)","v":0},0,-1073250,-1484000,-1536000,-397500,0,0,0,0,{"$f":"IF($H4=\"NFR\",DI4,0)","v":0},{"$f":"IF($H4=\"NFR\",DJ4,0)","v":0},{"$f":"IF($H4=\"NFR\",DK4,0)","v":0},{"$f":"SUM(DP4:EB4)","v":-4490750},null,{"$f":"DO4","v":"Stipendiat"},{"$f":"IF($H4=$EE$1,CY4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF4:ER4)","v":0},null,{"$f":"EE4","v":"Stipendiat"},{"$f":"IF($H4=$EU$1,CY4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV4:FH4)","v":0},null,{"$f":"EU4","v":"Stipendiat"},{"$f":"IF($H4=$FK$1,CY4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL4:FX4)","v":0},null,null,{"$f":"FK4","v":"Stipendiat"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC4:GO4)","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$12))","v":373589.71874999994},{"$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$12))","v":515553.8118749999},{"$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$12))","v":533598.19529062486},{"$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$12))","v":138068.53303144916},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(U4/12)*Tabeller!T$11,(U4/12)*Tabeller!T$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(U4/12)*Tabeller!T$13,(U4/12)*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(V4/12)*Tabeller!U$11,(V4/12)*Tabeller!U$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(V4/12)*Tabeller!U$13,(V4/12)*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(W4/12)*Tabeller!V$11,(W4/12)*Tabeller!V$10),IF($B4=\"Teknisk/adm. bistand/Feltassistent\",(W4/12)*Tabeller!V$13,(W4/12)*Tabeller!V$12))","v":0}]
[null,"Stipendiat",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL5))","v":-4490750},{"$f":"SUM(AR5:BD5)","v":2522720.2393254819},{"$f":"IFERROR(SUM(BF5:BR5),0)","v":1611460.9968783907},{"$f":"SUM(D5:E5)","v":4134181.2362038726},{"$f":"SUM(K5:W5)/12","v":3},"NFR",570000,"N.N. b phd",null,null,9,12,12,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I5","v":570000},{"$f":"AG5*Tabeller!$I$35","v":597930},{"$f":"IF(AG5>0,(AH5-400)/52*47,0)","v":540075.19230769237},{"$f":"AI5*Tabeller!$H$26","v":64809.023076923084},{"$f":"SUM(AI5:AJ5,AL5)*Tabeller!$H$28","v":92876.406069230768},{"$f":"AH5*Tabeller!$H$27","v":53813.7},{"$f":"SUM(AI5:AL5)","v":751574.32145384618},{"$f":"AM5+(IF(B5=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1216574.3214538461},{"$f":"AN5/Tabeller!$H$5","v":747.28152423454912},null,null,{"$f":"((K5*Budsjett!$AM5))/12","v":0},{"$f":"((L5*Budsjett!$AM5)*(Tabeller!J$35))/12","v":0},{"$f":"((M5*Budsjett!$AM5)*(Tabeller!K$35))/12","v":603828.90187454724},{"$f":"((N5*Budsjett!$AM5)*(Tabeller!L$35))/12","v":833283.88458687498},{"$f":"((O5*Budsjett!$AM5)*(Tabeller!M$35))/12","v":862448.82054741576},{"$f":"((P5*Budsjett!$AM5)*(Tabeller!N$35))/12","v":223158.63231664375},{"$f":"((Q5*Budsjett!$AM5)*(Tabeller!O$35))/12","v":0},{"$f":"((R5*Budsjett!$AM5)*(Tabeller!P$35))/12","v":0},{"$f":"((S5*Budsjett!$AM5)*(Tabeller!Q$35))/12","v":0},{"$f":"((T5*Budsjett!$AM5)*(Tabeller!R$35))/12","v":0},{"$f":"((U5*Budsjett!$AM5)*(Tabeller!S$35))/12","v":0},{"$f":"((V5*Budsjett!$AM5)*(Tabeller!T$35))/12","v":0},{"$f":"((W5*Budsjett!$AM5)*(Tabeller!U$35))/12","v":0},null,0,0,385713.29035633075,532284.34069173632,550914.2926159472,142549.07321437629,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$73=$E$72,AR5*$E$73,AR5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AS5*$E$73,AS5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AT5*$E$73,AT5*Budsjett!$E$72),0)","v":385713.29035633075},{"$f":"IFERROR(IF($E$73=$E$72,AU5*$E$73,AU5*Budsjett!$E$72),0)","v":532284.34069173632},{"$f":"IFERROR(IF($E$73=$E$72,AV5*$E$73,AV5*Budsjett!$E$72),0)","v":550914.2926159472},{"$f":"IFERROR(IF($E$73=$E$72,AW5*$E$73,AW5*Budsjett!$E$72),0)","v":142549.07321437629},{"$f":"IFERROR(IF($E$73=$E$72,AX5*$E$73,AX5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AY5*$E$73,AY5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AZ5*$E$73,AZ5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BA5*$E$73,BA5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BB5*$E$73,BB5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BC5*$E$73,BC5*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BD5*$E$73,BD5*Budsjett!$E$72),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Stipendiat",{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR5*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!I$55*K5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!I$54*K5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!I$56*K5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!I$58*K5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!I$59*K5,0)+IF($CX5=\"Stipendiat\",Tabeller!I$60*K5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!I$57*K5,0)+IF($CX5=\"Vit.ass\",Tabeller!I$61*K5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS5*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!J$55*L5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!J$54*L5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!J$56*L5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!J$58*L5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!J$59*L5,0)+IF($CX5=\"Stipendiat\",Tabeller!J$60*L5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!J$57*L5,0)+IF($CX5=\"Vit.ass\",Tabeller!J$61*L5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT5*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!K$55*M5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!K$54*M5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!K$56*M5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!K$58*M5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!K$59*M5,0)+IF($CX5=\"Stipendiat\",Tabeller!K$60*M5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!K$57*M5,0)+IF($CX5=\"Vit.ass\",Tabeller!K$61*M5,0))/12))","v":-1073250},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU5*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!L$55*N5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!L$54*N5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!L$56*N5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!L$58*N5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!L$59*N5,0)+IF($CX5=\"Stipendiat\",Tabeller!L$60*N5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!L$57*N5,0)+IF($CX5=\"Vit.ass\",Tabeller!L$61*N5,0))/12))","v":-1484000},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV5*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!M$55*O5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!M$54*O5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!M$56*O5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!M$58*O5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!M$59*O5,0)+IF($CX5=\"Stipendiat\",Tabeller!M$60*O5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!M$57*O5,0)+IF($CX5=\"Vit.ass\",Tabeller!M$61*O5,0))/12))","v":-1536000},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW5*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!N$55*P5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!N$54*P5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!N$56*P5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!N$58*P5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!N$59*P5,0)+IF($CX5=\"Stipendiat\",Tabeller!N$60*P5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!N$57*P5,0)+IF($CX5=\"Vit.ass\",Tabeller!N$61*P5,0))/12))","v":-397500},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX5*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!O$55*Q5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!O$56*Q5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!O$58*Q5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!O$59*Q5,0)+IF($CX5=\"Stipendiat\",Tabeller!O$60*Q5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!O$57*Q5,0)+IF($CX5=\"Vit.ass\",Tabeller!O$61*Q5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY5*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!P$55*R5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!P$54*R5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!P$56*R5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!P$58*R5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!P$59*R5,0)+IF($CX5=\"Stipendiat\",Tabeller!P$60*R5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!P$57*R5,0)+IF($CX5=\"Vit.ass\",Tabeller!P$61*R5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ5*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!Q$55*S5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!Q$56*S5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!Q$58*S5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!Q$59*S5,0)+IF($CX5=\"Stipendiat\",Tabeller!Q$60*S5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!Q$57*S5,0)+IF($CX5=\"Vit.ass\",Tabeller!Q$61*S5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA5*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!R$55*T5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!R$54*T5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!R$56*T5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!R$58*T5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!R$59*T5,0)+IF($CX5=\"Stipendiat\",Tabeller!R$60*T5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!R$57*T5,0)+IF($CX5=\"Vit.ass\",Tabeller!R$61*T5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB5*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!S$55*U5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!S$54*U5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!S$56*U5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!S$58*U5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!S$59*U5,0)+IF($CX5=\"Stipendiat\",Tabeller!S$60*U5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!S$57*U5,0)+IF($CX5=\"Vit.ass\",Tabeller!S$61*U5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC5*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!T$55*V5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!T$54*V5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!T$56*V5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!T$58*V5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!T$59*V5,0)+IF($CX5=\"Stipendiat\",Tabeller!T$60*V5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!T$57*V5,0)+IF($CX5=\"Vit.ass\",Tabeller!T$61*V5,0))/12))","v":0},{"$f":"-((IF($CX5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD5*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD5*(1+Tabeller!$I$62)),0)+(IF($CX5=\"Forsker - professor\",Tabeller!U$55*W5,0)+IF($CX5=\"Prosjektleder/adm.leder\",Tabeller!U$54*W5,0)+IF($CX5=\"Forsker - 1.aman.\",Tabeller!U$56*W5,0)+IF($CX5=\"Gjesteforsker\",Tabeller!U$58*W5,0)+IF($CX5=\"Postdoktor / forsker\",Tabeller!U$59*W5,0)+IF($CX5=\"Stipendiat\",Tabeller!U$60*W5,0)+IF($CX5=\"Forsker (rundsum)\",Tabeller!U$57*W5,0)+IF($CX5=\"Vit.ass\",Tabeller!U$61*W5,0))/12))","v":0},{"$f":"SUM(CY5:DK5)","v":-4490750},null,null,{"$f":"CX5","v":"Stipendiat"},{"$f":"IF($H5=\"NFR\",CY5,0)","v":0},{"$f":"IF($H5=\"NFR\",CZ5,0)","v":0},-1073250,-1484000,-1536000,-397500,0,0,0,0,0,0,0,{"$f":"SUM(DP5:EB5)","v":-4490750},null,{"$f":"DO5","v":"Stipendiat"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF5:ER5)","v":0},null,{"$f":"EE5","v":"Stipendiat"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV5:FH5)","v":0},null,{"$f":"EU5","v":"Stipendiat"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL5:FX5)","v":0},null,null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC5:GO5)","v":0},null,null,{"$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$12))","v":373589.71874999994},{"$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$12))","v":515553.8118749999},{"$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$12))","v":533598.19529062486},{"$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$12))","v":138068.53303144916},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(U5/12)*Tabeller!T$11,(U5/12)*Tabeller!T$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(U5/12)*Tabeller!T$13,(U5/12)*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(V5/12)*Tabeller!U$11,(V5/12)*Tabeller!U$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(V5/12)*Tabeller!U$13,(V5/12)*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(W5/12)*Tabeller!V$11,(W5/12)*Tabeller!V$10),IF($B5=\"Teknisk/adm. bistand/Feltassistent\",(W5/12)*Tabeller!V$13,(W5/12)*Tabeller!V$12))","v":0}]
[null,"Stipendiat",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL6))","v":-4650500},{"$f":"SUM(AR6:BD6)","v":2611015.4477018733},{"$f":"IFERROR(SUM(BF6:BR6),0)","v":1667862.1317691342},{"$f":"SUM(D6:E6)","v":4278877.579471007},{"$f":"SUM(K6:W6)/12","v":3},"NFR",570000,"N.N. c phd",null,null,null,9,12,12,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570000,{"$f":"AG6*Tabeller!$I$35","v":597930},540075.19230769237,{"$f":"AI6*Tabeller!$H$26","v":64809.023076923084},{"$f":"SUM(AI6:AJ6,AL6)*Tabeller!$H$28","v":92876.406069230768},{"$f":"AH6*Tabeller!$H$27","v":53813.7},751574.32145384618,{"$f":"AM6+(IF(B6=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1216574.3214538461},{"$f":"AN6/Tabeller!$H$5","v":747.28152423454912},null,null,{"$f":"((K6*Budsjett!$AM6))/12","v":0},{"$f":"((L6*Budsjett!$AM6)*(Tabeller!J$35))/12","v":0},{"$f":"((M6*Budsjett!$AM6)*(Tabeller!K$35))/12","v":0},{"$f":"((N6*Budsjett!$AM6)*(Tabeller!L$35))/12","v":624962.91344015626},{"$f":"((O6*Budsjett!$AM6)*(Tabeller!M$35))/12","v":862448.82054741576},{"$f":"((P6*Budsjett!$AM6)*(Tabeller!N$35))/12","v":892634.529266575},{"$f":"((Q6*Budsjett!$AM6)*(Tabeller!O$35))/12","v":230969.18444772626},{"$f":"((R6*Budsjett!$AM6)*(Tabeller!P$35))/12","v":0},{"$f":"((S6*Budsjett!$AM6)*(Tabeller!Q$35))/12","v":0},{"$f":"((T6*Budsjett!$AM6)*(Tabeller!R$35))/12","v":0},{"$f":"((U6*Budsjett!$AM6)*(Tabeller!S$35))/12","v":0},{"$f":"((V6*Budsjett!$AM6)*(Tabeller!T$35))/12","v":0},{"$f":"((W6*Budsjett!$AM6)*(Tabeller!U$35))/12","v":0},null,0,0,0,399213.25551880227,550914.2926159472,570196.29285750515,147538.29077687944,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$73=$E$72,AR6*$E$73,AR6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AS6*$E$73,AS6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AT6*$E$73,AT6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AU6*$E$73,AU6*Budsjett!$E$72),0)","v":399213.25551880227},{"$f":"IFERROR(IF($E$73=$E$72,AV6*$E$73,AV6*Budsjett!$E$72),0)","v":550914.2926159472},{"$f":"IFERROR(IF($E$73=$E$72,AW6*$E$73,AW6*Budsjett!$E$72),0)","v":570196.29285750515},{"$f":"IFERROR(IF($E$73=$E$72,AX6*$E$73,AX6*Budsjett!$E$72),0)","v":147538.29077687944},{"$f":"IFERROR(IF($E$73=$E$72,AY6*$E$73,AY6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AZ6*$E$73,AZ6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BA6*$E$73,BA6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BB6*$E$73,BB6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BC6*$E$73,BC6*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BD6*$E$73,BD6*Budsjett!$E$72),0)","v":0},null,null,{"$f":"BF6-BU6","v":0},{"$f":"BG6-BV6","v":0},{"$f":"BH6-BW6","v":0},{"$f":"BI6-BX6","v":0},{"$f":"BJ6-BY6","v":0},{"$f":"BK6-BZ6","v":0},{"$f":"BL6-CA6","v":0},{"$f":"BM6-CB6","v":0},{"$f":"BN6-CC6","v":0},{"$f":"BO6-CD6","v":0},{"$f":"BP6-CE6","v":0},{"$f":"BQ6-CF6","v":0},{"$f":"BR6-CG6","v":0},null,"Stipendiat",{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR6*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!I$55*K6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!I$54*K6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!I$56*K6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!I$58*K6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!I$59*K6,0)+IF($CX6=\"Stipendiat\",Tabeller!I$60*K6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!I$57*K6,0)+IF($CX6=\"Vit.ass\",Tabeller!I$61*K6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS6*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!J$55*L6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!J$54*L6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!J$56*L6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!J$58*L6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!J$59*L6,0)+IF($CX6=\"Stipendiat\",Tabeller!J$60*L6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!J$57*L6,0)+IF($CX6=\"Vit.ass\",Tabeller!J$61*L6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT6*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!K$55*M6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!K$54*M6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!K$56*M6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!K$58*M6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!K$59*M6,0)+IF($CX6=\"Stipendiat\",Tabeller!K$60*M6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!K$57*M6,0)+IF($CX6=\"Vit.ass\",Tabeller!K$61*M6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU6*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!L$55*N6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!L$54*N6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!L$56*N6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!L$58*N6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!L$59*N6,0)+IF($CX6=\"Stipendiat\",Tabeller!L$60*N6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!L$57*N6,0)+IF($CX6=\"Vit.ass\",Tabeller!L$61*N6,0))/12))","v":-1113000},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV6*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!M$55*O6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!M$54*O6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!M$56*O6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!M$58*O6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!M$59*O6,0)+IF($CX6=\"Stipendiat\",Tabeller!M$60*O6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!M$57*O6,0)+IF($CX6=\"Vit.ass\",Tabeller!M$61*O6,0))/12))","v":-1536000},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW6*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!N$55*P6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!N$54*P6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!N$56*P6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!N$58*P6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!N$59*P6,0)+IF($CX6=\"Stipendiat\",Tabeller!N$60*P6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!N$57*P6,0)+IF($CX6=\"Vit.ass\",Tabeller!N$61*P6,0))/12))","v":-1590000},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX6*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!O$55*Q6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!O$56*Q6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!O$58*Q6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!O$59*Q6,0)+IF($CX6=\"Stipendiat\",Tabeller!O$60*Q6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!O$57*Q6,0)+IF($CX6=\"Vit.ass\",Tabeller!O$61*Q6,0))/12))","v":-411500},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY6*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!P$55*R6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!P$54*R6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!P$56*R6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!P$58*R6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!P$59*R6,0)+IF($CX6=\"Stipendiat\",Tabeller!P$60*R6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!P$57*R6,0)+IF($CX6=\"Vit.ass\",Tabeller!P$61*R6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ6*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!Q$55*S6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!Q$56*S6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!Q$58*S6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!Q$59*S6,0)+IF($CX6=\"Stipendiat\",Tabeller!Q$60*S6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!Q$57*S6,0)+IF($CX6=\"Vit.ass\",Tabeller!Q$61*S6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA6*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!R$55*T6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!R$54*T6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!R$56*T6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!R$58*T6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!R$59*T6,0)+IF($CX6=\"Stipendiat\",Tabeller!R$60*T6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!R$57*T6,0)+IF($CX6=\"Vit.ass\",Tabeller!R$61*T6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB6*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!S$55*U6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!S$54*U6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!S$56*U6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!S$58*U6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!S$59*U6,0)+IF($CX6=\"Stipendiat\",Tabeller!S$60*U6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!S$57*U6,0)+IF($CX6=\"Vit.ass\",Tabeller!S$61*U6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC6*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!T$55*V6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!T$54*V6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!T$56*V6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!T$58*V6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!T$59*V6,0)+IF($CX6=\"Stipendiat\",Tabeller!T$60*V6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!T$57*V6,0)+IF($CX6=\"Vit.ass\",Tabeller!T$61*V6,0))/12))","v":0},{"$f":"-((IF($CX6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD6*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD6*(1+Tabeller!$I$62)),0)+(IF($CX6=\"Forsker - professor\",Tabeller!U$55*W6,0)+IF($CX6=\"Prosjektleder/adm.leder\",Tabeller!U$54*W6,0)+IF($CX6=\"Forsker - 1.aman.\",Tabeller!U$56*W6,0)+IF($CX6=\"Gjesteforsker\",Tabeller!U$58*W6,0)+IF($CX6=\"Postdoktor / forsker\",Tabeller!U$59*W6,0)+IF($CX6=\"Stipendiat\",Tabeller!U$60*W6,0)+IF($CX6=\"Forsker (rundsum)\",Tabeller!U$57*W6,0)+IF($CX6=\"Vit.ass\",Tabeller!U$61*W6,0))/12))","v":0},{"$f":"SUM(CY6:DK6)","v":-4650500},null,null,{"$f":"CX6","v":"Stipendiat"},{"$f":"IF($H6=\"NFR\",CY6,0)","v":0},{"$f":"IF($H6=\"NFR\",CZ6,0)","v":0},{"$f":"IF($H6=\"NFR\",DA6,0)","v":0},{"$f":"IF($H6=\"NFR\",DB6,0)","v":-1113000},{"$f":"IF($H6=\"NFR\",DC6,0)","v":-1536000},{"$f":"IF($H6=\"NFR\",DD6,0)","v":-1590000},{"$f":"IF($H6=\"NFR\",DE6,0)","v":-411500},{"$f":"IF($H6=\"NFR\",DF6,0)","v":0},{"$f":"IF($H6=\"NFR\",DG6,0)","v":0},{"$f":"IF($H6=\"NFR\",DH6,0)","v":0},{"$f":"IF($H6=\"NFR\",DI6,0)","v":0},{"$f":"IF($H6=\"NFR\",DJ6,0)","v":0},{"$f":"IF($H6=\"NFR\",DK6,0)","v":0},{"$f":"SUM(DP6:EB6)","v":-4650500},null,{"$f":"DO6","v":"Stipendiat"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF6:ER6)","v":0},null,{"$f":"EE6","v":"Stipendiat"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV6:FH6)","v":0},null,{"$f":"EU6","v":"Stipendiat"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL6:FX6)","v":0},null,null,{"$f":"FK6","v":"Stipendiat"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC6:GO6)","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$12))","v":386665.35890624992},{"$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$12))","v":533598.19529062486},{"$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$12))","v":552274.13212579663},{"$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$12))","v":142900.93168754986},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(U6/12)*Tabeller!T$11,(U6/12)*Tabeller!T$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(U6/12)*Tabeller!T$13,(U6/12)*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(V6/12)*Tabeller!U$11,(V6/12)*Tabeller!U$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(V6/12)*Tabeller!U$13,(V6/12)*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(W6/12)*Tabeller!V$11,(W6/12)*Tabeller!V$10),IF($B6=\"Teknisk/adm. bistand/Feltassistent\",(W6/12)*Tabeller!V$13,(W6/12)*Tabeller!V$12))","v":0}]
[null,"Postdoktor / Forsker",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL7))","v":-4490750},{"$f":"SUM(AR7:BD7)","v":2788432.9801336182},{"$f":"IFERROR(SUM(BF7:BR7),0)","v":1781192.7457703948},{"$f":"SUM(D7:E7)","v":4569625.725904013},{"$f":"SUM(K7:W7)/12","v":3},"NFR",630000,"Post doc a",null,null,9,12,12,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I7","v":630000},{"$f":"AG7*Tabeller!$I$35","v":660870},{"$f":"IF(AG7>0,(AH7-400)/52*47,0)","v":596963.26923076925},{"$f":"AI7*Tabeller!$H$26","v":71635.592307692306},{"$f":"SUM(AI7:AJ7,AL7)*Tabeller!$H$28","v":102658.87977692307},{"$f":"AH7*Tabeller!$H$27","v":59478.299999999996},{"$f":"SUM(AI7:AL7)","v":830736.04131538467},{"$f":"AM7+(IF(B7=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1295736.0413153847},{"$f":"AN7/Tabeller!$H$5","v":795.90665928463432},null,null,{"$f":"((K7*Budsjett!$AM7))/12","v":0},{"$f":"((L7*Budsjett!$AM7)*(Tabeller!J$35))/12","v":0},{"$f":"((M7*Budsjett!$AM7)*(Tabeller!K$35))/12","v":667428.91189355461},{"$f":"((N7*Budsjett!$AM7)*(Tabeller!L$35))/12","v":921051.89841310529},{"$f":"((O7*Budsjett!$AM7)*(Tabeller!M$35))/12","v":953288.71485756396},{"$f":"((P7*Budsjett!$AM7)*(Tabeller!N$35))/12","v":246663.45496939463},{"$f":"((Q7*Budsjett!$AM7)*(Tabeller!O$35))/12","v":0},{"$f":"((R7*Budsjett!$AM7)*(Tabeller!P$35))/12","v":0},{"$f":"((S7*Budsjett!$AM7)*(Tabeller!Q$35))/12","v":0},{"$f":"((T7*Budsjett!$AM7)*(Tabeller!R$35))/12","v":0},{"$f":"((U7*Budsjett!$AM7)*(Tabeller!S$35))/12","v":0},{"$f":"((V7*Budsjett!$AM7)*(Tabeller!T$35))/12","v":0},{"$f":"((W7*Budsjett!$AM7)*(Tabeller!U$35))/12","v":0},null,0,0,426339.64834444778,588348.71471533785,608940.91973037471,157563.46298023441,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$73=$E$72,AR7*$E$73,AR7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AS7*$E$73,AS7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AT7*$E$73,AT7*Budsjett!$E$72),0)","v":426339.64834444778},{"$f":"IFERROR(IF($E$73=$E$72,AU7*$E$73,AU7*Budsjett!$E$72),0)","v":588348.71471533785},{"$f":"IFERROR(IF($E$73=$E$72,AV7*$E$73,AV7*Budsjett!$E$72),0)","v":608940.91973037471},{"$f":"IFERROR(IF($E$73=$E$72,AW7*$E$73,AW7*Budsjett!$E$72),0)","v":157563.46298023441},{"$f":"IFERROR(IF($E$73=$E$72,AX7*$E$73,AX7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AY7*$E$73,AY7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AZ7*$E$73,AZ7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BA7*$E$73,BA7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BB7*$E$73,BB7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BC7*$E$73,BC7*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BD7*$E$73,BD7*Budsjett!$E$72),0)","v":0},null,null,{"$f":"BF7-BU7","v":0},{"$f":"BG7-BV7","v":0},{"$f":"BH7-BW7","v":0},{"$f":"BI7-BX7","v":0},{"$f":"BJ7-BY7","v":0},{"$f":"BK7-BZ7","v":0},{"$f":"BL7-CA7","v":0},{"$f":"BM7-CB7","v":0},{"$f":"BN7-CC7","v":0},{"$f":"BO7-CD7","v":0},{"$f":"BP7-CE7","v":0},{"$f":"BQ7-CF7","v":0},{"$f":"BR7-CG7","v":0},null,"Postdoktor / Forsker",{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR7*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!I$55*K7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!I$54*K7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!I$56*K7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!I$58*K7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!I$59*K7,0)+IF($CX7=\"Stipendiat\",Tabeller!I$60*K7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!I$57*K7,0)+IF($CX7=\"Vit.ass\",Tabeller!I$61*K7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS7*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!J$55*L7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!J$54*L7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!J$56*L7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!J$58*L7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!J$59*L7,0)+IF($CX7=\"Stipendiat\",Tabeller!J$60*L7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!J$57*L7,0)+IF($CX7=\"Vit.ass\",Tabeller!J$61*L7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT7*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!K$55*M7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!K$54*M7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!K$56*M7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!K$58*M7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!K$59*M7,0)+IF($CX7=\"Stipendiat\",Tabeller!K$60*M7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!K$57*M7,0)+IF($CX7=\"Vit.ass\",Tabeller!K$61*M7,0))/12))","v":-1073250},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU7*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!L$55*N7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!L$54*N7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!L$56*N7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!L$58*N7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!L$59*N7,0)+IF($CX7=\"Stipendiat\",Tabeller!L$60*N7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!L$57*N7,0)+IF($CX7=\"Vit.ass\",Tabeller!L$61*N7,0))/12))","v":-1484000},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV7*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!M$55*O7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!M$54*O7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!M$56*O7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!M$58*O7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!M$59*O7,0)+IF($CX7=\"Stipendiat\",Tabeller!M$60*O7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!M$57*O7,0)+IF($CX7=\"Vit.ass\",Tabeller!M$61*O7,0))/12))","v":-1536000},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW7*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!N$55*P7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!N$54*P7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!N$56*P7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!N$58*P7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!N$59*P7,0)+IF($CX7=\"Stipendiat\",Tabeller!N$60*P7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!N$57*P7,0)+IF($CX7=\"Vit.ass\",Tabeller!N$61*P7,0))/12))","v":-397500},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX7*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!O$55*Q7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!O$56*Q7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!O$58*Q7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!O$59*Q7,0)+IF($CX7=\"Stipendiat\",Tabeller!O$60*Q7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!O$57*Q7,0)+IF($CX7=\"Vit.ass\",Tabeller!O$61*Q7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY7*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!P$55*R7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!P$54*R7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!P$56*R7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!P$58*R7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!P$59*R7,0)+IF($CX7=\"Stipendiat\",Tabeller!P$60*R7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!P$57*R7,0)+IF($CX7=\"Vit.ass\",Tabeller!P$61*R7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ7*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!Q$55*S7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!Q$56*S7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!Q$58*S7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!Q$59*S7,0)+IF($CX7=\"Stipendiat\",Tabeller!Q$60*S7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!Q$57*S7,0)+IF($CX7=\"Vit.ass\",Tabeller!Q$61*S7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA7*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!R$55*T7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!R$54*T7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!R$56*T7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!R$58*T7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!R$59*T7,0)+IF($CX7=\"Stipendiat\",Tabeller!R$60*T7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!R$57*T7,0)+IF($CX7=\"Vit.ass\",Tabeller!R$61*T7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB7*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!S$55*U7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!S$54*U7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!S$56*U7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!S$58*U7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!S$59*U7,0)+IF($CX7=\"Stipendiat\",Tabeller!S$60*U7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!S$57*U7,0)+IF($CX7=\"Vit.ass\",Tabeller!S$61*U7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC7*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!T$55*V7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!T$54*V7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!T$56*V7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!T$58*V7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!T$59*V7,0)+IF($CX7=\"Stipendiat\",Tabeller!T$60*V7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!T$57*V7,0)+IF($CX7=\"Vit.ass\",Tabeller!T$61*V7,0))/12))","v":0},{"$f":"-((IF($CX7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD7*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD7*(1+Tabeller!$I$62)),0)+(IF($CX7=\"Forsker - professor\",Tabeller!U$55*W7,0)+IF($CX7=\"Prosjektleder/adm.leder\",Tabeller!U$54*W7,0)+IF($CX7=\"Forsker - 1.aman.\",Tabeller!U$56*W7,0)+IF($CX7=\"Gjesteforsker\",Tabeller!U$58*W7,0)+IF($CX7=\"Postdoktor / forsker\",Tabeller!U$59*W7,0)+IF($CX7=\"Stipendiat\",Tabeller!U$60*W7,0)+IF($CX7=\"Forsker (rundsum)\",Tabeller!U$57*W7,0)+IF($CX7=\"Vit.ass\",Tabeller!U$61*W7,0))/12))","v":0},{"$f":"SUM(CY7:DK7)","v":-4490750},null,null,{"$f":"CX7","v":"Postdoktor / Forsker"},{"$f":"IF($H7=\"NFR\",CY7,0)","v":0},{"$f":"IF($H7=\"NFR\",CZ7,0)","v":0},{"$f":"IF($H7=\"NFR\",DA7,0)","v":-1073250},{"$f":"IF($H7=\"NFR\",DB7,0)","v":-1484000},{"$f":"IF($H7=\"NFR\",DC7,0)","v":-1536000},{"$f":"IF($H7=\"NFR\",DD7,0)","v":-397500},{"$f":"IF($H7=\"NFR\",DE7,0)","v":0},{"$f":"IF($H7=\"NFR\",DF7,0)","v":0},{"$f":"IF($H7=\"NFR\",DG7,0)","v":0},{"$f":"IF($H7=\"NFR\",DH7,0)","v":0},{"$f":"IF($H7=\"NFR\",DI7,0)","v":0},{"$f":"IF($H7=\"NFR\",DJ7,0)","v":0},{"$f":"IF($H7=\"NFR\",DK7,0)","v":0},{"$f":"SUM(DP7:EB7)","v":-4490750},null,{"$f":"DO7","v":"Postdoktor / Forsker"},{"$f":"IF($H7=$EE$1,CY7,0)","v":0},{"$f":"IF($H7=$EE$1,CZ7,0)","v":0},{"$f":"IF($H7=$EE$1,DA7,0)","v":0},{"$f":"IF($H7=$EE$1,DB7,0)","v":0},{"$f":"IF($H7=$EE$1,DC7,0)","v":0},{"$f":"IF($H7=$EE$1,DD7,0)","v":0},{"$f":"IF($H7=$EE$1,DE7,0)","v":0},{"$f":"IF($H7=$EE$1,DF7,0)","v":0},{"$f":"IF($H7=$EE$1,DG7,0)","v":0},{"$f":"IF($H7=$EE$1,DH7,0)","v":0},{"$f":"IF($H7=$EE$1,DI7,0)","v":0},{"$f":"IF($H7=$EE$1,DJ7,0)","v":0},{"$f":"IF($H7=$EE$1,DK7,0)","v":0},{"$f":"SUM(EF7:ER7)","v":0},null,{"$f":"EE7","v":"Postdoktor / Forsker"},{"$f":"IF($H7=$EU$1,CY7,0)","v":0},{"$f":"IF($H7=$EU$1,CZ7,0)","v":0},{"$f":"IF($H7=$EU$1,DA7,0)","v":0},{"$f":"IF($H7=$EU$1,DB7,0)","v":0},{"$f":"IF($H7=$EU$1,DC7,0)","v":0},{"$f":"IF($H7=$EU$1,DD7,0)","v":0},{"$f":"IF($H7=$EU$1,DE7,0)","v":0},{"$f":"IF($H7=$EU$1,DF7,0)","v":0},{"$f":"IF($H7=$EU$1,DG7,0)","v":0},{"$f":"IF($H7=$EU$1,DH7,0)","v":0},{"$f":"IF($H7=$EU$1,DI7,0)","v":0},{"$f":"IF($H7=$EU$1,DJ7,0)","v":0},{"$f":"IF($H7=$EU$1,DK7,0)","v":0},{"$f":"SUM(EV7:FH7)","v":0},null,{"$f":"EU7","v":"Postdoktor / Forsker"},{"$f":"IF($H7=$FK$1,CY7,0)","v":0},{"$f":"IF($H7=$FK$1,CZ7,0)","v":0},{"$f":"IF($H7=$FK$1,DA7,0)","v":0},{"$f":"IF($H7=$FK$1,DB7,0)","v":0},{"$f":"IF($H7=$FK$1,DC7,0)","v":0},{"$f":"IF($H7=$FK$1,DD7,0)","v":0},{"$f":"IF($H7=$FK$1,DE7,0)","v":0},{"$f":"IF($H7=$FK$1,DF7,0)","v":0},{"$f":"IF($H7=$FK$1,DG7,0)","v":0},{"$f":"IF($H7=$FK$1,DH7,0)","v":0},{"$f":"IF($H7=$FK$1,DI7,0)","v":0},{"$f":"IF($H7=$FK$1,DJ7,0)","v":0},{"$f":"IF($H7=$FK$1,DK7,0)","v":0},{"$f":"SUM(FL7:FX7)","v":0},null,null,{"$f":"FK7","v":"Postdoktor / Forsker"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC7:GO7)","v":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$12))","v":373589.71874999994},{"$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$12))","v":515553.8118749999},{"$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$12))","v":533598.19529062486},{"$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$12))","v":138068.53303144916},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(U7/12)*Tabeller!T$11,(U7/12)*Tabeller!T$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(U7/12)*Tabeller!T$13,(U7/12)*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(V7/12)*Tabeller!U$11,(V7/12)*Tabeller!U$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(V7/12)*Tabeller!U$13,(V7/12)*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(W7/12)*Tabeller!V$11,(W7/12)*Tabeller!V$10),IF($B7=\"Teknisk/adm. bistand/Feltassistent\",(W7/12)*Tabeller!V$13,(W7/12)*Tabeller!V$12))","v":0}]
[null,"Postdoktor / Forsker",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL8))","v":-4650500},2886028.1344382949,1843534.4918723584,4729562.6263106531,3,"NFR",630000,"Post doc b",null,null,null,9,12,12,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630000,{"$f":"AG8*Tabeller!$I$35","v":660870},596963.26923076925,{"$f":"AI8*Tabeller!$H$26","v":71635.592307692306},{"$f":"SUM(AI8:AJ8,AL8)*Tabeller!$H$28","v":102658.87977692307},{"$f":"AH8*Tabeller!$H$27","v":59478.299999999996},830736.04131538467,{"$f":"AM8+(IF(B8=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1295736.0413153847},{"$f":"AN8/Tabeller!$H$5","v":795.90665928463432},null,null,{"$f":"((K8*Budsjett!$AM8))/12","v":0},{"$f":"((L8*Budsjett!$AM8)*(Tabeller!J$35))/12","v":0},{"$f":"((M8*Budsjett!$AM8)*(Tabeller!K$35))/12","v":0},{"$f":"((N8*Budsjett!$AM8)*(Tabeller!L$35))/12","v":690788.92380982894},{"$f":"((O8*Budsjett!$AM8)*(Tabeller!M$35))/12","v":953288.71485756396},{"$f":"((P8*Budsjett!$AM8)*(Tabeller!N$35))/12","v":986653.81987757853},{"$f":"((Q8*Budsjett!$AM8)*(Tabeller!O$35))/12","v":255296.67589332341},{"$f":"((R8*Budsjett!$AM8)*(Tabeller!P$35))/12","v":0},{"$f":"((S8*Budsjett!$AM8)*(Tabeller!Q$35))/12","v":0},{"$f":"((T8*Budsjett!$AM8)*(Tabeller!R$35))/12","v":0},{"$f":"((U8*Budsjett!$AM8)*(Tabeller!S$35))/12","v":0},{"$f":"((V8*Budsjett!$AM8)*(Tabeller!T$35))/12","v":0},{"$f":"((W8*Budsjett!$AM8)*(Tabeller!U$35))/12","v":0},null,0,0,0,441261.53603650338,608940.91973037471,630253.85192093765,163078.1841845426,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$73=$E$72,AR8*$E$73,AR8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AS8*$E$73,AS8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AT8*$E$73,AT8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AU8*$E$73,AU8*Budsjett!$E$72),0)","v":441261.53603650338},{"$f":"IFERROR(IF($E$73=$E$72,AV8*$E$73,AV8*Budsjett!$E$72),0)","v":608940.91973037471},{"$f":"IFERROR(IF($E$73=$E$72,AW8*$E$73,AW8*Budsjett!$E$72),0)","v":630253.85192093765},{"$f":"IFERROR(IF($E$73=$E$72,AX8*$E$73,AX8*Budsjett!$E$72),0)","v":163078.1841845426},{"$f":"IFERROR(IF($E$73=$E$72,AY8*$E$73,AY8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AZ8*$E$73,AZ8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BA8*$E$73,BA8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BB8*$E$73,BB8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BC8*$E$73,BC8*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BD8*$E$73,BD8*Budsjett!$E$72),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Postdoktor / Forsker",{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR8*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!I$55*K8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!I$54*K8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!I$56*K8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!I$58*K8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!I$59*K8,0)+IF($CX8=\"Stipendiat\",Tabeller!I$60*K8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!I$57*K8,0)+IF($CX8=\"Vit.ass\",Tabeller!I$61*K8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS8*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!J$55*L8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!J$54*L8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!J$56*L8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!J$58*L8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!J$59*L8,0)+IF($CX8=\"Stipendiat\",Tabeller!J$60*L8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!J$57*L8,0)+IF($CX8=\"Vit.ass\",Tabeller!J$61*L8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT8*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!K$55*M8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!K$54*M8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!K$56*M8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!K$58*M8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!K$59*M8,0)+IF($CX8=\"Stipendiat\",Tabeller!K$60*M8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!K$57*M8,0)+IF($CX8=\"Vit.ass\",Tabeller!K$61*M8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU8*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!L$55*N8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!L$54*N8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!L$56*N8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!L$58*N8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!L$59*N8,0)+IF($CX8=\"Stipendiat\",Tabeller!L$60*N8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!L$57*N8,0)+IF($CX8=\"Vit.ass\",Tabeller!L$61*N8,0))/12))","v":-1113000},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV8*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!M$55*O8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!M$54*O8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!M$56*O8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!M$58*O8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!M$59*O8,0)+IF($CX8=\"Stipendiat\",Tabeller!M$60*O8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!M$57*O8,0)+IF($CX8=\"Vit.ass\",Tabeller!M$61*O8,0))/12))","v":-1536000},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW8*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!N$55*P8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!N$54*P8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!N$56*P8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!N$58*P8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!N$59*P8,0)+IF($CX8=\"Stipendiat\",Tabeller!N$60*P8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!N$57*P8,0)+IF($CX8=\"Vit.ass\",Tabeller!N$61*P8,0))/12))","v":-1590000},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX8*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!O$55*Q8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!O$56*Q8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!O$58*Q8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!O$59*Q8,0)+IF($CX8=\"Stipendiat\",Tabeller!O$60*Q8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!O$57*Q8,0)+IF($CX8=\"Vit.ass\",Tabeller!O$61*Q8,0))/12))","v":-411500},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY8*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!P$55*R8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!P$54*R8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!P$56*R8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!P$58*R8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!P$59*R8,0)+IF($CX8=\"Stipendiat\",Tabeller!P$60*R8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!P$57*R8,0)+IF($CX8=\"Vit.ass\",Tabeller!P$61*R8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ8*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!Q$55*S8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!Q$56*S8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!Q$58*S8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!Q$59*S8,0)+IF($CX8=\"Stipendiat\",Tabeller!Q$60*S8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!Q$57*S8,0)+IF($CX8=\"Vit.ass\",Tabeller!Q$61*S8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA8*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!R$55*T8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!R$54*T8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!R$56*T8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!R$58*T8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!R$59*T8,0)+IF($CX8=\"Stipendiat\",Tabeller!R$60*T8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!R$57*T8,0)+IF($CX8=\"Vit.ass\",Tabeller!R$61*T8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB8*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!S$55*U8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!S$54*U8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!S$56*U8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!S$58*U8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!S$59*U8,0)+IF($CX8=\"Stipendiat\",Tabeller!S$60*U8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!S$57*U8,0)+IF($CX8=\"Vit.ass\",Tabeller!S$61*U8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC8*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!T$55*V8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!T$54*V8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!T$56*V8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!T$58*V8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!T$59*V8,0)+IF($CX8=\"Stipendiat\",Tabeller!T$60*V8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!T$57*V8,0)+IF($CX8=\"Vit.ass\",Tabeller!T$61*V8,0))/12))","v":0},{"$f":"-((IF($CX8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD8*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD8*(1+Tabeller!$I$62)),0)+(IF($CX8=\"Forsker - professor\",Tabeller!U$55*W8,0)+IF($CX8=\"Prosjektleder/adm.leder\",Tabeller!U$54*W8,0)+IF($CX8=\"Forsker - 1.aman.\",Tabeller!U$56*W8,0)+IF($CX8=\"Gjesteforsker\",Tabeller!U$58*W8,0)+IF($CX8=\"Postdoktor / forsker\",Tabeller!U$59*W8,0)+IF($CX8=\"Stipendiat\",Tabeller!U$60*W8,0)+IF($CX8=\"Forsker (rundsum)\",Tabeller!U$57*W8,0)+IF($CX8=\"Vit.ass\",Tabeller!U$61*W8,0))/12))","v":0},-4650500,null,null,"Postdoktor / Forsker",0,0,0,-1113000,-1536000,-1590000,-411500,0,0,0,0,0,0,-4650500,null,"Postdoktor / Forsker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Postdoktor / Forsker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Postdoktor / Forsker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Postdoktor / Forsker",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$12))","v":386665.35890624992},{"$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$12))","v":533598.19529062486},{"$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$12))","v":552274.13212579663},{"$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$12))","v":142900.93168754986},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(U8/12)*Tabeller!T$11,(U8/12)*Tabeller!T$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(U8/12)*Tabeller!T$13,(U8/12)*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(V8/12)*Tabeller!U$11,(V8/12)*Tabeller!U$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(V8/12)*Tabeller!U$13,(V8/12)*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(W8/12)*Tabeller!V$11,(W8/12)*Tabeller!V$10),IF($B8=\"Teknisk/adm. bistand/Feltassistent\",(W8/12)*Tabeller!V$13,(W8/12)*Tabeller!V$12))","v":0}]
[null,"Gjesteforsker",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL9))","v":-1218950.0000000002},961058.33430715092,613903.99035089859,1574962.3246580495,0.79999999999999993,"NFR",800000,"Thea Aarrestad",null,null,{"$f":"9*0.2","v":1.8},{"$f":"12*0.2","v":2.4000000000000004},{"$f":"12*0.2","v":2.4000000000000004},2.4000000000000004,{"$f":"3*0.2","v":0.60000000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800000,{"$f":"AG9*Tabeller!$I$35","v":839200},758146.15384615387,{"$f":"AI9*Tabeller!$H$26","v":90977.538461538468},{"$f":"SUM(AI9:AJ9,AL9)*Tabeller!$H$28","v":130375.88861538461},{"$f":"AH9*Tabeller!$H$27","v":75528},1055027.580923077,{"$f":"AM9+(IF(B9=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1520027.580923077},{"$f":"AN9/Tabeller!$H$5","v":933.67787525987524},null,null,{"$f":"((K9*Budsjett!$AM9))/12","v":0},{"$f":"((L9*Budsjett!$AM9)*(Tabeller!J$35))/12","v":0},{"$f":"((M9*Budsjett!$AM9)*(Tabeller!K$35))/12","v":169525.78805614845},{"$f":"((N9*Budsjett!$AM9)*(Tabeller!L$35))/12","v":233945.58751748488},{"$f":"((O9*Budsjett!$AM9)*(Tabeller!M$35))/12","v":242133.68308059685},{"$f":"((P9*Budsjett!$AM9)*(Tabeller!N$35))/12","v":250608.36198841769},{"$f":"((Q9*Budsjett!$AM9)*(Tabeller!O$35))/12","v":64844.913664503074},{"$f":"((R9*Budsjett!$AM9)*(Tabeller!P$35))/12","v":0},{"$f":"((S9*Budsjett!$AM9)*(Tabeller!Q$35))/12","v":0},{"$f":"((T9*Budsjett!$AM9)*(Tabeller!R$35))/12","v":0},{"$f":"((U9*Budsjett!$AM9)*(Tabeller!S$35))/12","v":0},{"$f":"((V9*Budsjett!$AM9)*(Tabeller!T$35))/12","v":0},{"$f":"((W9*Budsjett!$AM9)*(Tabeller!U$35))/12","v":0},null,0,0,108289.53252882254,149439.55488977511,154669.93931091725,160083.38718679931,41421.57643458432,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$73=$E$72,AR9*$E$73,AR9*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AS9*$E$73,AS9*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AT9*$E$73,AT9*Budsjett!$E$72),0)","v":108289.53252882254},{"$f":"IFERROR(IF($E$73=$E$72,AU9*$E$73,AU9*Budsjett!$E$72),0)","v":149439.55488977511},{"$f":"IFERROR(IF($E$73=$E$72,AV9*$E$73,AV9*Budsjett!$E$72),0)","v":154669.93931091725},{"$f":"IFERROR(IF($E$73=$E$72,AW9*$E$73,AW9*Budsjett!$E$72),0)","v":160083.38718679931},{"$f":"IFERROR(IF($E$73=$E$72,AX9*$E$73,AX9*Budsjett!$E$72),0)","v":41421.57643458432},{"$f":"IFERROR(IF($E$73=$E$72,AY9*$E$73,AY9*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,AZ9*$E$73,AZ9*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BA9*$E$73,BA9*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BB9*$E$73,BB9*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BC9*$E$73,BC9*Budsjett!$E$72),0)","v":0},{"$f":"IFERROR(IF($E$73=$E$72,BD9*$E$73,BD9*Budsjett!$E$72),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Gjesteforsker",{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR9*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!I$55*K9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!I$54*K9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!I$56*K9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!I$58*K9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!I$59*K9,0)+IF($CX9=\"Stipendiat\",Tabeller!I$60*K9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!I$57*K9,0)+IF($CX9=\"Vit.ass\",Tabeller!I$61*K9,0))/12))","v":0},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS9*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!J$55*L9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!J$54*L9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!J$56*L9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!J$58*L9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!J$59*L9,0)+IF($CX9=\"Stipendiat\",Tabeller!J$60*L9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!J$57*L9,0)+IF($CX9=\"Vit.ass\",Tabeller!J$61*L9,0))/12))","v":0},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT9*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!K$55*M9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!K$54*M9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!K$56*M9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!K$58*M9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!K$59*M9,0)+IF($CX9=\"Stipendiat\",Tabeller!K$60*M9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!K$57*M9,0)+IF($CX9=\"Vit.ass\",Tabeller!K$61*M9,0))/12))","v":-214650},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU9*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!L$55*N9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!L$54*N9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!L$56*N9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!L$58*N9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!L$59*N9,0)+IF($CX9=\"Stipendiat\",Tabeller!L$60*N9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!L$57*N9,0)+IF($CX9=\"Vit.ass\",Tabeller!L$61*N9,0))/12))","v":-296800.00000000006},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV9*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!M$55*O9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!M$54*O9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!M$56*O9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!M$58*O9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!M$59*O9,0)+IF($CX9=\"Stipendiat\",Tabeller!M$60*O9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!M$57*O9,0)+IF($CX9=\"Vit.ass\",Tabeller!M$61*O9,0))/12))","v":-307200.00000000006},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW9*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!N$55*P9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!N$54*P9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!N$56*P9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!N$58*P9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!N$59*P9,0)+IF($CX9=\"Stipendiat\",Tabeller!N$60*P9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!N$57*P9,0)+IF($CX9=\"Vit.ass\",Tabeller!N$61*P9,0))/12))","v":-318000.00000000006},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX9*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!O$55*Q9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!O$56*Q9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!O$58*Q9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!O$59*Q9,0)+IF($CX9=\"Stipendiat\",Tabeller!O$60*Q9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!O$57*Q9,0)+IF($CX9=\"Vit.ass\",Tabeller!O$61*Q9,0))/12))","v":-82300.000000000015},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY9*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!P$55*R9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!P$54*R9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!P$56*R9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!P$58*R9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!P$59*R9,0)+IF($CX9=\"Stipendiat\",Tabeller!P$60*R9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!P$57*R9,0)+IF($CX9=\"Vit.ass\",Tabeller!P$61*R9,0))/12))","v":0},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ9*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!Q$55*S9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!Q$56*S9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!Q$58*S9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!Q$59*S9,0)+IF($CX9=\"Stipendiat\",Tabeller!Q$60*S9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!Q$57*S9,0)+IF($CX9=\"Vit.ass\",Tabeller!Q$61*S9,0))/12))","v":0},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA9*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!R$55*T9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!R$54*T9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!R$56*T9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!R$58*T9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!R$59*T9,0)+IF($CX9=\"Stipendiat\",Tabeller!R$60*T9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!R$57*T9,0)+IF($CX9=\"Vit.ass\",Tabeller!R$61*T9,0))/12))","v":0},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB9*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!S$55*U9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!S$54*U9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!S$56*U9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!S$58*U9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!S$59*U9,0)+IF($CX9=\"Stipendiat\",Tabeller!S$60*U9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!S$57*U9,0)+IF($CX9=\"Vit.ass\",Tabeller!S$61*U9,0))/12))","v":0},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC9*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!T$55*V9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!T$54*V9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!T$56*V9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!T$58*V9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!T$59*V9,0)+IF($CX9=\"Stipendiat\",Tabeller!T$60*V9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!T$57*V9,0)+IF($CX9=\"Vit.ass\",Tabeller!T$61*V9,0))/12))","v":0},{"$f":"-((IF($CX9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD9*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD9*(1+Tabeller!$I$62)),0)+(IF($CX9=\"Forsker - professor\",Tabeller!U$55*W9,0)+IF($CX9=\"Prosjektleder/adm.leder\",Tabeller!U$54*W9,0)+IF($CX9=\"Forsker - 1.aman.\",Tabeller!U$56*W9,0)+IF($CX9=\"Gjesteforsker\",Tabeller!U$58*W9,0)+IF($CX9=\"Postdoktor / forsker\",Tabeller!U$59*W9,0)+IF($CX9=\"Stipendiat\",Tabeller!U$60*W9,0)+IF($CX9=\"Forsker (rundsum)\",Tabeller!U$57*W9,0)+IF($CX9=\"Vit.ass\",Tabeller!U$61*W9,0))/12))","v":0},-1218950.0000000002,null,null,"Gjesteforsker",0,0,-214650,-296800.00000000006,-307200.00000000006,-318000.00000000006,-82300.000000000015,0,0,0,0,0,0,-1218950.0000000002,null,"Gjesteforsker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Gjesteforsker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Gjesteforsker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gjesteforsker",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$12))","v":74717.943749999991},{"$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$12))","v":103110.76237500001},{"$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$12))","v":106719.63905812499},{"$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$12))","v":110454.82642515935},{"$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$12))","v":28580.186337509978},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(U9/12)*Tabeller!T$11,(U9/12)*Tabeller!T$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(U9/12)*Tabeller!T$13,(U9/12)*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(V9/12)*Tabeller!U$11,(V9/12)*Tabeller!U$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(V9/12)*Tabeller!U$13,(V9/12)*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(W9/12)*Tabeller!V$11,(W9/12)*Tabeller!V$10),IF($B9=\"Teknisk/adm. bistand/Feltassistent\",(W9/12)*Tabeller!V$13,(W9/12)*Tabeller!V$12))","v":0}]
[null,"Sum ansatte",{"$f":"SUM(C4:C9)","v":-23992200},{"$f":"SUM(D4:D9)","v":14290784.91341152},{"$f":"SUM(E4:E9)","v":9128654.9113738593},{"$f":"SUM(F4:F9)","v":23419439.824785382},{"$f":"SUM(G4:G9)","v":15.8},null,null,null,{"$f":"SUM(K4:K9)","v":0},0,28.8,56.4,62.4,35.4,6.6,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR4:AR9)","v":0},0,2044327.5592001888,4136923.8689462459,4735650.5882106097,2822772.1230489234,551110.77400555275,0,0,0,0,0,0,{"$f":"SUM(AR10:BD10)","v":14290784.913411522},{"$f":"SUM(BF4:BF9)","v":0},0,1305873.7449918503,2642580.5596440583,3025034.6823181813,1803127.873023761,352038.05139600637,0,0,0,0,0,0,{"$f":"SUM(BF10:BR10)","v":9128654.9113738574},null,{"$f":"SUM(BU4:BU9)","v":0},0,1305873.7449918503,2642580.5596440583,3025034.6823181813,1803127.873023761,352038.05139600637,0,0,0,0,0,0,null,null,{"$f":"SUM(CJ4:CJ9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CY4:CY9)","v":0},0,-3434400,-6974800,-7987200,-4690500,-905300,0,0,0,0,0,0,-23992200,null,null,null,{"$f":"SUM(DP4:DP9)","v":0},0,-3434400,-6974800,-7987200,-4690500,-905300,0,0,0,0,0,0,-23992200,null,0,{"$f":"SUM(EF4:EF9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EV4:EV9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(FL4:FL9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(GC4:GC9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(GS4:GS9)","v":0},0,1195487.0999999999,2423102.9158124994,2774710.6155112498,1629208.6897710999,314382.04971260973,0,0,0,0,0,0]
[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,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,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,null,null,null,null,0]
[null,"Eksternt frikjøp ","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Årslønn","Navn",{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,null,null,null,null,null,null,null,"Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,{"$f":"AR12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB12","v":2034},2035,2036,null,null,{"$f":"BF12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BO12","v":2033},{"$f":"BP12","v":2034},{"$f":"BQ12","v":2035},{"$f":"BR12","v":2036},null,null,{"$f":"CY12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"DI12","v":2034},{"$f":"DJ12","v":2035},{"$f":"DK12","v":2036},null,null,{"$f":"BU12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE12","v":2034},2035,2036,"Totalt",null,null,null,{"$f":"BU12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE12","v":2034},{"$f":"CF12","v":2035},{"$f":"CG12","v":2036},{"$f":"EC3","v":"Totalt"},null,0,{"$f":"EF3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"EV3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"FL3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,0,{"$f":"GC3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,{"$f":"AR12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB12","v":2034},{"$f":"BC12","v":2035},{"$f":"BD12","v":2036}]
[null,"Forsker - professor",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL13))","v":-620225},{"$f":"SUM(AR13:BD13)","v":550000.43087000283},{"$f":"IFERROR(SUM(BF13:BR13),0)","v":351328.78739272989},{"$f":"SUM(D13:E13)","v":901329.21826273273},{"$f":"SUM(K13:W13)","v":0.4},"NFR",900000,"Farid Ould-Saada",null,null,{"$f":"+(0.25)*0.1","v":2.5000000000000001E-2},0.1,0.1,0.1,{"$f":"+(9/12)*0.1","v":7.5000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I13","v":900000},{"$f":"AG13*Tabeller!$I$35","v":944099.99999999988},{"$f":"IF(AG13>0,(AH13-400)/52*47,0)","v":852959.61538461538},{"$f":"AI13*Tabeller!$H$26","v":102355.15384615384},{"$f":"SUM(AI13:AJ13,AL13)*Tabeller!$H$28","v":146680.01146153844},{"$f":"AH13*Tabeller!$H$27","v":84968.999999999985},{"$f":"SUM(AI13:AL13)","v":1186963.7806923077},{"$f":"AM13+(IF(B13=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1651963.7806923077},{"$f":"AN13/Tabeller!$H$5","v":1014.719767010017},null,null,{"$f":"((K13*Budsjett!$AM13))","v":0},{"$f":"((L13*Budsjett!$AM13)*(Tabeller!J$35))","v":0},{"$f":"((M13*Budsjett!$AM13)*(Tabeller!K$35))","v":31787.631899302931},{"$f":"((N13*Budsjett!$AM13)*(Tabeller!L$35))","v":131600.79606311413},{"$f":"((O13*Budsjett!$AM13)*(Tabeller!M$35))","v":136206.82392532311},{"$f":"((P13*Budsjett!$AM13)*(Tabeller!N$35))","v":140974.06276270939},{"$f":"((Q13*Budsjett!$AM13)*(Tabeller!O$35))","v":109431.11621955318},{"$f":"((R13*Budsjett!$AM13)*(Tabeller!P$35))","v":0},{"$f":"((S13*Budsjett!$AM13)*(Tabeller!Q$35))","v":0},{"$f":"((T13*Budsjett!$AM13)*(Tabeller!R$35))","v":0},{"$f":"((U13*Budsjett!$AM13)*(Tabeller!S$35))","v":0},{"$f":"((V13*Budsjett!$AM13)*(Tabeller!T$35))","v":0},{"$f":"((W13*Budsjett!$AM13)*(Tabeller!U$35))","v":0},null,{"$f":"IFERROR(IF($E$71>$E$70,BU13,GS13),0)","v":0},0,20305.275309699147,84063.839782154464,87006.074174529873,90051.286770638399,69902.311355708065,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$81=$M$81,AR13*$E$72,AR13*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AS13*$E$72,AS13*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AT13*$E$72,AT13*Budsjett!$E$73),0)","v":20305.275309699147},{"$f":"IFERROR(IF($F$81=$M$81,AU13*$E$72,AU13*Budsjett!$E$73),0)","v":84063.839782154464},{"$f":"IFERROR(IF($F$81=$M$81,AV13*$E$72,AV13*Budsjett!$E$73),0)","v":87006.074174529873},{"$f":"IFERROR(IF($F$81=$M$81,AW13*$E$72,AW13*Budsjett!$E$73),0)","v":90051.286770638399},{"$f":"IFERROR(IF($F$81=$M$81,AX13*$E$72,AX13*Budsjett!$E$73),0)","v":69902.311355708065},{"$f":"IFERROR(IF($F$81=$M$81,AY13*$E$72,AY13*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AZ13*$E$72,AZ13*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BA13*$E$72,BA13*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BB13*$E$72,BB13*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BC13*$E$72,BC13*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BD13*$E$72,BD13*Budsjett!$E$73),0)","v":0},null,null,{"$f":"BF13-BU13","v":0},0,0,0,0,0,0,0,0,{"$f":"BO13-CD13","v":0},{"$f":"BP13-CE13","v":0},{"$f":"BQ13-CF13","v":0},{"$f":"BR13-CG13","v":0},null,{"$f":"B13","v":"Forsker - professor"},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR13*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!I$55*K13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!I$54*K13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!I$56*K13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!I$58*K13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!I$59*K13,0)+IF($CX13=\"Stipendiat\",Tabeller!I$60*K13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!I$57*K13,0)+IF($CX13=\"Vit.ass\",Tabeller!I$61*K13,0))/1))","v":0},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS13*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!J$55*L13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!J$54*L13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!J$56*L13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!J$58*L13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!J$59*L13,0)+IF($CX13=\"Stipendiat\",Tabeller!J$60*L13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!J$57*L13,0)+IF($CX13=\"Vit.ass\",Tabeller!J$61*L13,0))/1))","v":0},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT13*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!K$55*M13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!K$54*M13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!K$56*M13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!K$58*M13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!K$59*M13,0)+IF($CX13=\"Stipendiat\",Tabeller!K$60*M13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!K$57*M13,0)+IF($CX13=\"Vit.ass\",Tabeller!K$61*M13,0))/1))","v":-35775},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU13*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!L$55*N13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!L$54*N13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!L$56*N13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!L$58*N13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!L$59*N13,0)+IF($CX13=\"Stipendiat\",Tabeller!L$60*N13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!L$57*N13,0)+IF($CX13=\"Vit.ass\",Tabeller!L$61*N13,0))/1))","v":-148400},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV13*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!M$55*O13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!M$54*O13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!M$56*O13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!M$58*O13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!M$59*O13,0)+IF($CX13=\"Stipendiat\",Tabeller!M$60*O13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!M$57*O13,0)+IF($CX13=\"Vit.ass\",Tabeller!M$61*O13,0))/1))","v":-153600},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW13*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!N$55*P13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!N$54*P13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!N$56*P13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!N$58*P13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!N$59*P13,0)+IF($CX13=\"Stipendiat\",Tabeller!N$60*P13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!N$57*P13,0)+IF($CX13=\"Vit.ass\",Tabeller!N$61*P13,0))/1))","v":-159000},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX13*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!O$55*Q13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!O$56*Q13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!O$58*Q13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!O$59*Q13,0)+IF($CX13=\"Stipendiat\",Tabeller!O$60*Q13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!O$57*Q13,0)+IF($CX13=\"Vit.ass\",Tabeller!O$61*Q13,0))/1))","v":-123450.00000000001},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY13*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!P$55*R13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!P$54*R13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!P$56*R13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!P$58*R13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!P$59*R13,0)+IF($CX13=\"Stipendiat\",Tabeller!P$60*R13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!P$57*R13,0)+IF($CX13=\"Vit.ass\",Tabeller!P$61*R13,0))/1))","v":0},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ13*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!Q$55*S13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!Q$56*S13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!Q$58*S13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!Q$59*S13,0)+IF($CX13=\"Stipendiat\",Tabeller!Q$60*S13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!Q$57*S13,0)+IF($CX13=\"Vit.ass\",Tabeller!Q$61*S13,0))/1))","v":0},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA13*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!R$55*T13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!R$54*T13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!R$56*T13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!R$58*T13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!R$59*T13,0)+IF($CX13=\"Stipendiat\",Tabeller!R$60*T13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!R$57*T13,0)+IF($CX13=\"Vit.ass\",Tabeller!R$61*T13,0))/1))","v":0},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB13*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!S$55*U13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!S$54*U13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!S$56*U13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!S$58*U13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!S$59*U13,0)+IF($CX13=\"Stipendiat\",Tabeller!S$60*U13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!S$57*U13,0)+IF($CX13=\"Vit.ass\",Tabeller!S$61*U13,0))/1))","v":0},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC13*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!T$55*V13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!T$54*V13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!T$56*V13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!T$58*V13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!T$59*V13,0)+IF($CX13=\"Stipendiat\",Tabeller!T$60*V13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!T$57*V13,0)+IF($CX13=\"Vit.ass\",Tabeller!T$61*V13,0))/1))","v":0},{"$f":"-((IF($CX13=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD13*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD13*(1+Tabeller!$I$62)),0)+(IF($CX13=\"Forsker - professor\",Tabeller!U$55*W13,0)+IF($CX13=\"Prosjektleder/adm.leder\",Tabeller!U$54*W13,0)+IF($CX13=\"Forsker - 1.aman.\",Tabeller!U$56*W13,0)+IF($CX13=\"Gjesteforsker\",Tabeller!U$58*W13,0)+IF($CX13=\"Postdoktor / forsker\",Tabeller!U$59*W13,0)+IF($CX13=\"Stipendiat\",Tabeller!U$60*W13,0)+IF($CX13=\"Forsker (rundsum)\",Tabeller!U$57*W13,0)+IF($CX13=\"Vit.ass\",Tabeller!U$61*W13,0))/1))","v":0},{"$f":"SUM(CY13:DK13)","v":-620225},null,null,{"$f":"CX13","v":"Forsker - professor"},{"$f":"IF($H13=\"NFR\",CY13,0)","v":0},0,-35775,-148400,-153600,-159000,-123450.00000000001,0,0,0,{"$f":"IF($H13=\"NFR\",DI13,0)","v":0},{"$f":"IF($H13=\"NFR\",DJ13,0)","v":0},{"$f":"IF($H13=\"NFR\",DK13,0)","v":0},{"$f":"SUM(DP13:EB13)","v":-620225},null,"Forsker - professor",{"$f":"IF($H13=$EE$1,CY13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF13:ER13)","v":0},null,"Forsker - professor",{"$f":"IF($H13=$EU$1,CY13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV13:FH13)","v":0},null,"Forsker - professor",{"$f":"IF($H13=$FK$1,CY13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL13:FX13)","v":0},null,null,"Forsker - professor",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC13:GO13)","v":0},null,null,{"$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$12))","v":12452.990624999999},{"$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$12))","v":51555.381187499996},{"$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$12))","v":53359.819529062486},{"$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$12))","v":55227.413212579668},{"$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$12))","v":42870.279506264967},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",U13*Tabeller!T$11,U13*Tabeller!T$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",U13*Tabeller!T$13,U13*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",V13*Tabeller!U$11,V13*Tabeller!U$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",V13*Tabeller!U$13,V13*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B13=\"Teknisk/adm. bistand/Feltassistent\",W13*Tabeller!V$11,W13*Tabeller!V$10),IF($B13=\"Teknisk/adm. bistand/Feltassistent\",W13*Tabeller!V$13,W13*Tabeller!V$12))","v":0}]
[null,"Forsker - professor",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL14))","v":-310112.5},{"$f":"SUM(AR14:BD14)","v":275000.21543500142},{"$f":"IFERROR(SUM(BF14:BR14),0)","v":175664.39369636495},450664.60913136636,{"$f":"SUM(K14:W14)","v":0.2},"NFR",900000,"Alexander Read",null,null,{"$f":"+(0.25)*0.05","v":1.2500000000000001E-2},0.05,0.05,0.05,{"$f":"+(9/12)*0.05","v":3.7500000000000006E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I14","v":900000},{"$f":"AG14*Tabeller!$I$35","v":944099.99999999988},{"$f":"IF(AG14>0,(AH14-400)/52*47,0)","v":852959.61538461538},{"$f":"AI14*Tabeller!$H$26","v":102355.15384615384},{"$f":"SUM(AI14:AJ14,AL14)*Tabeller!$H$28","v":146680.01146153844},{"$f":"AH14*Tabeller!$H$27","v":84968.999999999985},{"$f":"SUM(AI14:AL14)","v":1186963.7806923077},{"$f":"AM14+(IF(B14=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1651963.7806923077},{"$f":"AN14/Tabeller!$H$5","v":1014.719767010017},null,null,{"$f":"((K14*Budsjett!$AM14))","v":0},{"$f":"((L14*Budsjett!$AM14)*(Tabeller!J$35))","v":0},{"$f":"((M14*Budsjett!$AM14)*(Tabeller!K$35))","v":15893.815949651465},{"$f":"((N14*Budsjett!$AM14)*(Tabeller!L$35))","v":65800.398031557066},{"$f":"((O14*Budsjett!$AM14)*(Tabeller!M$35))","v":68103.411962661557},{"$f":"((P14*Budsjett!$AM14)*(Tabeller!N$35))","v":70487.031381354696},{"$f":"((Q14*Budsjett!$AM14)*(Tabeller!O$35))","v":54715.55810977659},{"$f":"((R14*Budsjett!$AM14)*(Tabeller!P$35))","v":0},{"$f":"((S14*Budsjett!$AM14)*(Tabeller!Q$35))","v":0},{"$f":"((T14*Budsjett!$AM14)*(Tabeller!R$35))","v":0},{"$f":"((U14*Budsjett!$AM14)*(Tabeller!S$35))","v":0},{"$f":"((V14*Budsjett!$AM14)*(Tabeller!T$35))","v":0},{"$f":"((W14*Budsjett!$AM14)*(Tabeller!U$35))","v":0},null,0,0,10152.637654849574,42031.919891077232,43503.037087264936,45025.643385319199,34951.155677854033,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$81=$M$81,AR14*$E$72,AR14*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AS14*$E$72,AS14*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AT14*$E$72,AT14*Budsjett!$E$73),0)","v":10152.637654849574},{"$f":"IFERROR(IF($F$81=$M$81,AU14*$E$72,AU14*Budsjett!$E$73),0)","v":42031.919891077232},{"$f":"IFERROR(IF($F$81=$M$81,AV14*$E$72,AV14*Budsjett!$E$73),0)","v":43503.037087264936},{"$f":"IFERROR(IF($F$81=$M$81,AW14*$E$72,AW14*Budsjett!$E$73),0)","v":45025.643385319199},{"$f":"IFERROR(IF($F$81=$M$81,AX14*$E$72,AX14*Budsjett!$E$73),0)","v":34951.155677854033},{"$f":"IFERROR(IF($F$81=$M$81,AY14*$E$72,AY14*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AZ14*$E$72,AZ14*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BA14*$E$72,BA14*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BB14*$E$72,BB14*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BC14*$E$72,BC14*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BD14*$E$72,BD14*Budsjett!$E$73),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"B14","v":"Forsker - professor"},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR14*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!I$55*K14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!I$54*K14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!I$56*K14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!I$58*K14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!I$59*K14,0)+IF($CX14=\"Stipendiat\",Tabeller!I$60*K14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!I$57*K14,0)+IF($CX14=\"Vit.ass\",Tabeller!I$61*K14,0))/1))","v":0},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS14*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!J$55*L14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!J$54*L14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!J$56*L14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!J$58*L14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!J$59*L14,0)+IF($CX14=\"Stipendiat\",Tabeller!J$60*L14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!J$57*L14,0)+IF($CX14=\"Vit.ass\",Tabeller!J$61*L14,0))/1))","v":0},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT14*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!K$55*M14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!K$54*M14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!K$56*M14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!K$58*M14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!K$59*M14,0)+IF($CX14=\"Stipendiat\",Tabeller!K$60*M14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!K$57*M14,0)+IF($CX14=\"Vit.ass\",Tabeller!K$61*M14,0))/1))","v":-17887.5},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU14*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!L$55*N14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!L$54*N14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!L$56*N14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!L$58*N14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!L$59*N14,0)+IF($CX14=\"Stipendiat\",Tabeller!L$60*N14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!L$57*N14,0)+IF($CX14=\"Vit.ass\",Tabeller!L$61*N14,0))/1))","v":-74200},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV14*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!M$55*O14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!M$54*O14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!M$56*O14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!M$58*O14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!M$59*O14,0)+IF($CX14=\"Stipendiat\",Tabeller!M$60*O14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!M$57*O14,0)+IF($CX14=\"Vit.ass\",Tabeller!M$61*O14,0))/1))","v":-76800},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW14*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!N$55*P14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!N$54*P14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!N$56*P14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!N$58*P14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!N$59*P14,0)+IF($CX14=\"Stipendiat\",Tabeller!N$60*P14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!N$57*P14,0)+IF($CX14=\"Vit.ass\",Tabeller!N$61*P14,0))/1))","v":-79500},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX14*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!O$55*Q14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!O$56*Q14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!O$58*Q14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!O$59*Q14,0)+IF($CX14=\"Stipendiat\",Tabeller!O$60*Q14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!O$57*Q14,0)+IF($CX14=\"Vit.ass\",Tabeller!O$61*Q14,0))/1))","v":-61725.000000000007},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY14*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!P$55*R14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!P$54*R14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!P$56*R14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!P$58*R14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!P$59*R14,0)+IF($CX14=\"Stipendiat\",Tabeller!P$60*R14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!P$57*R14,0)+IF($CX14=\"Vit.ass\",Tabeller!P$61*R14,0))/1))","v":0},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ14*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!Q$55*S14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!Q$56*S14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!Q$58*S14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!Q$59*S14,0)+IF($CX14=\"Stipendiat\",Tabeller!Q$60*S14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!Q$57*S14,0)+IF($CX14=\"Vit.ass\",Tabeller!Q$61*S14,0))/1))","v":0},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA14*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!R$55*T14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!R$54*T14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!R$56*T14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!R$58*T14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!R$59*T14,0)+IF($CX14=\"Stipendiat\",Tabeller!R$60*T14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!R$57*T14,0)+IF($CX14=\"Vit.ass\",Tabeller!R$61*T14,0))/1))","v":0},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB14*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!S$55*U14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!S$54*U14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!S$56*U14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!S$58*U14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!S$59*U14,0)+IF($CX14=\"Stipendiat\",Tabeller!S$60*U14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!S$57*U14,0)+IF($CX14=\"Vit.ass\",Tabeller!S$61*U14,0))/1))","v":0},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC14*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!T$55*V14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!T$54*V14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!T$56*V14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!T$58*V14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!T$59*V14,0)+IF($CX14=\"Stipendiat\",Tabeller!T$60*V14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!T$57*V14,0)+IF($CX14=\"Vit.ass\",Tabeller!T$61*V14,0))/1))","v":0},{"$f":"-((IF($CX14=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD14*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD14*(1+Tabeller!$I$62)),0)+(IF($CX14=\"Forsker - professor\",Tabeller!U$55*W14,0)+IF($CX14=\"Prosjektleder/adm.leder\",Tabeller!U$54*W14,0)+IF($CX14=\"Forsker - 1.aman.\",Tabeller!U$56*W14,0)+IF($CX14=\"Gjesteforsker\",Tabeller!U$58*W14,0)+IF($CX14=\"Postdoktor / forsker\",Tabeller!U$59*W14,0)+IF($CX14=\"Stipendiat\",Tabeller!U$60*W14,0)+IF($CX14=\"Forsker (rundsum)\",Tabeller!U$57*W14,0)+IF($CX14=\"Vit.ass\",Tabeller!U$61*W14,0))/1))","v":0},-310112.5,null,null,"Forsker - professor",0,0,-17887.5,-74200,-76800,-79500,-61725.000000000007,0,0,0,0,0,0,-310112.5,null,"Forsker - professor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Forsker - professor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Forsker - professor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Forsker - professor",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($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$12))","v":6226.4953124999993},{"$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$12))","v":25777.690593749998},{"$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$12))","v":26679.909764531243},{"$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$12))","v":27613.706606289834},{"$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$12))","v":21435.139753132484},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",U14*Tabeller!T$11,U14*Tabeller!T$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",U14*Tabeller!T$13,U14*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",V14*Tabeller!U$11,V14*Tabeller!U$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",V14*Tabeller!U$13,V14*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B14=\"Teknisk/adm. bistand/Feltassistent\",W14*Tabeller!V$11,W14*Tabeller!V$10),IF($B14=\"Teknisk/adm. bistand/Feltassistent\",W14*Tabeller!V$13,W14*Tabeller!V$12))","v":0}]
[null,"Postdoktor / Forsker",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL15))","v":-583000},362191.42285423563,231360.31583492033,593551.73868915602,{"$f":"SUM(K15:W15)","v":0.4},"NFR",630000,"N.N postdoc UiO",null,null,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I15","v":630000},{"$f":"AG15*Tabeller!$I$35","v":660870},{"$f":"IF(AG15>0,(AH15-400)/52*47,0)","v":596963.26923076925},{"$f":"AI15*Tabeller!$H$26","v":71635.592307692306},{"$f":"SUM(AI15:AJ15,AL15)*Tabeller!$H$28","v":102658.87977692307},{"$f":"AH15*Tabeller!$H$27","v":59478.299999999996},{"$f":"SUM(AI15:AL15)","v":830736.04131538467},{"$f":"AM15+(IF(B15=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1295736.0413153847},{"$f":"AN15/Tabeller!$H$5","v":795.90665928463432},null,null,{"$f":"((K15*Budsjett!$AM15))","v":0},{"$f":"((L15*Budsjett!$AM15)*(Tabeller!J$35))","v":0},{"$f":"((M15*Budsjett!$AM15)*(Tabeller!K$35))","v":177981.04317161458},{"$f":"((N15*Budsjett!$AM15)*(Tabeller!L$35))","v":184210.37968262107},{"$f":"((O15*Budsjett!$AM15)*(Tabeller!M$35))","v":0},{"$f":"((P15*Budsjett!$AM15)*(Tabeller!N$35))","v":0},{"$f":"((Q15*Budsjett!$AM15)*(Tabeller!O$35))","v":0},{"$f":"((R15*Budsjett!$AM15)*(Tabeller!P$35))","v":0},{"$f":"((S15*Budsjett!$AM15)*(Tabeller!Q$35))","v":0},{"$f":"((T15*Budsjett!$AM15)*(Tabeller!R$35))","v":0},{"$f":"((U15*Budsjett!$AM15)*(Tabeller!S$35))","v":0},{"$f":"((V15*Budsjett!$AM15)*(Tabeller!T$35))","v":0},{"$f":"((W15*Budsjett!$AM15)*(Tabeller!U$35))","v":0},null,0,0,113690.57289185275,117669.74294306758,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$81=$M$81,AR15*$E$72,AR15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AS15*$E$72,AS15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AT15*$E$72,AT15*Budsjett!$E$73),0)","v":113690.57289185275},{"$f":"IFERROR(IF($F$81=$M$81,AU15*$E$72,AU15*Budsjett!$E$73),0)","v":117669.74294306758},{"$f":"IFERROR(IF($F$81=$M$81,AV15*$E$72,AV15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AW15*$E$72,AW15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AX15*$E$72,AX15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AY15*$E$72,AY15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AZ15*$E$72,AZ15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BA15*$E$72,BA15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BB15*$E$72,BB15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BC15*$E$72,BC15*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BD15*$E$72,BD15*Budsjett!$E$73),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"B15","v":"Postdoktor / Forsker"},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR15*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!I$55*K15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!I$54*K15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!I$56*K15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!I$58*K15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!I$59*K15,0)+IF($CX15=\"Stipendiat\",Tabeller!I$60*K15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!I$57*K15,0)+IF($CX15=\"Vit.ass\",Tabeller!I$61*K15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS15*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!J$55*L15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!J$54*L15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!J$56*L15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!J$58*L15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!J$59*L15,0)+IF($CX15=\"Stipendiat\",Tabeller!J$60*L15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!J$57*L15,0)+IF($CX15=\"Vit.ass\",Tabeller!J$61*L15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT15*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!K$55*M15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!K$54*M15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!K$56*M15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!K$58*M15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!K$59*M15,0)+IF($CX15=\"Stipendiat\",Tabeller!K$60*M15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!K$57*M15,0)+IF($CX15=\"Vit.ass\",Tabeller!K$61*M15,0))/1))","v":-286200},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU15*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!L$55*N15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!L$54*N15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!L$56*N15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!L$58*N15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!L$59*N15,0)+IF($CX15=\"Stipendiat\",Tabeller!L$60*N15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!L$57*N15,0)+IF($CX15=\"Vit.ass\",Tabeller!L$61*N15,0))/1))","v":-296800},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV15*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!M$55*O15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!M$54*O15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!M$56*O15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!M$58*O15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!M$59*O15,0)+IF($CX15=\"Stipendiat\",Tabeller!M$60*O15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!M$57*O15,0)+IF($CX15=\"Vit.ass\",Tabeller!M$61*O15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW15*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!N$55*P15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!N$54*P15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!N$56*P15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!N$58*P15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!N$59*P15,0)+IF($CX15=\"Stipendiat\",Tabeller!N$60*P15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!N$57*P15,0)+IF($CX15=\"Vit.ass\",Tabeller!N$61*P15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX15*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!O$55*Q15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!O$56*Q15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!O$58*Q15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!O$59*Q15,0)+IF($CX15=\"Stipendiat\",Tabeller!O$60*Q15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!O$57*Q15,0)+IF($CX15=\"Vit.ass\",Tabeller!O$61*Q15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY15*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!P$55*R15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!P$54*R15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!P$56*R15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!P$58*R15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!P$59*R15,0)+IF($CX15=\"Stipendiat\",Tabeller!P$60*R15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!P$57*R15,0)+IF($CX15=\"Vit.ass\",Tabeller!P$61*R15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ15*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!Q$55*S15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!Q$56*S15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!Q$58*S15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!Q$59*S15,0)+IF($CX15=\"Stipendiat\",Tabeller!Q$60*S15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!Q$57*S15,0)+IF($CX15=\"Vit.ass\",Tabeller!Q$61*S15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA15*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!R$55*T15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!R$54*T15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!R$56*T15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!R$58*T15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!R$59*T15,0)+IF($CX15=\"Stipendiat\",Tabeller!R$60*T15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!R$57*T15,0)+IF($CX15=\"Vit.ass\",Tabeller!R$61*T15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB15*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!S$55*U15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!S$54*U15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!S$56*U15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!S$58*U15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!S$59*U15,0)+IF($CX15=\"Stipendiat\",Tabeller!S$60*U15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!S$57*U15,0)+IF($CX15=\"Vit.ass\",Tabeller!S$61*U15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC15*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!T$55*V15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!T$54*V15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!T$56*V15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!T$58*V15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!T$59*V15,0)+IF($CX15=\"Stipendiat\",Tabeller!T$60*V15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!T$57*V15,0)+IF($CX15=\"Vit.ass\",Tabeller!T$61*V15,0))/1))","v":0},{"$f":"-((IF($CX15=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD15*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD15*(1+Tabeller!$I$62)),0)+(IF($CX15=\"Forsker - professor\",Tabeller!U$55*W15,0)+IF($CX15=\"Prosjektleder/adm.leder\",Tabeller!U$54*W15,0)+IF($CX15=\"Forsker - 1.aman.\",Tabeller!U$56*W15,0)+IF($CX15=\"Gjesteforsker\",Tabeller!U$58*W15,0)+IF($CX15=\"Postdoktor / forsker\",Tabeller!U$59*W15,0)+IF($CX15=\"Stipendiat\",Tabeller!U$60*W15,0)+IF($CX15=\"Forsker (rundsum)\",Tabeller!U$57*W15,0)+IF($CX15=\"Vit.ass\",Tabeller!U$61*W15,0))/1))","v":0},-583000,null,null,"Postdoktor / Forsker",0,0,-286200,-296800,0,0,0,0,0,0,0,0,0,-583000,null,"Postdoktor / Forsker",{"$f":"IF($H15=$EE$1,CY15,0)","v":0},{"$f":"IF($H15=$EE$1,CZ15,0)","v":0},{"$f":"IF($H15=$EE$1,DA15,0)","v":0},{"$f":"IF($H15=$EE$1,DB15,0)","v":0},{"$f":"IF($H15=$EE$1,DC15,0)","v":0},{"$f":"IF($H15=$EE$1,DD15,0)","v":0},{"$f":"IF($H15=$EE$1,DE15,0)","v":0},{"$f":"IF($H15=$EE$1,DF15,0)","v":0},{"$f":"IF($H15=$EE$1,DG15,0)","v":0},{"$f":"IF($H15=$EE$1,DH15,0)","v":0},{"$f":"IF($H15=$EE$1,DI15,0)","v":0},{"$f":"IF($H15=$EE$1,DJ15,0)","v":0},{"$f":"IF($H15=$EE$1,DK15,0)","v":0},{"$f":"SUM(EF15:ER15)","v":0},null,"Postdoktor / Forsker",{"$f":"IF($H15=$EU$1,CY15,0)","v":0},{"$f":"IF($H15=$EU$1,CZ15,0)","v":0},{"$f":"IF($H15=$EU$1,DA15,0)","v":0},{"$f":"IF($H15=$EU$1,DB15,0)","v":0},{"$f":"IF($H15=$EU$1,DC15,0)","v":0},{"$f":"IF($H15=$EU$1,DD15,0)","v":0},{"$f":"IF($H15=$EU$1,DE15,0)","v":0},{"$f":"IF($H15=$EU$1,DF15,0)","v":0},{"$f":"IF($H15=$EU$1,DG15,0)","v":0},{"$f":"IF($H15=$EU$1,DH15,0)","v":0},{"$f":"IF($H15=$EU$1,DI15,0)","v":0},{"$f":"IF($H15=$EU$1,DJ15,0)","v":0},{"$f":"IF($H15=$EU$1,DK15,0)","v":0},{"$f":"SUM(EV15:FH15)","v":0},null,"Postdoktor / Forsker",{"$f":"IF($H15=$FK$1,CY15,0)","v":0},{"$f":"IF($H15=$FK$1,CZ15,0)","v":0},{"$f":"IF($H15=$FK$1,DA15,0)","v":0},{"$f":"IF($H15=$FK$1,DB15,0)","v":0},{"$f":"IF($H15=$FK$1,DC15,0)","v":0},{"$f":"IF($H15=$FK$1,DD15,0)","v":0},{"$f":"IF($H15=$FK$1,DE15,0)","v":0},{"$f":"IF($H15=$FK$1,DF15,0)","v":0},{"$f":"IF($H15=$FK$1,DG15,0)","v":0},{"$f":"IF($H15=$FK$1,DH15,0)","v":0},{"$f":"IF($H15=$FK$1,DI15,0)","v":0},{"$f":"IF($H15=$FK$1,DJ15,0)","v":0},{"$f":"IF($H15=$FK$1,DK15,0)","v":0},{"$f":"SUM(FL15:FX15)","v":0},null,null,"Postdoktor / Forsker",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC15:GO15)","v":0},null,null,{"$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$12))","v":99623.924999999988},{"$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$12))","v":103110.76237499999},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",U15*Tabeller!T$11,U15*Tabeller!T$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",U15*Tabeller!T$13,U15*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",V15*Tabeller!U$11,V15*Tabeller!U$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",V15*Tabeller!U$13,V15*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B15=\"Teknisk/adm. bistand/Feltassistent\",W15*Tabeller!V$11,W15*Tabeller!V$10),IF($B15=\"Teknisk/adm. bistand/Feltassistent\",W15*Tabeller!V$13,W15*Tabeller!V$12))","v":0}]
[null,"Forsker - professor",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL16))","v":-310112.5},{"$f":"SUM(AR16:BD16)","v":275000.21543500142},{"$f":"IFERROR(SUM(BF16:BR16),0)","v":175664.39369636495},{"$f":"SUM(D16:E16)","v":450664.60913136636},{"$f":"SUM(K16:W16)","v":0.2},"NFR",900000,"Heidi Sandaker",null,null,{"$f":"+(0.25)*0.05","v":1.2500000000000001E-2},0.05,0.05,0.05,{"$f":"+(9/12)*0.05","v":3.7500000000000006E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900000,{"$f":"AG16*Tabeller!$I$35","v":944099.99999999988},852959.61538461538,{"$f":"AI16*Tabeller!$H$26","v":102355.15384615384},{"$f":"SUM(AI16:AJ16,AL16)*Tabeller!$H$28","v":146680.01146153844},{"$f":"AH16*Tabeller!$H$27","v":84968.999999999985},1186963.7806923077,{"$f":"AM16+(IF(B16=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1651963.7806923077},{"$f":"AN16/Tabeller!$H$5","v":1014.719767010017},null,null,{"$f":"((K16*Budsjett!$AM16))","v":0},{"$f":"((L16*Budsjett!$AM16)*(Tabeller!J$35))","v":0},{"$f":"((M16*Budsjett!$AM16)*(Tabeller!K$35))","v":15893.815949651465},{"$f":"((N16*Budsjett!$AM16)*(Tabeller!L$35))","v":65800.398031557066},{"$f":"((O16*Budsjett!$AM16)*(Tabeller!M$35))","v":68103.411962661557},{"$f":"((P16*Budsjett!$AM16)*(Tabeller!N$35))","v":70487.031381354696},{"$f":"((Q16*Budsjett!$AM16)*(Tabeller!O$35))","v":54715.55810977659},{"$f":"((R16*Budsjett!$AM16)*(Tabeller!P$35))","v":0},{"$f":"((S16*Budsjett!$AM16)*(Tabeller!Q$35))","v":0},{"$f":"((T16*Budsjett!$AM16)*(Tabeller!R$35))","v":0},{"$f":"((U16*Budsjett!$AM16)*(Tabeller!S$35))","v":0},{"$f":"((V16*Budsjett!$AM16)*(Tabeller!T$35))","v":0},{"$f":"((W16*Budsjett!$AM16)*(Tabeller!U$35))","v":0},null,0,0,10152.637654849574,42031.919891077232,43503.037087264936,45025.643385319199,34951.155677854033,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$81=$M$81,AR16*$E$72,AR16*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AS16*$E$72,AS16*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AT16*$E$72,AT16*Budsjett!$E$73),0)","v":10152.637654849574},{"$f":"IFERROR(IF($F$81=$M$81,AU16*$E$72,AU16*Budsjett!$E$73),0)","v":42031.919891077232},{"$f":"IFERROR(IF($F$81=$M$81,AV16*$E$72,AV16*Budsjett!$E$73),0)","v":43503.037087264936},{"$f":"IFERROR(IF($F$81=$M$81,AW16*$E$72,AW16*Budsjett!$E$73),0)","v":45025.643385319199},{"$f":"IFERROR(IF($F$81=$M$81,AX16*$E$72,AX16*Budsjett!$E$73),0)","v":34951.155677854033},{"$f":"IFERROR(IF($F$81=$M$81,AY16*$E$72,AY16*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,AZ16*$E$72,AZ16*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BA16*$E$72,BA16*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BB16*$E$72,BB16*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BC16*$E$72,BC16*Budsjett!$E$73),0)","v":0},{"$f":"IFERROR(IF($F$81=$M$81,BD16*$E$72,BD16*Budsjett!$E$73),0)","v":0},null,null,{"$f":"BF16-BU16","v":0},{"$f":"BG16-BV16","v":0},{"$f":"BH16-BW16","v":0},{"$f":"BI16-BX16","v":0},{"$f":"BJ16-BY16","v":0},{"$f":"BK16-BZ16","v":0},{"$f":"BL16-CA16","v":0},{"$f":"BM16-CB16","v":0},{"$f":"BN16-CC16","v":0},{"$f":"BO16-CD16","v":0},{"$f":"BP16-CE16","v":0},{"$f":"BQ16-CF16","v":0},{"$f":"BR16-CG16","v":0},null,{"$f":"B16","v":"Forsker - professor"},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AR16*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett!AR16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!I$55*K16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!I$54*K16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!I$56*K16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!I$58*K16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!I$59*K16,0)+IF($CX16=\"Stipendiat\",Tabeller!I$60*K16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!I$57*K16,0)+IF($CX16=\"Vit.ass\",Tabeller!I$61*K16,0))/1))","v":0},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AS16*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett!AS16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!J$55*L16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!J$54*L16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!J$56*L16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!J$58*L16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!J$59*L16,0)+IF($CX16=\"Stipendiat\",Tabeller!J$60*L16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!J$57*L16,0)+IF($CX16=\"Vit.ass\",Tabeller!J$61*L16,0))/1))","v":0},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AT16*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett!AT16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!K$55*M16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!K$54*M16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!K$56*M16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!K$58*M16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!K$59*M16,0)+IF($CX16=\"Stipendiat\",Tabeller!K$60*M16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!K$57*M16,0)+IF($CX16=\"Vit.ass\",Tabeller!K$61*M16,0))/1))","v":-17887.5},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AU16*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett!AU16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!L$55*N16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!L$54*N16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!L$56*N16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!L$58*N16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!L$59*N16,0)+IF($CX16=\"Stipendiat\",Tabeller!L$60*N16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!L$57*N16,0)+IF($CX16=\"Vit.ass\",Tabeller!L$61*N16,0))/1))","v":-74200},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AV16*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett!AV16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!M$55*O16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!M$54*O16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!M$56*O16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!M$58*O16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!M$59*O16,0)+IF($CX16=\"Stipendiat\",Tabeller!M$60*O16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!M$57*O16,0)+IF($CX16=\"Vit.ass\",Tabeller!M$61*O16,0))/1))","v":-76800},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AW16*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett!AW16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!N$55*P16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!N$54*P16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!N$56*P16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!N$58*P16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!N$59*P16,0)+IF($CX16=\"Stipendiat\",Tabeller!N$60*P16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!N$57*P16,0)+IF($CX16=\"Vit.ass\",Tabeller!N$61*P16,0))/1))","v":-79500},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AX16*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett!AX16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!O$55*Q16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!O$56*Q16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!O$58*Q16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!O$59*Q16,0)+IF($CX16=\"Stipendiat\",Tabeller!O$60*Q16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!O$57*Q16,0)+IF($CX16=\"Vit.ass\",Tabeller!O$61*Q16,0))/1))","v":-61725.000000000007},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AY16*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett!AY16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!P$55*R16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!P$54*R16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!P$56*R16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!P$58*R16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!P$59*R16,0)+IF($CX16=\"Stipendiat\",Tabeller!P$60*R16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!P$57*R16,0)+IF($CX16=\"Vit.ass\",Tabeller!P$61*R16,0))/1))","v":0},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!AZ16*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett!AZ16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!Q$55*S16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!Q$56*S16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!Q$58*S16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!Q$59*S16,0)+IF($CX16=\"Stipendiat\",Tabeller!Q$60*S16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!Q$57*S16,0)+IF($CX16=\"Vit.ass\",Tabeller!Q$61*S16,0))/1))","v":0},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BA16*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett!BA16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!R$55*T16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!R$54*T16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!R$56*T16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!R$58*T16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!R$59*T16,0)+IF($CX16=\"Stipendiat\",Tabeller!R$60*T16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!R$57*T16,0)+IF($CX16=\"Vit.ass\",Tabeller!R$61*T16,0))/1))","v":0},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BB16*(1+Tabeller!$I$62)>Tabeller!S$55,Tabeller!S$55,Budsjett!BB16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!S$55*U16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!S$54*U16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!S$56*U16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!S$58*U16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!S$59*U16,0)+IF($CX16=\"Stipendiat\",Tabeller!S$60*U16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!S$57*U16,0)+IF($CX16=\"Vit.ass\",Tabeller!S$61*U16,0))/1))","v":0},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BC16*(1+Tabeller!$I$62)>Tabeller!T$55,Tabeller!T$55,Budsjett!BC16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!T$55*V16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!T$54*V16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!T$56*V16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!T$58*V16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!T$59*V16,0)+IF($CX16=\"Stipendiat\",Tabeller!T$60*V16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!T$57*V16,0)+IF($CX16=\"Vit.ass\",Tabeller!T$61*V16,0))/1))","v":0},{"$f":"-((IF($CX16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett!BD16*(1+Tabeller!$I$62)>Tabeller!U$55,Tabeller!U$55,Budsjett!BD16*(1+Tabeller!$I$62)),0)+(IF($CX16=\"Forsker - professor\",Tabeller!U$55*W16,0)+IF($CX16=\"Prosjektleder/adm.leder\",Tabeller!U$54*W16,0)+IF($CX16=\"Forsker - 1.aman.\",Tabeller!U$56*W16,0)+IF($CX16=\"Gjesteforsker\",Tabeller!U$58*W16,0)+IF($CX16=\"Postdoktor / forsker\",Tabeller!U$59*W16,0)+IF($CX16=\"Stipendiat\",Tabeller!U$60*W16,0)+IF($CX16=\"Forsker (rundsum)\",Tabeller!U$57*W16,0)+IF($CX16=\"Vit.ass\",Tabeller!U$61*W16,0))/1))","v":0},{"$f":"SUM(CY16:DK16)","v":-310112.5},null,null,{"$f":"CX16","v":"Forsker - professor"},{"$f":"IF($H16=\"NFR\",CY16,0)","v":0},{"$f":"IF($H16=\"NFR\",CZ16,0)","v":0},{"$f":"IF($H16=\"NFR\",DA16,0)","v":-17887.5},{"$f":"IF($H16=\"NFR\",DB16,0)","v":-74200},{"$f":"IF($H16=\"NFR\",DC16,0)","v":-76800},{"$f":"IF($H16=\"NFR\",DD16,0)","v":-79500},{"$f":"IF($H16=\"NFR\",DE16,0)","v":-61725.000000000007},{"$f":"IF($H16=\"NFR\",DF16,0)","v":0},{"$f":"IF($H16=\"NFR\",DG16,0)","v":0},{"$f":"IF($H16=\"NFR\",DH16,0)","v":0},{"$f":"IF($H16=\"NFR\",DI16,0)","v":0},{"$f":"IF($H16=\"NFR\",DJ16,0)","v":0},{"$f":"IF($H16=\"NFR\",DK16,0)","v":0},{"$f":"SUM(DP16:EB16)","v":-310112.5},null,{"$f":"DO16","v":"Forsker - professor"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF16:ER16)","v":0},null,{"$f":"EE16","v":"Forsker - professor"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV16:FH16)","v":0},null,{"$f":"EU16","v":"Forsker - professor"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL16:FX16)","v":0},null,null,{"$f":"FK16","v":"Forsker - professor"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC16:GO16)","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$12))","v":6226.4953124999993},{"$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$12))","v":25777.690593749998},{"$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$12))","v":26679.909764531243},{"$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$12))","v":27613.706606289834},{"$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$12))","v":21435.139753132484},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",U16*Tabeller!T$11,U16*Tabeller!T$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",U16*Tabeller!T$13,U16*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",V16*Tabeller!U$11,V16*Tabeller!U$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",V16*Tabeller!U$13,V16*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B16=\"Teknisk/adm. bistand/Feltassistent\",W16*Tabeller!V$11,W16*Tabeller!V$10),IF($B16=\"Teknisk/adm. bistand/Feltassistent\",W16*Tabeller!V$13,W16*Tabeller!V$12))","v":0}]
[null,"Sum frikjøp art 5892",{"$f":"SUM(C13:C16)","v":-1823450},{"$f":"SUM(D13:D16)","v":1462192.2845942415},{"$f":"SUM(E13:E16)","v":934017.89062038017},{"$f":"SUM(F13:F16)","v":2396210.1752146212},{"$f":"SUM(G13:G16)","v":1.2},null,null,null,{"$f":"SUM(K13:K16)","v":0},0,0.25,0.4,0.2,0.2,0.15000000000000002,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR13:AR16)","v":0},0,241556.30697022047,447411.97180884937,272413.64785064623,281948.12552541879,218862.23243910636,0,0,0,0,0,0,{"$f":"SUM(AR17:BD17)","v":1462192.2845942411},{"$f":"SUM(BF13:BF16)","v":0},0,154301.12351125103,285797.42250737647,174012.14834905975,180102.5735412768,139804.62271141613,0,0,0,0,0,0,{"$f":"SUM(BF17:BR17)","v":934017.89062038017},null,{"$f":"SUM(BU13:BU16)","v":0},0,154301.12351125103,285797.42250737647,174012.14834905975,180102.5735412768,139804.62271141613,0,0,0,0,0,0,null,null,{"$f":"SUM(CJ13:CJ16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CY13:CY16)","v":0},0,-357750,-593600,-307200,-318000,-246900.00000000003,0,0,0,0,0,0,-1823450,null,null,null,{"$f":"SUM(DP13:DP16)","v":0},0,-357750,-593600,-307200,-318000,-246900.00000000003,0,0,0,0,0,0,-1823450,null,0,{"$f":"SUM(EF13:EF16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EV13:EV16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(FL13:FL16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(GC13:GC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(GS13:GS16)","v":0},0,124529.90624999999,206221.52474999998,106719.63905812497,110454.82642515934,85740.559012529935,0,0,0,0,0,0]
[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,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,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,null,null,null,null,0]
[null,"Internt frikjøp","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Årslønn","Navn",{"$f":"K12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,null,null,null,null,null,null,null,"Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,{"$f":"AR19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB19","v":2034},2035,2036,null,null,{"$f":"BF19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BO19","v":2033},{"$f":"BP19","v":2034},{"$f":"BQ19","v":2035},{"$f":"BR19","v":2036},null,null,{"$f":"CY19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"DI19","v":2034},{"$f":"DJ19","v":2035},{"$f":"DK19","v":2036},null,null,{"$f":"BU19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE19","v":2034},2035,2036,"Totalt",null,null,null,{"$f":"BU19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE19","v":2034},{"$f":"CF19","v":2035},{"$f":"CG19","v":2036},{"$f":"EC3","v":"Totalt"},null,0,{"$f":"EF12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"EV12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"FL12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,0,{"$f":"GC12","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,{"$f":"AR19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB19","v":2034},{"$f":"BC19","v":2035},{"$f":"BD19","v":2036}]
[null,"Prosjektleder/adm.leder",{"$f":"DL20","v":0},{"$f":"SUM(AR20:BD20)","v":1036527.0817667339},{"$f":"IFERROR(SUM(BF20:BR20),0)","v":529713.46187081421},{"$f":"SUM(D20:E20)","v":1566240.5436375481},{"$f":"SUM(K20:W20)","v":1},"Egenandel",690000,"Eirik Gramstad",null,{"$f":"+(0.25)*0.2","v":0.05},0.2,0.2,0.2,0.2,{"$f":"+(0.75)*0.2","v":0.15000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I20","v":690000},{"$f":"AG20*Tabeller!$I$35","v":723810},{"$f":"IF(AG20>0,(AH20-400)/52*47,0)","v":653851.34615384613},{"$f":"AI20*Tabeller!$H$26","v":78462.161538461529},{"$f":"SUM(AI20:AJ20,AL20)*Tabeller!$H$28","v":112441.35348461538},{"$f":"AH20*Tabeller!$H$27","v":65142.899999999994},{"$f":"SUM(AI20:AL20)","v":909897.76117692306},{"$f":"AM20+(IF(B20=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1374897.7611769231},{"$f":"AN20/Tabeller!$H$5","v":844.53179433471928},null,null,{"$f":"((K20*Budsjett!$AM20))","v":0},{"$f":"((L20*Budsjett!$AM20)*(Tabeller!J$35))","v":47087.209140905768},{"$f":"((M20*Budsjett!$AM20)*(Tabeller!K$35))","v":194941.04584334986},{"$f":"((N20*Budsjett!$AM20)*(Tabeller!L$35))","v":201763.98244786708},{"$f":"((O20*Budsjett!$AM20)*(Tabeller!M$35))","v":208825.72183354243},{"$f":"((P20*Budsjett!$AM20)*(Tabeller!N$35))","v":216134.62209771638},{"$f":"((Q20*Budsjett!$AM20)*(Tabeller!O$35))","v":167774.50040335231},{"$f":"((R20*Budsjett!$AM20)*(Tabeller!P$35))","v":0},{"$f":"((S20*Budsjett!$AM20)*(Tabeller!Q$35))","v":0},{"$f":"((T20*Budsjett!$AM20)*(Tabeller!R$35))","v":0},{"$f":"((U20*Budsjett!$AM20)*(Tabeller!S$35))","v":0},{"$f":"((V20*Budsjett!$AM20)*(Tabeller!T$35))","v":0},{"$f":"((W20*Budsjett!$AM20)*(Tabeller!U$35))","v":0},null,{"$f":"GS20","v":0},{"$f":"GT20","v":24063.75},99623.924999999988,103110.76237499999,106719.63905812497,110454.82642515934,85740.559012529935,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF20","v":0},24063.75,99623.924999999988,103110.76237499999,106719.63905812497,110454.82642515934,85740.559012529935,0,0,{"$f":"BO20","v":0},{"$f":"BP20","v":0},{"$f":"BQ20","v":0},{"$f":"BR20","v":0},null,{"$f":"B20","v":"Prosjektleder/adm.leder"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY20:DK20)","v":0},null,null,{"$f":"CX20","v":"Prosjektleder/adm.leder"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DP20:EB20)","v":0},null,"Prosjektleder/adm.leder",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EF20:ER20)","v":0},null,"Prosjektleder/adm.leder",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EV20:FH20)","v":0},null,"Prosjektleder/adm.leder",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FL20:FX20)","v":0},null,null,"Prosjektleder/adm.leder",{"$f":"IF($H20=$GB$1,AR20,0)","v":0},47087.209140905768,194941.04584334986,201763.98244786708,208825.72183354243,216134.62209771638,167774.50040335231,0,0,0,0,0,0,{"$f":"SUM(GC20:GO20)","v":1036527.0817667339},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",K20*Tabeller!J$11,K20*Tabeller!J$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",K20*Tabeller!J$13,K20*Tabeller!J$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",L20*Tabeller!K$11,L20*Tabeller!K$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",L20*Tabeller!K$13,L20*Tabeller!K$12))","v":24063.75},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",M20*Tabeller!L$11,M20*Tabeller!L$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",M20*Tabeller!L$13,M20*Tabeller!L$12))","v":99623.924999999988},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",N20*Tabeller!M$11,N20*Tabeller!M$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",N20*Tabeller!M$13,N20*Tabeller!M$12))","v":103110.76237499999},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",O20*Tabeller!N$11,O20*Tabeller!N$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",O20*Tabeller!N$13,O20*Tabeller!N$12))","v":106719.63905812497},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",P20*Tabeller!O$11,P20*Tabeller!O$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",P20*Tabeller!O$13,P20*Tabeller!O$12))","v":110454.82642515934},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",Q20*Tabeller!P$11,Q20*Tabeller!P$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",Q20*Tabeller!P$13,Q20*Tabeller!P$12))","v":85740.559012529935},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",R20*Tabeller!Q$11,R20*Tabeller!Q$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",R20*Tabeller!Q$13,R20*Tabeller!Q$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",S20*Tabeller!R$11,S20*Tabeller!R$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",S20*Tabeller!R$13,S20*Tabeller!R$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",T20*Tabeller!S$11,T20*Tabeller!S$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",T20*Tabeller!S$13,T20*Tabeller!S$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",U20*Tabeller!T$11,U20*Tabeller!T$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",U20*Tabeller!T$13,U20*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",V20*Tabeller!U$11,V20*Tabeller!U$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",V20*Tabeller!U$13,V20*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B20=\"Teknisk/adm. bistand/Feltassistent\",W20*Tabeller!V$11,W20*Tabeller!V$10),IF($B20=\"Teknisk/adm. bistand/Feltassistent\",W20*Tabeller!V$13,W20*Tabeller!V$12))","v":0}]
[null,"Prosjektleder/adm.leder",{"$f":"DL21","v":0},{"$f":"SUM(AR21:BD21)","v":1036527.0817667339},{"$f":"IFERROR(SUM(BF21:BR21),0)","v":529713.46187081421},1566240.5436375481,{"$f":"SUM(K21:W21)","v":1},"Egenandel",690000,"James Catmore",null,{"$f":"+(0.25)*0.2","v":0.05},0.2,0.2,0.2,0.2,{"$f":"+(0.75)*0.2","v":0.15000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I21","v":690000},{"$f":"AG21*Tabeller!$I$35","v":723810},{"$f":"IF(AG21>0,(AH21-400)/52*47,0)","v":653851.34615384613},{"$f":"AI21*Tabeller!$H$26","v":78462.161538461529},{"$f":"SUM(AI21:AJ21,AL21)*Tabeller!$H$28","v":112441.35348461538},{"$f":"AH21*Tabeller!$H$27","v":65142.899999999994},{"$f":"SUM(AI21:AL21)","v":909897.76117692306},{"$f":"AM21+(IF(B21=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1374897.7611769231},{"$f":"AN21/Tabeller!$H$5","v":844.53179433471928},null,{"$f":"AR20*0.67","v":0},{"$f":"((K21*Budsjett!$AM21))","v":0},{"$f":"((L21*Budsjett!$AM21)*(Tabeller!J$35))","v":47087.209140905768},{"$f":"((M21*Budsjett!$AM21)*(Tabeller!K$35))","v":194941.04584334986},{"$f":"((N21*Budsjett!$AM21)*(Tabeller!L$35))","v":201763.98244786708},{"$f":"((O21*Budsjett!$AM21)*(Tabeller!M$35))","v":208825.72183354243},{"$f":"((P21*Budsjett!$AM21)*(Tabeller!N$35))","v":216134.62209771638},{"$f":"((Q21*Budsjett!$AM21)*(Tabeller!O$35))","v":167774.50040335231},{"$f":"((R21*Budsjett!$AM21)*(Tabeller!P$35))","v":0},{"$f":"((S21*Budsjett!$AM21)*(Tabeller!Q$35))","v":0},{"$f":"((T21*Budsjett!$AM21)*(Tabeller!R$35))","v":0},{"$f":"((U21*Budsjett!$AM21)*(Tabeller!S$35))","v":0},{"$f":"((V21*Budsjett!$AM21)*(Tabeller!T$35))","v":0},{"$f":"((W21*Budsjett!$AM21)*(Tabeller!U$35))","v":0},null,{"$f":"GS21","v":0},24063.75,99623.924999999988,103110.76237499999,106719.63905812497,110454.82642515934,85740.559012529935,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,24063.75,99623.924999999988,103110.76237499999,106719.63905812497,110454.82642515934,85740.559012529935,0,0,0,0,0,0,null,{"$f":"B21","v":"Prosjektleder/adm.leder"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY21:DK21)","v":0},null,null,"Prosjektleder/adm.leder",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Prosjektleder/adm.leder",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Prosjektleder/adm.leder",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Prosjektleder/adm.leder",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Prosjektleder/adm.leder",0,47087.209140905768,194941.04584334986,201763.98244786708,208825.72183354243,216134.62209771638,167774.50040335231,0,0,0,0,0,0,1036527.0817667339,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$12))","v":24063.75},{"$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$12))","v":99623.924999999988},{"$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$12))","v":103110.76237499999},{"$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$12))","v":106719.63905812497},{"$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$12))","v":110454.82642515934},{"$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$12))","v":85740.559012529935},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",U21*Tabeller!T$11,U21*Tabeller!T$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",U21*Tabeller!T$13,U21*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",V21*Tabeller!U$11,V21*Tabeller!U$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",V21*Tabeller!U$13,V21*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B21=\"Teknisk/adm. bistand/Feltassistent\",W21*Tabeller!V$11,W21*Tabeller!V$10),IF($B21=\"Teknisk/adm. bistand/Feltassistent\",W21*Tabeller!V$13,W21*Tabeller!V$12))","v":0}]
[null,"Stipendiat",0,{"$f":"SUM(AR22:BD22)","v":2523587.745194851},{"$f":"IFERROR(SUM(BF22:BR22),0)","v":1561346.9859449791},4084934.7311398303,{"$f":"SUM(K22:W22)","v":3},"Egenandel",570000,"KD stipendiat",null,{"$f":"0.75*3/12","v":0.1875},0.75,0.75,0.75,{"$f":"0.75*0.75","v":0.5625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570000,{"$f":"AG22*Tabeller!$I$35","v":597930},540075.19230769237,{"$f":"AI22*Tabeller!$H$26","v":64809.023076923084},{"$f":"SUM(AI22:AJ22,AL22)*Tabeller!$H$28","v":92876.406069230768},{"$f":"AH22*Tabeller!$H$27","v":53813.7},751574.32145384618,{"$f":"AM22+(IF(B22=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":1216574.3214538461},{"$f":"AN22/Tabeller!$H$5","v":747.28152423454912},null,null,{"$f":"((K22*Budsjett!$AM22))","v":0},{"$f":"((L22*Budsjett!$AM22)*(Tabeller!J$35))","v":145852.39175713703},{"$f":"((M22*Budsjett!$AM22)*(Tabeller!K$35))","v":603828.90187454724},{"$f":"((N22*Budsjett!$AM22)*(Tabeller!L$35))","v":624962.91344015626},{"$f":"((O22*Budsjett!$AM22)*(Tabeller!M$35))","v":646836.61541056179},{"$f":"((P22*Budsjett!$AM22)*(Tabeller!N$35))","v":502106.92271244846},{"$f":"((Q22*Budsjett!$AM22)*(Tabeller!O$35))","v":0},{"$f":"((R22*Budsjett!$AM22)*(Tabeller!P$35))","v":0},{"$f":"((S22*Budsjett!$AM22)*(Tabeller!Q$35))","v":0},{"$f":"((T22*Budsjett!$AM22)*(Tabeller!R$35))","v":0},{"$f":"((U22*Budsjett!$AM22)*(Tabeller!S$35))","v":0},{"$f":"((V22*Budsjett!$AM22)*(Tabeller!T$35))","v":0},{"$f":"((W22*Budsjett!$AM22)*(Tabeller!U$35))","v":0},null,{"$f":"GS22","v":0},90239.062499999985,373589.71874999994,386665.35890624992,400198.64646796865,310654.19932076061,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,90239.062499999985,373589.71874999994,386665.35890624992,400198.64646796865,310654.19932076061,0,0,0,0,0,0,0,null,{"$f":"B22","v":"Stipendiat"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY22:DK22)","v":0},null,null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DP22:EB22)","v":0},null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EF22:ER22)","v":0},null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EV22:FH22)","v":0},null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FL22:FX22)","v":0},null,null,"Stipendiat",0,145852.39175713703,603828.90187454724,624962.91344015626,646836.61541056179,502106.92271244846,0,0,0,0,0,0,0,2523587.745194851,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$12))","v":90239.062499999985},{"$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$12))","v":373589.71874999994},{"$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$12))","v":386665.35890624992},{"$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$12))","v":400198.64646796865},{"$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$12))","v":310654.19932076061},{"$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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",U22*Tabeller!T$11,U22*Tabeller!T$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",U22*Tabeller!T$13,U22*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",V22*Tabeller!U$11,V22*Tabeller!U$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",V22*Tabeller!U$13,V22*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B22=\"Teknisk/adm. bistand/Feltassistent\",W22*Tabeller!V$11,W22*Tabeller!V$10),IF($B22=\"Teknisk/adm. bistand/Feltassistent\",W22*Tabeller!V$13,W22*Tabeller!V$12))","v":0}]
[null,null,{"$f":"DL23","v":0},{"$f":"SUM(AR23:BD23)","v":0},{"$f":"IFERROR(SUM(BF23:BR23),0)","v":0},{"$f":"SUM(D23:E23)","v":0},{"$f":"SUM(K23:W23)","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,0,{"$f":"AG23*Tabeller!$I$35","v":0},0,{"$f":"AI23*Tabeller!$H$26","v":0},{"$f":"SUM(AI23:AJ23,AL23)*Tabeller!$H$28","v":0},{"$f":"AH23*Tabeller!$H$27","v":0},0,{"$f":"AM23+(IF(B23=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN23/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K23*Budsjett!$AM23))","v":0},{"$f":"((L23*Budsjett!$AM23)*(Tabeller!J$35))","v":0},{"$f":"((M23*Budsjett!$AM23)*(Tabeller!K$35))","v":0},{"$f":"((N23*Budsjett!$AM23)*(Tabeller!L$35))","v":0},{"$f":"((O23*Budsjett!$AM23)*(Tabeller!M$35))","v":0},{"$f":"((P23*Budsjett!$AM23)*(Tabeller!N$35))","v":0},{"$f":"((Q23*Budsjett!$AM23)*(Tabeller!O$35))","v":0},{"$f":"((R23*Budsjett!$AM23)*(Tabeller!P$35))","v":0},{"$f":"((S23*Budsjett!$AM23)*(Tabeller!Q$35))","v":0},{"$f":"((T23*Budsjett!$AM23)*(Tabeller!R$35))","v":0},{"$f":"((U23*Budsjett!$AM23)*(Tabeller!S$35))","v":0},{"$f":"((V23*Budsjett!$AM23)*(Tabeller!T$35))","v":0},{"$f":"((W23*Budsjett!$AM23)*(Tabeller!U$35))","v":0},null,{"$f":"GS23","v":0},{"$f":"GT23","v":0},{"$f":"GU23","v":0},{"$f":"GV23","v":0},{"$f":"GW23","v":0},{"$f":"GX23","v":0},{"$f":"GY23","v":0},{"$f":"GZ23","v":0},{"$f":"HA23","v":0},{"$f":"HB23","v":0},{"$f":"HC23","v":0},{"$f":"HD23","v":0},{"$f":"HE23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF23","v":0},{"$f":"BG23","v":0},{"$f":"BH23","v":0},{"$f":"BI23","v":0},{"$f":"BJ23","v":0},{"$f":"BK23","v":0},{"$f":"BL23","v":0},{"$f":"BM23","v":0},{"$f":"BN23","v":0},{"$f":"BO23","v":0},{"$f":"BP23","v":0},{"$f":"BQ23","v":0},{"$f":"BR23","v":0},null,{"$f":"B23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"CX23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DP23:EB23)","v":0},null,{"$f":"DO23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EF23:ER23)","v":0},null,{"$f":"EE23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EV23:FH23)","v":0},null,{"$f":"EU23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FL23:FX23)","v":0},null,null,{"$f":"FK23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GC23:GO23)","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$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",U23*Tabeller!T$11,U23*Tabeller!T$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",U23*Tabeller!T$13,U23*Tabeller!T$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",V23*Tabeller!U$11,V23*Tabeller!U$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",V23*Tabeller!U$13,V23*Tabeller!U$12))","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B23=\"Teknisk/adm. bistand/Feltassistent\",W23*Tabeller!V$11,W23*Tabeller!V$10),IF($B23=\"Teknisk/adm. bistand/Feltassistent\",W23*Tabeller!V$13,W23*Tabeller!V$12))","v":0}]
[null,"Sum frikjøp art 5896 ",{"$f":"SUM(C20:C23)","v":0},{"$f":"SUM(D20:D23)","v":4596641.9087283183},{"$f":"SUM(E20:E23)","v":2620773.9096866073},{"$f":"SUM(F20:F23)","v":7217415.8184149265},{"$f":"SUM(G20:G23)","v":5},null,null,null,{"$f":"SUM(K20:K23)","v":0},0.28749999999999998,1.1499999999999999,1.1499999999999999,1.1499999999999999,0.96250000000000002,0.30000000000000004,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR20:AR23)","v":0},240026.81003894855,993710.9935612469,1028490.8783358904,1064488.0590776466,934376.16690788115,335549.00080670463,0,0,0,0,0,0,{"$f":"SUM(AR24:BD24)","v":4596641.9087283183},{"$f":"SUM(BF20:BF23)","v":0},138366.5625,572837.56874999986,592886.88365624985,613637.92458421853,531563.85217107926,171481.11802505987,0,0,0,0,0,0,{"$f":"SUM(BF24:BR24)","v":2620773.9096866073},null,{"$f":"SUM(BU20:BU23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CJ20:CJ23)","v":0},138366.5625,572837.56874999986,592886.88365624985,613637.92458421853,531563.85217107926,171481.11802505987,0,0,0,0,0,0,null,{"$f":"B24","v":"Sum frikjøp art 5896 "},null,null,null,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,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,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,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Sum frikjøp art 5896 ",{"$f":"SUM(GC20:GC23)","v":0},240026.81003894855,993710.9935612469,1028490.8783358904,1064488.0590776466,934376.16690788115,335549.00080670463,0,0,0,0,0,0,4596641.9087283183,null,null,{"$f":"SUM(GS20:GS23)","v":0},138366.5625,572837.56874999986,592886.88365624985,613637.92458421853,531563.85217107926,171481.11802505987,0,0,0,0,0,0]
[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,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,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,null,null,null,null,0]
[null,"Timelønn","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Årslønn","Navn",{"$f":"K19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,null,null,null,null,null,null,null,"Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,{"$f":"AR26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB26","v":2034},2035,2036,null,null,{"$f":"BF26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BO26","v":2033},{"$f":"BP26","v":2034},{"$f":"BQ26","v":2035},{"$f":"BR26","v":2036},null,null,{"$f":"CY26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"DI26","v":2034},{"$f":"DJ26","v":2035},{"$f":"DK26","v":2036},null,null,{"$f":"BU26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE26","v":2034},2035,2036,"Totalt",null,null,null,{"$f":"BU26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CE26","v":2034},{"$f":"CF26","v":2035},{"$f":"CG26","v":2036},{"$f":"EC3","v":"Totalt"},null,0,{"$f":"EF19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"EV19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"FL19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,0,{"$f":"GC19","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,{"$f":"AR26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB26","v":2034},{"$f":"BC26","v":2035},{"$f":"BD26","v":2036}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL27))","v":0},{"$f":"SUM(AR27:BD27)","v":0},{"$f":"IFERROR(SUM(BF27:BR27),0)","v":0},{"$f":"SUM(D27:E27)","v":0},{"$f":"SUM(K27:W27)/Tabeller!$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":"I27","v":0},{"$f":"AG27*Tabeller!$I$35","v":0},{"$f":"IF(AG27>0,(AH27-400)/52*47,0)","v":0},{"$f":"AI27*Tabeller!$H$26","v":0},{"$f":"SUM(AI27:AJ27,AL27)*Tabeller!$H$28","v":0},{"$f":"AH27*Tabeller!$H$27","v":0},{"$f":"SUM(AI27:AL27)","v":0},{"$f":"AM27+(IF(B27=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM27/Tabeller!$H$5","v":0},null,null,{"$f":"((K27*Budsjett!$AO27)*(Tabeller!I$37))","v":0},{"$f":"((L27*Budsjett!$AO27)*(Tabeller!J$35))","v":0},{"$f":"((M27*Budsjett!$AO27)*(Tabeller!K$35))","v":0},{"$f":"((N27*Budsjett!$AO27)*(Tabeller!L$35))","v":0},{"$f":"((O27*Budsjett!$AO27)*(Tabeller!M$35))","v":0},{"$f":"((P27*Budsjett!$AO27)*(Tabeller!N$35))","v":0},{"$f":"((Q27*Budsjett!$AO27)*(Tabeller!O$35))","v":0},{"$f":"((R27*Budsjett!$AO27)*(Tabeller!P$35))","v":0},{"$f":"((S27*Budsjett!$AO27)*(Tabeller!Q$35))","v":0},{"$f":"((T27*Budsjett!$AO27)*(Tabeller!R$35))","v":0},{"$f":"((U27*Budsjett!$AO27)*(Tabeller!S$35))","v":0},{"$f":"((V27*Budsjett!$AO27)*(Tabeller!T$35))","v":0},{"$f":"((W27*Budsjett!$AO27)*(Tabeller!U$35))","v":0},null,{"$f":"IFERROR(IF($E$71>$E$70,BU27,GS27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$85=$K$84,AR27*$E$72,AR27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AS27*$E$72,AS27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AT27*$E$72,AT27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AU27*$E$72,AU27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AV27*$E$72,AV27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AW27*$E$72,AW27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AX27*$E$72,AX27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AY27*$E$72,AY27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AZ27*$E$72,AZ27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BA27*$E$72,BA27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BB27*$E$72,BB27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BC27*$E$72,BC27*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BD27*$E$72,BD27*Budsjett!$F$85),0)","v":0},null,null,{"$f":"BF27-BU27","v":0},0,0,0,0,0,0,0,0,{"$f":"BO27-CD27","v":0},{"$f":"BP27-CE27","v":0},{"$f":"BQ27-CF27","v":0},{"$f":"BR27-CG27","v":0},null,{"$f":"B27","v":0},{"$f":"-(AR27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY27*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ27*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA27*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB27*(1+Tabeller!$I$68))","v":0},{"$f":"-(BC27*(1+Tabeller!$I$68))","v":0},{"$f":"-(BD27*(1+Tabeller!$I$68))","v":0},{"$f":"SUM(CY27:DK27)","v":0},null,null,{"$f":"CX27","v":0},{"$f":"IF($H27=\"NFR\",CY27,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($H27=\"NFR\",DI27,0)","v":0},{"$f":"IF($H27=\"NFR\",DJ27,0)","v":0},{"$f":"IF($H27=\"NFR\",DK27,0)","v":0},{"$f":"SUM(DP27:EB27)","v":0},null,0,{"$f":"IF($H27=$EE$1,CY27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF27:ER27)","v":0},null,0,{"$f":"IF($H27=$EU$1,CY27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV27:FH27)","v":0},null,0,{"$f":"IF($H27=$FK$1,CY27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL27:FX27)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC27:GO27)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",K27*Tabeller!J$11,K27*Tabeller!J$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",K27*Tabeller!J$13,K27*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",L27*Tabeller!K$11,L27*Tabeller!K$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",L27*Tabeller!K$13,L27*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",M27*Tabeller!L$11,M27*Tabeller!L$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",M27*Tabeller!L$13,M27*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",N27*Tabeller!M$11,N27*Tabeller!M$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",N27*Tabeller!M$13,N27*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",O27*Tabeller!N$11,O27*Tabeller!N$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",O27*Tabeller!N$13,O27*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",P27*Tabeller!O$11,P27*Tabeller!O$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",P27*Tabeller!O$13,P27*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",Q27*Tabeller!P$11,Q27*Tabeller!P$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",Q27*Tabeller!P$13,Q27*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",R27*Tabeller!Q$11,R27*Tabeller!Q$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",R27*Tabeller!Q$13,R27*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",S27*Tabeller!R$11,S27*Tabeller!R$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",S27*Tabeller!R$13,S27*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",T27*Tabeller!S$11,T27*Tabeller!S$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",T27*Tabeller!S$13,T27*Tabeller!S$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",U27*Tabeller!T$11,U27*Tabeller!T$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",U27*Tabeller!T$13,U27*Tabeller!T$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",V27*Tabeller!U$11,V27*Tabeller!U$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",V27*Tabeller!U$13,V27*Tabeller!U$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B27=\"Teknisk/adm. bistand/Feltassistent\",W27*Tabeller!V$11,W27*Tabeller!V$10)/Tabeller!$H$5,IF($B27=\"Teknisk/adm. bistand/Feltassistent\",W27*Tabeller!V$13,W27*Tabeller!V$12)/Tabeller!$H$5)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL28))","v":0},{"$f":"SUM(AR28:BD28)","v":0},{"$f":"IFERROR(SUM(BF28:BR28),0)","v":0},0,{"$f":"SUM(K28:W28)/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":"I28","v":0},{"$f":"AG28*Tabeller!$I$35","v":0},0,{"$f":"AI28*Tabeller!$H$26","v":0},{"$f":"SUM(AI28:AJ28,AL28)*Tabeller!$H$28","v":0},{"$f":"AH28*Tabeller!$H$27","v":0},{"$f":"SUM(AI28:AL28)","v":0},{"$f":"AM28+(IF(B28=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM28/Tabeller!$H$5","v":0},null,null,{"$f":"((K28*Budsjett!$AO28)*(Tabeller!I$37))","v":0},{"$f":"((L28*Budsjett!$AO28)*(Tabeller!J$35))","v":0},{"$f":"((M28*Budsjett!$AO28)*(Tabeller!K$35))","v":0},{"$f":"((N28*Budsjett!$AO28)*(Tabeller!L$35))","v":0},{"$f":"((O28*Budsjett!$AO28)*(Tabeller!M$35))","v":0},{"$f":"((P28*Budsjett!$AO28)*(Tabeller!N$35))","v":0},{"$f":"((Q28*Budsjett!$AO28)*(Tabeller!O$35))","v":0},{"$f":"((R28*Budsjett!$AO28)*(Tabeller!P$35))","v":0},{"$f":"((S28*Budsjett!$AO28)*(Tabeller!Q$35))","v":0},{"$f":"((T28*Budsjett!$AO28)*(Tabeller!R$35))","v":0},{"$f":"((U28*Budsjett!$AO28)*(Tabeller!S$35))","v":0},{"$f":"((V28*Budsjett!$AO28)*(Tabeller!T$35))","v":0},{"$f":"((W28*Budsjett!$AO28)*(Tabeller!U$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$85=$K$84,AR28*$E$72,AR28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AS28*$E$72,AS28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AT28*$E$72,AT28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AU28*$E$72,AU28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AV28*$E$72,AV28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AW28*$E$72,AW28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AX28*$E$72,AX28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AY28*$E$72,AY28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AZ28*$E$72,AZ28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BA28*$E$72,BA28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BB28*$E$72,BB28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BC28*$E$72,BC28*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BD28*$E$72,BD28*Budsjett!$F$85),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"B28","v":0},{"$f":"-(AR28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY28*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ28*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA28*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB28*(1+Tabeller!$I$68))","v":0},{"$f":"-(BC28*(1+Tabeller!$I$68))","v":0},{"$f":"-(BD28*(1+Tabeller!$I$68))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",K28*Tabeller!J$11,K28*Tabeller!J$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",K28*Tabeller!J$13,K28*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",L28*Tabeller!K$11,L28*Tabeller!K$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",L28*Tabeller!K$13,L28*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",M28*Tabeller!L$11,M28*Tabeller!L$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",M28*Tabeller!L$13,M28*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",N28*Tabeller!M$11,N28*Tabeller!M$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",N28*Tabeller!M$13,N28*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",O28*Tabeller!N$11,O28*Tabeller!N$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",O28*Tabeller!N$13,O28*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",P28*Tabeller!O$11,P28*Tabeller!O$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",P28*Tabeller!O$13,P28*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",Q28*Tabeller!P$11,Q28*Tabeller!P$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",Q28*Tabeller!P$13,Q28*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",R28*Tabeller!Q$11,R28*Tabeller!Q$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",R28*Tabeller!Q$13,R28*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",S28*Tabeller!R$11,S28*Tabeller!R$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",S28*Tabeller!R$13,S28*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",T28*Tabeller!S$11,T28*Tabeller!S$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",T28*Tabeller!S$13,T28*Tabeller!S$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",U28*Tabeller!T$11,U28*Tabeller!T$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",U28*Tabeller!T$13,U28*Tabeller!T$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",V28*Tabeller!U$11,V28*Tabeller!U$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",V28*Tabeller!U$13,V28*Tabeller!U$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B28=\"Teknisk/adm. bistand/Feltassistent\",W28*Tabeller!V$11,W28*Tabeller!V$10)/Tabeller!$H$5,IF($B28=\"Teknisk/adm. bistand/Feltassistent\",W28*Tabeller!V$13,W28*Tabeller!V$12)/Tabeller!$H$5)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DL29))","v":0},{"$f":"SUM(AR29:BD29)","v":0},{"$f":"IFERROR(SUM(BF29:BR29),0)","v":0},{"$f":"SUM(D29:E29)","v":0},{"$f":"SUM(K29:W29)/Tabeller!$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":"AG29*Tabeller!$I$35","v":0},0,{"$f":"AI29*Tabeller!$H$26","v":0},{"$f":"SUM(AI29:AJ29,AL29)*Tabeller!$H$28","v":0},{"$f":"AH29*Tabeller!$H$27","v":0},0,{"$f":"AM29+(IF(B29=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM29/Tabeller!$H$5","v":0},null,null,{"$f":"((K29*Budsjett!$AO29)*(Tabeller!I$37))","v":0},{"$f":"((L29*Budsjett!$AO29)*(Tabeller!J$35))","v":0},{"$f":"((M29*Budsjett!$AO29)*(Tabeller!K$35))","v":0},{"$f":"((N29*Budsjett!$AO29)*(Tabeller!L$35))","v":0},{"$f":"((O29*Budsjett!$AO29)*(Tabeller!M$35))","v":0},{"$f":"((P29*Budsjett!$AO29)*(Tabeller!N$35))","v":0},{"$f":"((Q29*Budsjett!$AO29)*(Tabeller!O$35))","v":0},{"$f":"((R29*Budsjett!$AO29)*(Tabeller!P$35))","v":0},{"$f":"((S29*Budsjett!$AO29)*(Tabeller!Q$35))","v":0},{"$f":"((T29*Budsjett!$AO29)*(Tabeller!R$35))","v":0},{"$f":"((U29*Budsjett!$AO29)*(Tabeller!S$35))","v":0},{"$f":"((V29*Budsjett!$AO29)*(Tabeller!T$35))","v":0},{"$f":"((W29*Budsjett!$AO29)*(Tabeller!U$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$85=$K$84,AR29*$E$72,AR29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AS29*$E$72,AS29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AT29*$E$72,AT29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AU29*$E$72,AU29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AV29*$E$72,AV29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AW29*$E$72,AW29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AX29*$E$72,AX29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AY29*$E$72,AY29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,AZ29*$E$72,AZ29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BA29*$E$72,BA29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BB29*$E$72,BB29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BC29*$E$72,BC29*Budsjett!$F$85),0)","v":0},{"$f":"IFERROR(IF($F$85=$K$84,BD29*$E$72,BD29*Budsjett!$F$85),0)","v":0},null,null,{"$f":"BF29-BU29","v":0},{"$f":"BG29-BV29","v":0},{"$f":"BH29-BW29","v":0},{"$f":"BI29-BX29","v":0},{"$f":"BJ29-BY29","v":0},{"$f":"BK29-BZ29","v":0},{"$f":"BL29-CA29","v":0},{"$f":"BM29-CB29","v":0},{"$f":"BN29-CC29","v":0},0,{"$f":"BP29-CE29","v":0},{"$f":"BQ29-CF29","v":0},{"$f":"BR29-CG29","v":0},null,{"$f":"B29","v":0},{"$f":"-(AR29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY29*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ29*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA29*(1+Tabeller!$I$68))","v":0},{"$f":"-(BB29*(1+Tabeller!$I$68))","v":0},{"$f":"-(BC29*(1+Tabeller!$I$68))","v":0},{"$f":"-(BD29*(1+Tabeller!$I$68))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H29=\"NFR\",DI29,0)","v":0},{"$f":"IF($H29=\"NFR\",DJ29,0)","v":0},{"$f":"IF($H29=\"NFR\",DK29,0)","v":0},{"$f":"SUM(DP29:EB29)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF29:ER29)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV29:FH29)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL29:FX29)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC29:GO29)","v":0},null,null,{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",K29*Tabeller!J$11,K29*Tabeller!J$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",K29*Tabeller!J$13,K29*Tabeller!J$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",L29*Tabeller!K$11,L29*Tabeller!K$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",L29*Tabeller!K$13,L29*Tabeller!K$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",M29*Tabeller!L$11,M29*Tabeller!L$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",M29*Tabeller!L$13,M29*Tabeller!L$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",N29*Tabeller!M$11,N29*Tabeller!M$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",N29*Tabeller!M$13,N29*Tabeller!M$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",O29*Tabeller!N$11,O29*Tabeller!N$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",O29*Tabeller!N$13,O29*Tabeller!N$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",P29*Tabeller!O$11,P29*Tabeller!O$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",P29*Tabeller!O$13,P29*Tabeller!O$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",Q29*Tabeller!P$11,Q29*Tabeller!P$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",Q29*Tabeller!P$13,Q29*Tabeller!P$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",R29*Tabeller!Q$11,R29*Tabeller!Q$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",R29*Tabeller!Q$13,R29*Tabeller!Q$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",S29*Tabeller!R$11,S29*Tabeller!R$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",S29*Tabeller!R$13,S29*Tabeller!R$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",T29*Tabeller!S$11,T29*Tabeller!S$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",T29*Tabeller!S$13,T29*Tabeller!S$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",U29*Tabeller!T$11,U29*Tabeller!T$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",U29*Tabeller!T$13,U29*Tabeller!T$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",V29*Tabeller!U$11,V29*Tabeller!U$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",V29*Tabeller!U$13,V29*Tabeller!U$12)/Tabeller!$H$5)","v":0},{"$f":"IF(Registrering!$B$29=\"Prosjekter som foregår i UiOs lokaler\",IF($B29=\"Teknisk/adm. bistand/Feltassistent\",W29*Tabeller!V$11,W29*Tabeller!V$10)/Tabeller!$H$5,IF($B29=\"Teknisk/adm. bistand/Feltassistent\",W29*Tabeller!V$13,W29*Tabeller!V$12)/Tabeller!$H$5)","v":0}]
[null,"Sum timelønn",{"$f":"SUM(C27:C29)","v":0},{"$f":"SUM(D27:D29)","v":0},{"$f":"SUM(E27:E29)","v":0},{"$f":"SUM(F27:F29)","v":0},{"$f":"SUM(G27:G29)","v":0},null,null,null,{"$f":"SUM(K27:K29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR27:AR29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR30:BD30)","v":0},{"$f":"SUM(BF27:BF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF30:BR30)","v":0},null,{"$f":"SUM(BU27:BU29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CJ27:CJ29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CY27:CY29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DP27:DP29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EF27:EF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EV27:EV29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(FL27:FL29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(GC27:GC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(GS27:GS29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total arbeidsinnsats ",{"$f":"C24+C17+C10+C30","v":-25815650},{"$f":"D24+D17+D10+D30","v":20349619.106734082},{"$f":"E24+E17+E10+E30","v":12683446.711680846},{"$f":"F24+F17+F10+F30","v":33033065.81841493},{"$f":"G10+G24+G17+G30","v":22},null,null,null,{"$f":"(K10/12)+K24+K17+(K30/Tabeller!$H$5)","v":0},{"$f":"(L10/12)+L24+L17+(L30/Tabeller!$H$5)","v":0.28749999999999998},{"$f":"(M10/12)+M24+M17+(M30/Tabeller!$H$5)","v":3.8},{"$f":"(N10/12)+N24+N17+(N30/Tabeller!$H$5)","v":6.25},{"$f":"(O10/12)+O24+O17+(O30/Tabeller!$H$5)","v":6.55},{"$f":"(P10/12)+P24+P17+(P30/Tabeller!$H$5)","v":4.1124999999999998},{"$f":"(Q10/12)+Q24+Q17+(Q30/Tabeller!$H$5)","v":1},{"$f":"(R10/12)+R24+R17+(R30/Tabeller!$H$5)","v":0},{"$f":"(S10/12)+S24+S17+(S30/Tabeller!$H$5)","v":0},{"$f":"(T10/12)+T24+T17+(T30/Tabeller!$H$5)","v":0},{"$f":"(U10/12)+U24+U17+(U30/Tabeller!$H$5)","v":0},{"$f":"(V10/12)+V24+V17+(V30/Tabeller!$H$5)","v":0},{"$f":"(W10/12)+W24+W17+(W30/Tabeller!$H$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR24+AR17+AR10+AR30","v":0},240026.81003894855,3279594.8597316565,5612826.7190909851,6072552.295138903,4039096.4154822235,1105522.0072513637,0,0,0,0,0,0,{"$f":"SUM(AR32:BD32)","v":20349619.106734078},{"$f":"BF24+BF17+BF10+BF30","v":0},138366.5625,2033012.4372531013,3521264.8658076846,3812684.7552514598,2514794.2987361168,663323.7921324824,0,0,0,0,0,0,{"$f":"SUM(BF32:BR32)","v":12683446.711680844},null,{"$f":"BU24+BU17+BU10+BU30","v":0},0,1460174.8685031014,2928377.9821514348,3199046.830667241,1983230.4465650378,491842.67410742247,0,0,0,0,0,0,{"$f":"SUM(BU32:CG32)","v":10062672.801994238},null,{"$f":"CJ24+CJ17+CJ10+CJ30","v":0},138366.5625,572837.56874999986,592886.88365624985,613637.92458421853,531563.85217107926,171481.11802505987,0,0,0,0,0,0,null,null,{"$f":"CY24+CY17+CY10+CY30","v":0},0,-3792150,-7568400,-8294400,-5008500,-1152200,0,0,0,0,0,0,-25815650,null,null,null,{"$f":"DP24+DP17+DP10+DP30","v":0},0,-3792150,-7568400,-8294400,-5008500,-1152200,0,0,0,0,0,0,-25815650,null,0,{"$f":"EF24+EF17+EF10+EF30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EV24+EV17+EV10+EV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"FL24+FL17+FL10+FL30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"GC24+GC17+GC10+GC30","v":0},240026.81003894855,993710.9935612469,1028490.8783358904,1064488.0590776466,934376.16690788115,335549.00080670463,0,0,0,0,0,0,4596641.9087283183,null,null,{"$f":"GS24+GS17+GS10+GS30","v":0},138366.5625,1892854.5749999997,3222211.3242187491,3495068.1791535933,2271227.3683673386,571603.72675019957,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"STIPENDER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Stipender","Inntekter","Sats",null,"Totalt","Antall måneder","Finansiør",null,"Kommentarfelt",{"$f":"K26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,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,{"$f":"K34","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,null,{"$f":"DP26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"EF26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"EV26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,0,{"$f":"FL26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt",null,null,0,{"$f":"GC26","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Totalt"]
[null,null,{"$f":"DL35","v":0},{"$f":"IF(B35=\"\",0,VLOOKUP(B35,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C35=0,0,G35*D35)","v":0},{"$f":"SUM(K35:W35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"til feil lønnsmultiplikator",null,null,null,null,null,null,null,{"$f":"K35*$D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B35","v":0},{"$f":"-AR35","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-BB35","v":0},0,0,{"$f":"SUM(CY35:DK35)","v":0},null,null,{"$f":"CX35","v":0},{"$f":"IF($H35=\"NFR\",CY35,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($H35=\"NFR\",DI35,0)","v":0},{"$f":"IF($H35=\"NFR\",DJ35,0)","v":0},{"$f":"IF($H35=\"NFR\",DK35,0)","v":0},{"$f":"SUM(DP35:EB35)","v":0},null,0,{"$f":"IF($H35=$EE$1,CY35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF35:ER35)","v":0},null,0,{"$f":"IF($H35=$EU$1,CY35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV35:FH35)","v":0},null,0,{"$f":"IF($H35=$FK$1,CY35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL35:FX35)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC35:GO35)","v":0}]
[null,null,0,{"$f":"IF(B36=\"\",0,VLOOKUP(B36,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C36=0,0,G36*D36)","v":0},{"$f":"SUM(K36:W36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,0,{"$f":"IF(B37=\"\",0,VLOOKUP(B37,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lønnsmultiplikator i Tabeller er lagt inn",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum stipender",{"$f":"SUM(C35:C37)","v":0},{"$f":"SUM(D35:D37)","v":0},null,{"$f":"SUM(F35:F37)","v":0},{"$f":"SUM(G35:G37)","v":0},null,null,null,{"$f":"SUM(K35:K37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U35:U37)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,"med for få desimaler",null,null,null,null,null,null,null,{"$f":"SUM(AR35:AR37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB35:BB37)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY35:CY37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI35:DI37)","v":0},0,0,0,null,null,null,{"$f":"SUM(DP35:DP37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ35:DZ37)","v":0},0,0,0,null,0,{"$f":"SUM(EF35:EF37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP35:EP37)","v":0},0,0,0,null,0,{"$f":"SUM(EV35:EV37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FF35:FF37)","v":0},0,0,0,null,0,{"$f":"SUM(FL35:FL37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FV35:FV37)","v":0},0,0,0,null,null,0,{"$f":"SUM(GC35:GC37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(GM35:GM37)","v":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,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,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,null,null,null,null,0]
[null,"Drift","Inntekter",null,null,"Totalt",null,"Finansiør",null,"Kommentarfelt",{"$f":"K34","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"U34","v":2034},2035,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K40","v":2024},{"$f":"L40","v":2025},{"$f":"M40","v":2026},{"$f":"N40","v":2027},{"$f":"O40","v":2028},{"$f":"P40","v":2029},{"$f":"Q40","v":2030},{"$f":"R40","v":2031},{"$f":"S40","v":2032},{"$f":"T40","v":2033},{"$f":"U40","v":2034},{"$f":"V40","v":2035},{"$f":"W40","v":2036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB40","v":2034},2035,2036,"Totalt",null,null,null,{"$f":"AR40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB40","v":2034},{"$f":"BC40","v":2035},{"$f":"BD40","v":2036},{"$f":"EC3","v":"Totalt"},null,0,{"$f":"EF34","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"EP34","v":2034},2035,2036,"Totalt",null,0,{"$f":"EV34","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"FF34","v":2034},2035,2036,"Totalt",null,0,{"$f":"FL34","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"FV34","v":2034},2035,2036,"Totalt",null,null,0,{"$f":"GC34","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"GM34","v":2034},2035,2036,"Totalt"]
[null,"Generelle driftsmidler (kun NFR)",null,null,null,{"$f":"SUM(K41:W41)","v":0},null,null,null,"Dekkes fra rundsum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR41:BD41)","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,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,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Andre driftskostnader",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,-F42))","v":-2500000},null,null,{"$f":"SUM(K42:W42)","v":2500000},null,"NFR",null,"Sigma Data and computing power",null,null,{"$f":"+(0.75)*625000","v":468750},625000,625000,625000,{"$f":"+P42-M42","v":156250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,468750,625000,625000,625000,156250,0,0,0,0,0,0,{"$f":"SUM(AR42:BD42)","v":2500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B42","v":"Andre driftskostnader"},{"$f":"IF($H42=\"Egenandel\",0,-AR42)","v":0},0,-468750,-625000,-625000,-625000,-156250,0,0,0,{"$f":"IF($H42=\"Egenandel\",0,-BB42)","v":0},0,0,{"$f":"SUM(CY42:DK42)","v":-2500000},null,null,{"$f":"CX42","v":"Andre driftskostnader"},{"$f":"IF($H42=\"NFR\",CY42,0)","v":0},0,-468750,-625000,-625000,-625000,-156250,0,0,0,{"$f":"IF($H42=\"NFR\",DI42,0)","v":0},{"$f":"IF($H42=\"NFR\",DJ42,0)","v":0},{"$f":"IF($H42=\"NFR\",DK42,0)","v":0},{"$f":"SUM(DP42:EB42)","v":-2500000},null,"Andre driftskostnader",{"$f":"IF($H42=$EE$1,CY42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF42:ER42)","v":0},null,"Andre driftskostnader",{"$f":"IF($H42=$EU$1,CY42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV42:FH42)","v":0},null,"Andre driftskostnader",{"$f":"IF($H42=$FK$1,CY42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL42:FX42)","v":0},null,null,"Andre driftskostnader",{"$f":"IF($H42=$GB$1,AR42,0)","v":0},{"$f":"IF($H42=$GB$1,-AS42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GC42:GO42)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,-F43))","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF($H43=$GB$1,AR43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,-F44))","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"CX44","v":0},{"$f":"IF($H44=\"NFR\",CY44,0)","v":0},{"$f":"IF($H44=\"NFR\",CZ44,0)","v":0},{"$f":"IF($H44=\"NFR\",DA44,0)","v":0},{"$f":"IF($H44=\"NFR\",DB44,0)","v":0},{"$f":"IF($H44=\"NFR\",DC44,0)","v":0},{"$f":"IF($H44=\"NFR\",DD44,0)","v":0},{"$f":"IF($H44=\"NFR\",DE44,0)","v":0},{"$f":"IF($H44=\"NFR\",DF44,0)","v":0},{"$f":"IF($H44=\"NFR\",DG44,0)","v":0},{"$f":"IF($H44=\"NFR\",DH44,0)","v":0},0,0,0,0,null,{"$f":"DO44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"EE44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"EU44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"FK44","v":0},{"$f":"IF($H44=$GB$1,AR44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Leiested - internt finansiert",null,null,null,0,null,"Egenandel",null,null,{"$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$64=\"Egenandel\",Leiested!N64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!O8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!O12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!O16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!O20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!O24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!O28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!O32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!O36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!O40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!O44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!O48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!O52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!O56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!O60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!O64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!P8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!P12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!P16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!P20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!P24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!P28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!P32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!P36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!P40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!P44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!P48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!P52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!P56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!P60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!P64,0)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",Leiested!Q8,0)+IF(Leiested!$B$12=\"Egenandel\",Leiested!Q12,0)+IF(Leiested!$B$16=\"Egenandel\",Leiested!Q16,0)+IF(Leiested!$B$20=\"Egenandel\",Leiested!Q20,0)+IF(Leiested!$B$24=\"Egenandel\",Leiested!Q24,0)+IF(Leiested!$B$28=\"Egenandel\",Leiested!Q28,0)+IF(Leiested!$B$32=\"Egenandel\",Leiested!Q32,0)+IF(Leiested!$B$36=\"Egenandel\",Leiested!Q36,0)+IF(Leiested!$B$40=\"Egenandel\",Leiested!Q40,0)+IF(Leiested!$B$44=\"Egenandel\",Leiested!Q44,0)+IF(Leiested!$B$48=\"Egenandel\",Leiested!Q48,0)+IF(Leiested!$B$52=\"Egenandel\",Leiested!Q52,0)+IF(Leiested!$B$56=\"Egenandel\",Leiested!Q56,0)+IF(Leiested!$B$60=\"Egenandel\",Leiested!Q60,0)+IF(Leiested!$B$64=\"Egenandel\",Leiested!Q64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",{"$f":"IF($H45=\"NFR\",CY45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",{"$f":"(IF($H45=$GB$1,AR45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Leiested - eksternt finansiert",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,-F46))","v":0},null,null,0,null,"Eksternt",null," ",{"$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$64=\"Egenandel\",0,Leiested!N64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!O8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!O12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!O16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!O20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!O24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!O28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!O32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!O36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!O40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!O44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!O48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!O52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!O56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!O60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!O64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!P8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!P12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!P16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!P20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!P24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!P28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!P32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!P36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!P40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!P44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!P48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!P52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!P56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!P60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!P64)","v":0},{"$f":"IF(Leiested!$B$8=\"Egenandel\",0,Leiested!Q8)+IF(Leiested!$B$12=\"Egenandel\",0,Leiested!Q12)+IF(Leiested!$B$16=\"Egenandel\",0,Leiested!Q16)+IF(Leiested!$B$20=\"Egenandel\",0,Leiested!Q20)+IF(Leiested!$B$24=\"Egenandel\",0,Leiested!Q24)+IF(Leiested!$B$28=\"Egenandel\",0,Leiested!Q28)+IF(Leiested!$B$32=\"Egenandel\",0,Leiested!Q32)+IF(Leiested!$B$36=\"Egenandel\",0,Leiested!Q36)+IF(Leiested!$B$40=\"Egenandel\",0,Leiested!Q40)+IF(Leiested!$B$44=\"Egenandel\",0,Leiested!Q44)+IF(Leiested!$B$48=\"Egenandel\",0,Leiested!Q48)+IF(Leiested!$B$52=\"Egenandel\",0,Leiested!Q52)+IF(Leiested!$B$56=\"Egenandel\",0,Leiested!Q56)+IF(Leiested!$B$60=\"Egenandel\",0,Leiested!Q60)+IF(Leiested!$B$64=\"Egenandel\",0,Leiested!Q64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - eksternt finansiert",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - eksternt finansiert",{"$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$32=\"NFR\",Leiested!E32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!E36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!E40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!E44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!E48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!E52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!E56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!E60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!E64,0))","v":0},{"$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$32=\"NFR\",Leiested!F32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!F36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!F40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!F44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!F48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!F52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!F56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!F60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!F64,0))","v":0},{"$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$32=\"NFR\",Leiested!G32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!G36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!G40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!G44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!G48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!G52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!G56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!G60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!G64,0))","v":0},{"$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$32=\"NFR\",Leiested!H32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!H36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!H40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!H44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!H48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!H52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!H56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!H60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!H64,0))","v":0},{"$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$32=\"NFR\",Leiested!I32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!I36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!I40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!I44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!I48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!I52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!I56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!I60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!I64,0))","v":0},{"$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$32=\"NFR\",Leiested!J32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!J36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!J40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!J44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!J48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!J52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!J56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!J60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!J64,0))","v":0},{"$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$32=\"NFR\",Leiested!K32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!K36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!K40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!K44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!K48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!K52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!K56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!K60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!K64,0))","v":0},{"$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$32=\"NFR\",Leiested!L32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!L36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!L40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!L44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!L48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!L52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!L56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!L60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!L64,0))","v":0},{"$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$32=\"NFR\",Leiested!M32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!M36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!M40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!M44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!M48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!M52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!M56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!M60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!M64,0))","v":0},{"$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$32=\"NFR\",Leiested!N32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!N36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!N40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!N44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!N48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!N52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!N56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!N60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!N64,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!O8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!O12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!O16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!O20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!O24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!O28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!O32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!O36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!O40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!O44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!O48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!O52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!O56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!O60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!O64,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!P8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!P12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!P16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!P20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!P24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!P28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!P32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!P36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!P40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!P44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!P48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!P52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!P56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!P60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!P64,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"NFR\",Leiested!Q8,0)+IF(Leiested!$B$12=\"NFR\",Leiested!Q12,0)+IF(Leiested!$B$16=\"NFR\",Leiested!Q16,0)+IF(Leiested!$B$20=\"NFR\",Leiested!Q20,0)+IF(Leiested!$B$24=\"NFR\",Leiested!Q24,0)+IF(Leiested!$B$28=\"NFR\",Leiested!Q28,0)+IF(Leiested!$B$32=\"NFR\",Leiested!Q32,0)+IF(Leiested!$B$36=\"NFR\",Leiested!Q36,0)+IF(Leiested!$B$40=\"NFR\",Leiested!Q40,0)+IF(Leiested!$B$44=\"NFR\",Leiested!Q44,0)+IF(Leiested!$B$48=\"NFR\",Leiested!Q48,0)+IF(Leiested!$B$52=\"NFR\",Leiested!Q52,0)+IF(Leiested!$B$56=\"NFR\",Leiested!Q56,0)+IF(Leiested!$B$60=\"NFR\",Leiested!Q60,0)+IF(Leiested!$B$64=\"NFR\",Leiested!Q64,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$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$32=\"Private\",Leiested!N32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!O8,0)+IF(Leiested!$B$12=\"Private\",Leiested!O12,0)+IF(Leiested!$B$16=\"Private\",Leiested!O16,0)+IF(Leiested!$B$20=\"Private\",Leiested!O20,0)+IF(Leiested!$B$24=\"Private\",Leiested!O24,0)+IF(Leiested!$B$28=\"Private\",Leiested!O28,0)+IF(Leiested!$B$32=\"Private\",Leiested!O32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!P8,0)+IF(Leiested!$B$12=\"Private\",Leiested!P12,0)+IF(Leiested!$B$16=\"Private\",Leiested!P16,0)+IF(Leiested!$B$20=\"Private\",Leiested!P20,0)+IF(Leiested!$B$24=\"Private\",Leiested!P24,0)+IF(Leiested!$B$28=\"Private\",Leiested!P28,0)+IF(Leiested!$B$32=\"Private\",Leiested!P32,0))","v":0},{"$f":"-(IF(Leiested!$B$8=\"Private\",Leiested!Q8,0)+IF(Leiested!$B$12=\"Private\",Leiested!Q12,0)+IF(Leiested!$B$16=\"Private\",Leiested!Q16,0)+IF(Leiested!$B$20=\"Private\",Leiested!Q20,0)+IF(Leiested!$B$24=\"Private\",Leiested!Q24,0)+IF(Leiested!$B$28=\"Private\",Leiested!Q28,0)+IF(Leiested!$B$32=\"Private\",Leiested!Q32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$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$32=\"Internasjonale\",Leiested!N32,0))","v":0},{"$f":"-(IF(Leiested!L8=\"Internasjonale\",Leiested!O8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!O12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!O16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!O20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!O24,0)+IF(Leiested!L28=\"Internasjonale\",Leiested!O28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!O32,0))","v":0},{"$f":"-(IF(Leiested!M8=\"Internasjonale\",Leiested!P8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!P12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!P16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!P20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!P24,0)+IF(Leiested!M28=\"Internasjonale\",Leiested!P28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!P32,0))","v":0},{"$f":"-(IF(Leiested!N8=\"Internasjonale\",Leiested!Q8,0)+IF(Leiested!$B$12=\"Internasjonale\",Leiested!Q12,0)+IF(Leiested!$B$16=\"Internasjonale\",Leiested!Q16,0)+IF(Leiested!$B$20=\"Internasjonale\",Leiested!Q20,0)+IF(Leiested!$B$24=\"Internasjonale\",Leiested!Q24,0)+IF(Leiested!N28=\"Internasjonale\",Leiested!Q28,0)+IF(Leiested!$B$32=\"Internasjonale\",Leiested!Q32,0))","v":0},0,null,"Leiested - eksternt finansiert",{"$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$32=\"Offentlige\",Leiested!N32,0))","v":0},{"$f":"-(IF(Leiested!L8=\"Offentlige\",Leiested!O8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!O12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!O16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!O20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!O24,0)+IF(Leiested!L28=\"Offentlige\",Leiested!O28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!O32,0))","v":0},{"$f":"-(IF(Leiested!M8=\"Offentlige\",Leiested!P8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!P12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!P16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!P20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!P24,0)+IF(Leiested!M28=\"Offentlige\",Leiested!P28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!P32,0))","v":0},{"$f":"-(IF(Leiested!N8=\"Offentlige\",Leiested!Q8,0)+IF(Leiested!$B$12=\"Offentlige\",Leiested!Q12,0)+IF(Leiested!$B$16=\"Offentlige\",Leiested!Q16,0)+IF(Leiested!$B$20=\"Offentlige\",Leiested!Q20,0)+IF(Leiested!$B$24=\"Offentlige\",Leiested!Q24,0)+IF(Leiested!N28=\"Offentlige\",Leiested!Q28,0)+IF(Leiested!$B$32=\"Offentlige\",Leiested!Q32,0))","v":0},0,null,null,"Leiested - eksternt finansiert",{"$f":"IF($H46=$GB$1,AR46,0)","v":0},{"$f":"IF($H46=$GB$1,-AS46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sentral egenfinansiering",null,null,null,0,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentral egenfinansiering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentral egenfinansiering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentral egenfinansiering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentral egenfinansiering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentral egenfinansiering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentral egenfinansiering",{"$f":"IF($H47=$GB$1,AR47,0)","v":0},{"$f":"IF($H47=$GB$1,AS47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiert drift fra instituttet",null,null,null,0,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenfinansiert drift fra instituttet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift fra instituttet",{"$f":"IF($H48=\"NFR\",CY48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($H48=\"NFR\",DI48,0)","v":0},{"$f":"IF($H48=\"NFR\",DJ48,0)","v":0},{"$f":"IF($H48=\"NFR\",DK48,0)","v":0},0,null,"Egenfinansiert drift fra instituttet",{"$f":"IF($H48=$EE$1,CY48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift fra instituttet",{"$f":"IF($H48=$EU$1,CY48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift fra instituttet",{"$f":"IF($H48=$FK$1,CY48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift fra instituttet",{"$f":"IF($H48=$GB$1,AR48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum drift",{"$f":"SUM(C41:C48)","v":-2500000},null,null,{"$f":"SUM(F41:F48)","v":2500000},null,null,null,null,{"$f":"SUM(K41:K48)","v":0},0,468750,625000,625000,625000,156250,0,0,0,{"$f":"SUM(U41:U48)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR41:AR48)","v":0},0,468750,625000,625000,625000,156250,0,0,0,{"$f":"SUM(BB41:BB48)","v":0},0,0,{"$f":"SUM(AR49:BA49)","v":2500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(CY42:CY48)","v":0},0,-468750,-625000,-625000,-625000,-156250,0,0,0,{"$f":"SUM(DI42:DI48)","v":0},0,0,-2500000,null,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sum drift",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sum drift",{"$f":"SUM(GC42:GC48)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(GM42:GM48)","v":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,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,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,null,null,null,null,0]
[null,"Inntekter fast eksternt beløp","Inntekter",null,null,"Totalt",null,null,null,"Kommentarfelt",{"$f":"K40","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"U40","v":2034},2035,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K51","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR51","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB51","v":2034},2035,2036,"Totalt",null,null,null,{"$f":"AR51","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"BB51","v":2034},{"$f":"BC51","v":2035},{"$f":"BD51","v":2036},{"$f":"EC3","v":"Totalt"},null,0,{"$f":"EF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EP46","v":0},0,0,0,null,0,{"$f":"EV46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FF46","v":0},0,0,0,null,0,{"$f":"FL46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FV46","v":0},0,0,0,null,null,0,{"$f":"GC46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GM46","v":0},0,0,0]
[null,"Internasjonal finansiering",null,null,null,{"$f":"SUM(K52:W52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR52:BD52)","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,{"$f":"B52","v":"Internasjonal finansiering"},{"$f":"IF($H52=\"Egenandel\",0,-AR52)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($H52=\"Egenandel\",0,-BB52)","v":0},0,0,{"$f":"SUM(CY52:DK52)","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,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,null,null,null,null,0]
[null,"Anne offentlig finansiering",null,null,null,{"$f":"SUM(K53:W53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anne offentlig finansiering",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"CX53","v":"Anne offentlig finansiering"},{"$f":"IF($H53=\"NFR\",CY53,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($H53=\"NFR\",DI53,0)","v":0},{"$f":"IF($H53=\"NFR\",DJ53,0)","v":0},{"$f":"IF($H53=\"NFR\",DK53,0)","v":0},{"$f":"SUM(DP53:EB53)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H53=$EE$1,CY53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF53:ER53)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H53=$EU$1,CY53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV53:FH53)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H53=$FK$1,CY53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL53:FX53)","v":0},null,null,"Anne offentlig finansiering",{"$f":"IF($H53=$GB$1,AR53,0)","v":0},{"$f":"IF($H53=$GB$1,-AS53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GC53:GO53)","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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Annen privat finansiering",{"$f":"IF($H54=$GB$1,AR54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fra Norges Forskningsråd",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",{"$f":"IF($H55=$GB$1,AR55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Viderefordelte midler",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,-F56))","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viderefordelte midler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Viderefordelte midler",{"$f":"IF($H56=\"NFR\",CY56,0)","v":0},{"$f":"IF($H56=\"NFR\",CZ56,0)","v":0},{"$f":"IF($H56=\"NFR\",DA56,0)","v":0},{"$f":"IF($H56=\"NFR\",DB56,0)","v":0},{"$f":"IF($H56=\"NFR\",DC56,0)","v":0},{"$f":"IF($H56=\"NFR\",DD56,0)","v":0},{"$f":"IF($H56=\"NFR\",DE56,0)","v":0},{"$f":"IF($H56=\"NFR\",DF56,0)","v":0},{"$f":"IF($H56=\"NFR\",DG56,0)","v":0},{"$f":"IF($H56=\"NFR\",DH56,0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum",{"$f":"SUM(C52:C56)","v":0},null,null,{"$f":"SUM(F52:F56)","v":0},null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U52:U56)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR52:AR56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB52:BB56)","v":0},0,0,{"$f":"SUM(AR57:BA57)","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,"Sum",{"$f":"SUM(CY52:CY56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI52:DI56)","v":0},0,0,0,null,null,"Sum",{"$f":"IF($H57=\"NFR\",CY57,0)","v":0},{"$f":"IF($H57=\"NFR\",CZ57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,"Sum",{"$f":"IF($H57=$EE$1,CY57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sum",{"$f":"IF($H57=$EU$1,CY57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sum",{"$f":"IF($H57=$FK$1,CY57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sum",{"$f":"SUM(GC53:GC55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(GM53:GM55)","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sats for ekst. fin. overhead",{"$f":"-(AR10+AR17+AR30)*(1+Registrering!$I$28)+CY49","v":0},{"$f":"-(AS10+AS17+AS30)*(1+Registrering!$I$28)+CZ49","v":0},{"$f":"-(AT10+AT17+AT30)*(1+Registrering!$I$28)+DA49","v":-2754633.8661704091},{"$f":"-(AU10+AU17+AU30)*(1+Registrering!$I$28)+DB49","v":-5209335.8407550957},{"$f":"-(AV10+AV17+AV30)*(1+Registrering!$I$28)+DC49","v":-5633064.2360612564},{"$f":"-(AW10+AW17+AW30)*(1+Registrering!$I$28)+DD49","v":-3729720.2485743421},{"$f":"-(AX10+AX17+AX30)*(1+Registrering!$I$28)+DE49","v":-926223.00644465908},{"$f":"-(AY10+AY17+AY30)*(1+Registrering!$I$28)+DF49","v":0},{"$f":"-(AZ10+AZ17+AZ30)*(1+Registrering!$I$28)+DG49","v":0},{"$f":"-(BA10+BA17+BA30)*(1+Registrering!$I$28)+DH49","v":0},{"$f":"-(BB10+BB17+BB30)*(1+Registrering!$I$28)+DI49","v":0},{"$f":"-(BC10+BC17+BC30)*(1+Registrering!$I$28)+DJ49","v":0},{"$f":"-(BD10+BD17+BD30)*(1+Registrering!$I$28)+DK49","v":0},{"$f":"SUM(CY59:DK59)","v":-18252977.198005762}]
[null,"Eksterne inntekter",{"$f":"C49+C38+C30+C24+C17+C10+C57","v":-28315650},null,null,{"$f":"SUM(K60:W60)","v":-28315650},null,null,null,null,{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,4,FALSE),0)","v":-4260900},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,5,FALSE),0)","v":-8193400},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,6,FALSE),0)","v":-8919400},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,7,FALSE),0)","v":-5633500},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,8,FALSE),0)","v":-1308450},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CX$59:$DL$62,14,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rundsummer NFR",{"$f":"CY49+CY32+CY38+CY56","v":0},0,-4260900,-8193400,-8919400,-5633500,-1308450,0,0,{"$f":"DH49+DH32+DH38+DH56","v":0},{"$f":"DI49+DI32+DI38+DI56","v":0},0,0,-28315650,null,null,null,{"$f":"SUM(DP$42:DP$48)+SUM(DP$35:DP$37)+SUM(DP$27:DP$29)+SUM(DP$13:DP$16)+SUM(DP$4:DP$9)","v":0},0,-4260900,-8193400,-8919400,-5633500,-1308450,0,0,0,0,0,0,-28315650,{"$f":"SUM(ED42:ED48)+SUM(ED35:ED37)+SUM(ED27:ED29)+SUM(ED13:ED16)+SUM(ED4:ED9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(GB42:GB48)+SUM(GB35:GB37)+SUM(GB27:GB29)+SUM(GB13:GB16)+SUM(GB4:GB9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Egenandel",null,null,null,{"$f":"SUM(K61:W61)","v":-7217415.8184149265},null,null,null,null,{"$f":"CY62","v":0},{"$f":"CZ62","v":-378393.37253894855},-1566548.5623112468,-1621377.7619921402,-1678125.9836618651,-1465940.0190789604,-507030.1188317645,0,0,0,{"$f":"DI62","v":0},{"$f":"DJ62","v":0},{"$f":"DK62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$f":"K57-K56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lønn",{"$f":"DP32+DP38","v":0},0,-3792150,-7568400,-8294400,-5008500,-1152200,0,0,0,{"$f":"DZ32+DZ38","v":0},0,0,{"$f":"EC38+EC32+EC17+EC10","v":-51631300}]
[null,"Totale kostnader",null,null,null,{"$f":"SUM(K62:W62)","v":35533065.818414927},null,null,null,null,{"$f":"AR62","v":0},{"$f":"AS62","v":378393.37253894855},5781357.2969847582,9759091.5848986693,10510237.050390363,7178890.7142183399,1925095.7993838461,0,0,0,{"$f":"BB62","v":0},{"$f":"BC62","v":0},{"$f":"BD62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR32+AR38+AR49+AR56+BF32","v":0},378393.37253894855,5781357.2969847582,9759091.5848986693,10510237.050390363,7178890.7142183399,1925095.7993838461,0,0,0,{"$f":"BB32+BB38+BB49+BB56+BP32","v":0},{"$f":"BC32+BC38+BC49+BC56+BQ32","v":0},{"$f":"BD32+BD38+BD49+BD56+BR32","v":0},{"$f":"SUM(AR62:BD62)","v":35533065.818414927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"-(AR24+CJ32+GC60)","v":0},-378393.37253894855,-1566548.5623112468,-1621377.7619921402,-1678125.9836618651,-1465940.0190789604,-507030.1188317645,0,0,0,0,0,0,-7217415.8184149265]
[null,"Resultat",null,null,null,{"$f":"SUM(K63:W63)","v":-1.3969838619232178E-9},null,null,null,null,{"$f":"SUM(K60:K62)+K67","v":0},{"$f":"SUM(L60:L62)+L67","v":0},-46091.265326488763,-55686.177093470469,-87288.933271503076,79450.695139379241,109615.68055208167,0,0,0,0,0,0]
[]
[null,"Sum eksterne inntekter for instituttet",null,null,null,{"$f":"SUM(K65:W65)","v":-28315650},null,null,null,null,{"$f":"K60","v":0},{"$f":"L60","v":0},-4260900,-8193400,-8919400,-5633500,-1308450,0,0,0,{"$f":"U60","v":0},0,0]
[null,"Inntekter fra LOS",null,null,null,{"$f":"SUM(K66:W66)","v":0}]
[null,"Inntekter fra FAK (utover eventuelle rekrutteringsstillinger)",null,null,null,{"$f":"SUM(K67:W67)","v":0}]
[null,"Sum eksterne inntekter for instituttet",null,null,null,{"$f":"SUM(K68:W68)","v":-28315650},null,null,null,null,{"$f":"SUM(K65:K67)","v":0},{"$f":"SUM(L65:L67)","v":0},-4260900,-8193400,-8919400,-5633500,-1308450,0,0,0,{"$f":"SUM(U65:U67)","v":0},0,0]
[]
[null,"Total overhead (indirekte kostnader)",null,null,{"$f":"IFERROR((SUM(GS32:HE32))/(SUM(AR32:BD32)),0)","v":0.5696092725467321},"IK - splitt (eksternt dekning av indirekte kostnader: "]
[null,"Benyttet påslag overhead (indirekte kostnader)",null,null,{"$f":"IF(E72>E70,E72,E70)","v":0.63877911302176682},"IK på lønnskostnader dekket eksternt: ",null,{"$f":"E10+E17+E30","v":10062672.80199424}]
[null,"Finansiørs betalingsvillighet for Eksternt finansiert overhead",null,null,{"$f":"IFERROR(IF(E73=\"\",-SUM(Budsjett!$F$60+$F$38+F66+F67,(Budsjett!$F$49-$F$45-F48+$F$56),Budsjett!$D$10,Budsjett!$D$17,$D$30)/SUM(Budsjett!$D$10+Budsjett!$D$17+$D$30),E73),0)","v":0.63877911302176682},"Ekstern dekning av IK:",null,{"$f":"CH32","v":10062672.801994238}]
[null,"Prosjekteiers policy for Eksternt finansiert overhead",null,null,null,"IK - splitt i Unit 4 (anslagsvis)",null,{"$f":"H72/H71","v":0.99999999999999978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prosjektleder/adm.leder",{"$f":"SUMIF($CX$4:$CX$16,$CX73,CY$4:CY$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY73:DK73)","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,null,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,"Salderingsbeløp (overføres til generelle driftsmidler)",null,null,{"$f":"-F63","v":1.3969838619232178E-9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forsker - professor",{"$f":"SUMIF($CX$4:$CX$16,$CX75,CY$4:CY$16)","v":0},0,-71550,-296800,-307200,-318000,-246900.00000000003,0,0,0,0,0,0,-1240450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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.",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Gjesteforsker ",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,-1359450,-2893800,-3072000,-1987500,-411500,0,0,0,0,0,0,-9724250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,-2146500,-4081000,-4608000,-2385000,-411500,0,0,0,0,0,0,-13632000]

{"sheet":"Budsjett_FL","index":3,"n_rows":90,"n_cols":180,"rows_kept":90,"cut":false,"hidden":true,"merged":[[76,1,77,2],[27,1,29,19]]}
["Alle beløp er angitt i hele kroner",null,"Prosjekttittel:",{"$f":"Registrering!B3","v":"Haiex "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,{"$f":"AR4*K92","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","Årslønn","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,"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":"AR3","v":2024},{"$f":"AS3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BC3","v":2024},{"$f":"BD3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CM3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BO3","v":2024},{"$f":"BP3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BO3","v":2024},{"$f":"BP3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"CA3","v":2024},{"$f":"CB3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"CM3","v":2024},{"$f":"CN3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,{"$f":"DA3","v":2024},{"$f":"DB3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,null,{"$f":"DN3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AR3","v":2024},{"$f":"AS3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK4))","v":0},{"$f":"SUM(AR4:BA4)","v":0},{"$f":"IFERROR(SUM(BC4:BL4),0)","v":0},{"$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},{"$f":"AG4*Tabeller!$I$35","v":0},{"$f":"IF(AG4>0,(AH4-400)/52*47,0)","v":0},{"$f":"AI4*Tabeller!$H$26","v":0},{"$f":"SUM(AI4:AJ4,AL4)*Tabeller!$H$28","v":0},{"$f":"AH4*Tabeller!$H$27","v":0},{"$f":"SUM(AI4:AL4)","v":0},{"$f":"AM4+(IF(B4=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN4/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K4*Budsjett_FL!$AM4))/12","v":0},{"$f":"((L4*Budsjett_FL!$AM4)*(Tabeller!J$35))/12","v":0},{"$f":"((M4*Budsjett_FL!$AM4)*(Tabeller!K$35))/12","v":0},{"$f":"((N4*Budsjett_FL!$AM4)*(Tabeller!L$35))/12","v":0},{"$f":"((O4*Budsjett_FL!$AM4)*(Tabeller!M$35))/12","v":0},{"$f":"((P4*Budsjett_FL!$AM4)*(Tabeller!N$35))/12","v":0},{"$f":"((Q4*Budsjett_FL!$AM4)*(Tabeller!O$35))/12","v":0},{"$f":"((R4*Budsjett_FL!$AM4)*(Tabeller!P$35))/12","v":0},{"$f":"((S4*Budsjett_FL!$AM4)*(Tabeller!Q$35))/12","v":0},{"$f":"((T4*Budsjett_FL!$AM4)*(Tabeller!R$35))/12","v":0},null,{"$f":"IFERROR(IF($E$81>$E$80,BO4,FO4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BP4,FP4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BQ4,FQ4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BR4,FR4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BS4,FS4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BT4,FT4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BU4,FU4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BV4,FV4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BW4,FW4),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BX4,FX4),0)","v":0},null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR4*$E$83,AR4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS4*$E$83,AS4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT4*$E$83,AT4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU4*$E$83,AU4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV4*$E$83,AV4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW4*$E$83,AW4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX4*$E$83,AX4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY4*$E$83,AY4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ4*$E$83,AZ4*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA4*$E$83,BA4*Budsjett_FL!$E$82),0)","v":0},null,null,{"$f":"BC4-BO4","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B4","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!I$55*K4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!I$54*K4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!I$56*K4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!I$58*K4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!I$59*K4,0)+IF($CL4=\"Stipendiat\",Tabeller!I$60*K4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!I$57*K4,0)+IF($CL4=\"Vit.ass\",Tabeller!I$61*K4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!J$55*L4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!J$54*L4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!J$56*L4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!J$58*L4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!J$59*L4,0)+IF($CL4=\"Stipendiat\",Tabeller!J$60*L4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!J$57*L4,0)+IF($CL4=\"Vit.ass\",Tabeller!J$61*L4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!K$55*M4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!K$54*M4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!K$56*M4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!K$58*M4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!K$59*M4,0)+IF($CL4=\"Stipendiat\",Tabeller!K$60*M4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!K$57*M4,0)+IF($CL4=\"Vit.ass\",Tabeller!K$61*M4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!L$55*N4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!L$54*N4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!L$56*N4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!L$58*N4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!L$59*N4,0)+IF($CL4=\"Stipendiat\",Tabeller!L$60*N4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!L$57*N4,0)+IF($CL4=\"Vit.ass\",Tabeller!L$61*N4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!M$55*O4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!M$54*O4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!M$56*O4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!M$58*O4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!M$59*O4,0)+IF($CL4=\"Stipendiat\",Tabeller!M$60*O4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!M$57*O4,0)+IF($CL4=\"Vit.ass\",Tabeller!M$61*O4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!N$55*P4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!N$54*P4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!N$56*P4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!N$58*P4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!N$59*P4,0)+IF($CL4=\"Stipendiat\",Tabeller!N$60*P4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!N$57*P4,0)+IF($CL4=\"Vit.ass\",Tabeller!N$61*P4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!O$55*Q4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!O$56*Q4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!O$58*Q4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!O$59*Q4,0)+IF($CL4=\"Stipendiat\",Tabeller!O$60*Q4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!O$57*Q4,0)+IF($CL4=\"Vit.ass\",Tabeller!O$61*Q4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!P$55*R4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!P$54*R4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!P$56*R4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!P$58*R4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!P$59*R4,0)+IF($CL4=\"Stipendiat\",Tabeller!P$60*R4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!P$57*R4,0)+IF($CL4=\"Vit.ass\",Tabeller!P$61*R4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!Q$55*S4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!Q$56*S4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!Q$58*S4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!Q$59*S4,0)+IF($CL4=\"Stipendiat\",Tabeller!Q$60*S4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!Q$57*S4,0)+IF($CL4=\"Vit.ass\",Tabeller!Q$61*S4,0))/12)","v":0},{"$f":"-((IF($CL4=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA4*(1+Tabeller!$I$62),0))+(IF($CL4=\"Forsker - professor\",Tabeller!R$55*T4,0)+IF($CL4=\"Prosjektleder/adm.leder\",Tabeller!R$54*T4,0)+IF($CL4=\"Forsker - 1.aman.\",Tabeller!R$56*T4,0)+IF($CL4=\"Gjesteforsker\",Tabeller!R$58*T4,0)+IF($CL4=\"Postdoktor / forsker\",Tabeller!R$59*T4,0)+IF($CL4=\"Stipendiat\",Tabeller!R$60*T4,0)+IF($CL4=\"Forsker (rundsum)\",Tabeller!R$57*T4,0)+IF($CL4=\"Vit.ass\",Tabeller!R$61*T4,0))/12)","v":0},{"$f":"SUM(CM4:CV4)","v":0},null,null,{"$f":"CL4","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR4*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!I$55*K4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!I$54*K4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!I$56*K4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!I$58*K4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!I$59*K4,0)+IF($CZ4=\"Stipendiat\",Tabeller!I$60*K4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!I$57*K4,0)+IF($CZ4=\"Vit.ass\",Tabeller!I$61*K4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS4*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!J$55*L4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!J$54*L4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!J$56*L4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!J$58*L4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!J$59*L4,0)+IF($CZ4=\"Stipendiat\",Tabeller!J$60*L4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!J$57*L4,0)+IF($CZ4=\"Vit.ass\",Tabeller!J$61*L4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT4*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!K$55*M4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!K$54*M4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!K$56*M4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!K$58*M4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!K$59*M4,0)+IF($CZ4=\"Stipendiat\",Tabeller!K$60*M4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!K$57*M4,0)+IF($CZ4=\"Vit.ass\",Tabeller!K$61*M4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU4*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!L$55*N4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!L$54*N4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!L$56*N4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!L$58*N4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!L$59*N4,0)+IF($CZ4=\"Stipendiat\",Tabeller!L$60*N4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!L$57*N4,0)+IF($CZ4=\"Vit.ass\",Tabeller!L$61*N4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV4*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!M$55*O4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!M$54*O4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!M$56*O4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!M$58*O4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!M$59*O4,0)+IF($CZ4=\"Stipendiat\",Tabeller!M$60*O4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!M$57*O4,0)+IF($CZ4=\"Vit.ass\",Tabeller!M$61*O4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW4*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!N$55*P4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!N$54*P4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!N$56*P4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!N$58*P4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!N$59*P4,0)+IF($CZ4=\"Stipendiat\",Tabeller!N$60*P4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!N$57*P4,0)+IF($CZ4=\"Vit.ass\",Tabeller!N$61*P4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX4*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!O$55*Q4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!O$56*Q4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!O$58*Q4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!O$59*Q4,0)+IF($CZ4=\"Stipendiat\",Tabeller!O$60*Q4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!O$57*Q4,0)+IF($CZ4=\"Vit.ass\",Tabeller!O$61*Q4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY4*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!P$55*R4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!P$54*R4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!P$56*R4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!P$58*R4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!P$59*R4,0)+IF($CZ4=\"Stipendiat\",Tabeller!P$60*R4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!P$57*R4,0)+IF($CZ4=\"Vit.ass\",Tabeller!P$61*R4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ4*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!Q$55*S4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!Q$56*S4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!Q$58*S4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!Q$59*S4,0)+IF($CZ4=\"Stipendiat\",Tabeller!Q$60*S4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!Q$57*S4,0)+IF($CZ4=\"Vit.ass\",Tabeller!Q$61*S4,0))/12)","v":0},{"$f":"-((IF($CZ4=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA4*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA4*(1+Tabeller!$I$62)),0))+(IF($CZ4=\"Forsker - professor\",Tabeller!R$55*T4,0)+IF($CZ4=\"Prosjektleder/adm.leder\",Tabeller!R$54*T4,0)+IF($CZ4=\"Forsker - 1.aman.\",Tabeller!R$56*T4,0)+IF($CZ4=\"Gjesteforsker\",Tabeller!R$58*T4,0)+IF($CZ4=\"Postdoktor / forsker\",Tabeller!R$59*T4,0)+IF($CZ4=\"Stipendiat\",Tabeller!R$60*T4,0)+IF($CZ4=\"Forsker (rundsum)\",Tabeller!R$57*T4,0)+IF($CZ4=\"Vit.ass\",Tabeller!R$61*T4,0))/12)","v":0},{"$f":"SUM(DA4:DJ4)","v":0},null,{"$f":"CZ4","v":0},{"$f":"IF($H4=$DM$1,CM4,0)","v":0},{"$f":"IF($H4=$DM$1,CN4,0)","v":0},{"$f":"IF($H4=$DM$1,CO4,0)","v":0},{"$f":"IF($H4=$DM$1,CP4,0)","v":0},{"$f":"IF($H4=$DM$1,CQ4,0)","v":0},{"$f":"IF($H4=$DM$1,CR4,0)","v":0},{"$f":"IF($H4=$DM$1,CS4,0)","v":0},{"$f":"IF($H4=$DM$1,CT4,0)","v":0},{"$f":"IF($H4=$DM$1,CU4,0)","v":0},{"$f":"IF($H4=$DM$1,CV4,0)","v":0},{"$f":"SUM(DN4:DW4)","v":0},null,{"$f":"DM4","v":0},{"$f":"IF($H4=$DZ$1,CM4,0)","v":0},{"$f":"IF($H4=$DZ$1,CN4,0)","v":0},{"$f":"IF($H4=$DZ$1,CO4,0)","v":0},{"$f":"IF($H4=$DZ$1,CP4,0)","v":0},{"$f":"IF($H4=$DZ$1,CQ4,0)","v":0},{"$f":"IF($H4=$DZ$1,CR4,0)","v":0},{"$f":"IF($H4=$DZ$1,CS4,0)","v":0},{"$f":"IF($H4=$DZ$1,CT4,0)","v":0},{"$f":"IF($H4=$DZ$1,CU4,0)","v":0},{"$f":"IF($H4=$DZ$1,CV4,0)","v":0},{"$f":"SUM(EA4:EJ4)","v":0},null,{"$f":"DZ4","v":0},{"$f":"IF($H4=$EM$1,CM4,0)","v":0},{"$f":"IF($H4=$EM$1,CN4,0)","v":0},{"$f":"IF($H4=$EM$1,CO4,0)","v":0},{"$f":"IF($H4=$EM$1,CP4,0)","v":0},{"$f":"IF($H4=$EM$1,CQ4,0)","v":0},{"$f":"IF($H4=$EM$1,CR4,0)","v":0},{"$f":"IF($H4=$EM$1,CS4,0)","v":0},{"$f":"IF($H4=$EM$1,CT4,0)","v":0},{"$f":"IF($H4=$EM$1,CU4,0)","v":0},{"$f":"IF($H4=$EM$1,CV4,0)","v":0},{"$f":"SUM(EN4:EW4)","v":0},null,null,{"$f":"EM4","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB4:FK4)","v":0},null,null,{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(K4/12)*Tabeller!J$11,(K4/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(L4/12)*Tabeller!K$11,(L4/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(M4/12)*Tabeller!L$11,(M4/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(N4/12)*Tabeller!M$11,(N4/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(O4/12)*Tabeller!N$11,(O4/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(P4/12)*Tabeller!O$11,(P4/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(Q4/12)*Tabeller!P$11,(Q4/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(R4/12)*Tabeller!Q$11,(R4/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(S4/12)*Tabeller!R$11,(S4/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B4=\"Teknisk/adm. Bistand/Feltassistent\",(T4/12)*Tabeller!S$11,(T4/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK5))","v":0},{"$f":"SUM(AR5:BA5)","v":0},{"$f":"IFERROR(SUM(BC5:BL5),0)","v":0},{"$f":"SUM(D5:E5)","v":0},{"$f":"SUM(K5:T5)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I5","v":0},{"$f":"AG5*Tabeller!$I$35","v":0},{"$f":"IF(AG5>0,(AH5-400)/52*47,0)","v":0},{"$f":"AI5*Tabeller!$H$26","v":0},{"$f":"SUM(AI5:AJ5,AL5)*Tabeller!$H$28","v":0},{"$f":"AH5*Tabeller!$H$27","v":0},{"$f":"SUM(AI5:AL5)","v":0},{"$f":"AM5+(IF(B5=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN5/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K5*Budsjett_FL!$AM5))/12","v":0},{"$f":"((L5*Budsjett_FL!$AM5)*(Tabeller!J$35))/12","v":0},{"$f":"((M5*Budsjett_FL!$AM5)*(Tabeller!K$35))/12","v":0},{"$f":"((N5*Budsjett_FL!$AM5)*(Tabeller!L$35))/12","v":0},{"$f":"((O5*Budsjett_FL!$AM5)*(Tabeller!M$35))/12","v":0},{"$f":"((P5*Budsjett_FL!$AM5)*(Tabeller!N$35))/12","v":0},{"$f":"((Q5*Budsjett_FL!$AM5)*(Tabeller!O$35))/12","v":0},{"$f":"((R5*Budsjett_FL!$AM5)*(Tabeller!P$35))/12","v":0},{"$f":"((S5*Budsjett_FL!$AM5)*(Tabeller!Q$35))/12","v":0},{"$f":"((T5*Budsjett_FL!$AM5)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR5*$E$83,AR5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS5*$E$83,AS5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT5*$E$83,AT5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU5*$E$83,AU5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV5*$E$83,AV5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW5*$E$83,AW5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX5*$E$83,AX5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY5*$E$83,AY5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ5*$E$83,AZ5*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA5*$E$83,BA5*Budsjett_FL!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!I$55*K5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!I$54*K5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!I$56*K5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!I$58*K5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!I$59*K5,0)+IF($CL5=\"Stipendiat\",Tabeller!I$60*K5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!I$57*K5,0)+IF($CL5=\"Vit.ass\",Tabeller!I$61*K5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!J$55*L5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!J$54*L5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!J$56*L5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!J$58*L5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!J$59*L5,0)+IF($CL5=\"Stipendiat\",Tabeller!J$60*L5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!J$57*L5,0)+IF($CL5=\"Vit.ass\",Tabeller!J$61*L5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!K$55*M5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!K$54*M5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!K$56*M5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!K$58*M5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!K$59*M5,0)+IF($CL5=\"Stipendiat\",Tabeller!K$60*M5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!K$57*M5,0)+IF($CL5=\"Vit.ass\",Tabeller!K$61*M5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!L$55*N5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!L$54*N5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!L$56*N5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!L$58*N5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!L$59*N5,0)+IF($CL5=\"Stipendiat\",Tabeller!L$60*N5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!L$57*N5,0)+IF($CL5=\"Vit.ass\",Tabeller!L$61*N5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!M$55*O5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!M$54*O5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!M$56*O5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!M$58*O5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!M$59*O5,0)+IF($CL5=\"Stipendiat\",Tabeller!M$60*O5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!M$57*O5,0)+IF($CL5=\"Vit.ass\",Tabeller!M$61*O5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!N$55*P5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!N$54*P5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!N$56*P5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!N$58*P5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!N$59*P5,0)+IF($CL5=\"Stipendiat\",Tabeller!N$60*P5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!N$57*P5,0)+IF($CL5=\"Vit.ass\",Tabeller!N$61*P5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!O$55*Q5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!O$56*Q5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!O$58*Q5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!O$59*Q5,0)+IF($CL5=\"Stipendiat\",Tabeller!O$60*Q5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!O$57*Q5,0)+IF($CL5=\"Vit.ass\",Tabeller!O$61*Q5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!P$55*R5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!P$54*R5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!P$56*R5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!P$58*R5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!P$59*R5,0)+IF($CL5=\"Stipendiat\",Tabeller!P$60*R5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!P$57*R5,0)+IF($CL5=\"Vit.ass\",Tabeller!P$61*R5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!Q$55*S5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!Q$56*S5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!Q$58*S5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!Q$59*S5,0)+IF($CL5=\"Stipendiat\",Tabeller!Q$60*S5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!Q$57*S5,0)+IF($CL5=\"Vit.ass\",Tabeller!Q$61*S5,0))/12)","v":0},{"$f":"-((IF($CL5=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA5*(1+Tabeller!$I$62),0))+(IF($CL5=\"Forsker - professor\",Tabeller!R$55*T5,0)+IF($CL5=\"Prosjektleder/adm.leder\",Tabeller!R$54*T5,0)+IF($CL5=\"Forsker - 1.aman.\",Tabeller!R$56*T5,0)+IF($CL5=\"Gjesteforsker\",Tabeller!R$58*T5,0)+IF($CL5=\"Postdoktor / forsker\",Tabeller!R$59*T5,0)+IF($CL5=\"Stipendiat\",Tabeller!R$60*T5,0)+IF($CL5=\"Forsker (rundsum)\",Tabeller!R$57*T5,0)+IF($CL5=\"Vit.ass\",Tabeller!R$61*T5,0))/12)","v":0},{"$f":"SUM(CM5:CV5)","v":0},null,null,{"$f":"CL5","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR5*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!I$55*K5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!I$54*K5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!I$56*K5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!I$58*K5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!I$59*K5,0)+IF($CZ5=\"Stipendiat\",Tabeller!I$60*K5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!I$57*K5,0)+IF($CZ5=\"Vit.ass\",Tabeller!I$61*K5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS5*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!J$55*L5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!J$54*L5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!J$56*L5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!J$58*L5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!J$59*L5,0)+IF($CZ5=\"Stipendiat\",Tabeller!J$60*L5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!J$57*L5,0)+IF($CZ5=\"Vit.ass\",Tabeller!J$61*L5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT5*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!K$55*M5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!K$54*M5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!K$56*M5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!K$58*M5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!K$59*M5,0)+IF($CZ5=\"Stipendiat\",Tabeller!K$60*M5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!K$57*M5,0)+IF($CZ5=\"Vit.ass\",Tabeller!K$61*M5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU5*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!L$55*N5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!L$54*N5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!L$56*N5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!L$58*N5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!L$59*N5,0)+IF($CZ5=\"Stipendiat\",Tabeller!L$60*N5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!L$57*N5,0)+IF($CZ5=\"Vit.ass\",Tabeller!L$61*N5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV5*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!M$55*O5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!M$54*O5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!M$56*O5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!M$58*O5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!M$59*O5,0)+IF($CZ5=\"Stipendiat\",Tabeller!M$60*O5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!M$57*O5,0)+IF($CZ5=\"Vit.ass\",Tabeller!M$61*O5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW5*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!N$55*P5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!N$54*P5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!N$56*P5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!N$58*P5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!N$59*P5,0)+IF($CZ5=\"Stipendiat\",Tabeller!N$60*P5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!N$57*P5,0)+IF($CZ5=\"Vit.ass\",Tabeller!N$61*P5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX5*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!O$55*Q5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!O$56*Q5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!O$58*Q5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!O$59*Q5,0)+IF($CZ5=\"Stipendiat\",Tabeller!O$60*Q5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!O$57*Q5,0)+IF($CZ5=\"Vit.ass\",Tabeller!O$61*Q5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY5*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!P$55*R5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!P$54*R5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!P$56*R5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!P$58*R5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!P$59*R5,0)+IF($CZ5=\"Stipendiat\",Tabeller!P$60*R5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!P$57*R5,0)+IF($CZ5=\"Vit.ass\",Tabeller!P$61*R5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ5*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!Q$55*S5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!Q$56*S5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!Q$58*S5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!Q$59*S5,0)+IF($CZ5=\"Stipendiat\",Tabeller!Q$60*S5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!Q$57*S5,0)+IF($CZ5=\"Vit.ass\",Tabeller!Q$61*S5,0))/12)","v":0},{"$f":"-((IF($CZ5=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA5*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA5*(1+Tabeller!$I$62)),0))+(IF($CZ5=\"Forsker - professor\",Tabeller!R$55*T5,0)+IF($CZ5=\"Prosjektleder/adm.leder\",Tabeller!R$54*T5,0)+IF($CZ5=\"Forsker - 1.aman.\",Tabeller!R$56*T5,0)+IF($CZ5=\"Gjesteforsker\",Tabeller!R$58*T5,0)+IF($CZ5=\"Postdoktor / forsker\",Tabeller!R$59*T5,0)+IF($CZ5=\"Stipendiat\",Tabeller!R$60*T5,0)+IF($CZ5=\"Forsker (rundsum)\",Tabeller!R$57*T5,0)+IF($CZ5=\"Vit.ass\",Tabeller!R$61*T5,0))/12)","v":0},{"$f":"SUM(DA5:DJ5)","v":0},null,{"$f":"CZ5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN5:DW5)","v":0},null,{"$f":"DM5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA5:EJ5)","v":0},null,{"$f":"DZ5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN5:EW5)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB5:FK5)","v":0},null,null,{"$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$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK6))","v":0},0,0,0,{"$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,{"$f":"AG6*Tabeller!$I$35","v":0},0,{"$f":"AI6*Tabeller!$H$26","v":0},{"$f":"SUM(AI6:AJ6,AL6)*Tabeller!$H$28","v":0},{"$f":"AH6*Tabeller!$H$27","v":0},0,{"$f":"AM6+(IF(B6=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN6/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K6*Budsjett_FL!$AM6))/12","v":0},{"$f":"((L6*Budsjett_FL!$AM6)*(Tabeller!J$35))/12","v":0},{"$f":"((M6*Budsjett_FL!$AM6)*(Tabeller!K$35))/12","v":0},{"$f":"((N6*Budsjett_FL!$AM6)*(Tabeller!L$35))/12","v":0},{"$f":"((O6*Budsjett_FL!$AM6)*(Tabeller!M$35))/12","v":0},{"$f":"((P6*Budsjett_FL!$AM6)*(Tabeller!N$35))/12","v":0},{"$f":"((Q6*Budsjett_FL!$AM6)*(Tabeller!O$35))/12","v":0},{"$f":"((R6*Budsjett_FL!$AM6)*(Tabeller!P$35))/12","v":0},{"$f":"((S6*Budsjett_FL!$AM6)*(Tabeller!Q$35))/12","v":0},{"$f":"((T6*Budsjett_FL!$AM6)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR6*$E$83,AR6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS6*$E$83,AS6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT6*$E$83,AT6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU6*$E$83,AU6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV6*$E$83,AV6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW6*$E$83,AW6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX6*$E$83,AX6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY6*$E$83,AY6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ6*$E$83,AZ6*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA6*$E$83,BA6*Budsjett_FL!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!I$55*K6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!I$54*K6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!I$56*K6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!I$58*K6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!I$59*K6,0)+IF($CL6=\"Stipendiat\",Tabeller!I$60*K6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!I$57*K6,0)+IF($CL6=\"Vit.ass\",Tabeller!I$61*K6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!J$55*L6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!J$54*L6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!J$56*L6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!J$58*L6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!J$59*L6,0)+IF($CL6=\"Stipendiat\",Tabeller!J$60*L6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!J$57*L6,0)+IF($CL6=\"Vit.ass\",Tabeller!J$61*L6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!K$55*M6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!K$54*M6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!K$56*M6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!K$58*M6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!K$59*M6,0)+IF($CL6=\"Stipendiat\",Tabeller!K$60*M6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!K$57*M6,0)+IF($CL6=\"Vit.ass\",Tabeller!K$61*M6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!L$55*N6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!L$54*N6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!L$56*N6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!L$58*N6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!L$59*N6,0)+IF($CL6=\"Stipendiat\",Tabeller!L$60*N6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!L$57*N6,0)+IF($CL6=\"Vit.ass\",Tabeller!L$61*N6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!M$55*O6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!M$54*O6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!M$56*O6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!M$58*O6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!M$59*O6,0)+IF($CL6=\"Stipendiat\",Tabeller!M$60*O6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!M$57*O6,0)+IF($CL6=\"Vit.ass\",Tabeller!M$61*O6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!N$55*P6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!N$54*P6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!N$56*P6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!N$58*P6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!N$59*P6,0)+IF($CL6=\"Stipendiat\",Tabeller!N$60*P6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!N$57*P6,0)+IF($CL6=\"Vit.ass\",Tabeller!N$61*P6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!O$55*Q6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!O$56*Q6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!O$58*Q6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!O$59*Q6,0)+IF($CL6=\"Stipendiat\",Tabeller!O$60*Q6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!O$57*Q6,0)+IF($CL6=\"Vit.ass\",Tabeller!O$61*Q6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!P$55*R6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!P$54*R6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!P$56*R6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!P$58*R6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!P$59*R6,0)+IF($CL6=\"Stipendiat\",Tabeller!P$60*R6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!P$57*R6,0)+IF($CL6=\"Vit.ass\",Tabeller!P$61*R6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!Q$55*S6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!Q$56*S6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!Q$58*S6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!Q$59*S6,0)+IF($CL6=\"Stipendiat\",Tabeller!Q$60*S6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!Q$57*S6,0)+IF($CL6=\"Vit.ass\",Tabeller!Q$61*S6,0))/12)","v":0},{"$f":"-((IF($CL6=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA6*(1+Tabeller!$I$62),0))+(IF($CL6=\"Forsker - professor\",Tabeller!R$55*T6,0)+IF($CL6=\"Prosjektleder/adm.leder\",Tabeller!R$54*T6,0)+IF($CL6=\"Forsker - 1.aman.\",Tabeller!R$56*T6,0)+IF($CL6=\"Gjesteforsker\",Tabeller!R$58*T6,0)+IF($CL6=\"Postdoktor / forsker\",Tabeller!R$59*T6,0)+IF($CL6=\"Stipendiat\",Tabeller!R$60*T6,0)+IF($CL6=\"Forsker (rundsum)\",Tabeller!R$57*T6,0)+IF($CL6=\"Vit.ass\",Tabeller!R$61*T6,0))/12)","v":0},0,null,null,0,{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR6*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!I$55*K6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!I$54*K6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!I$56*K6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!I$58*K6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!I$59*K6,0)+IF($CZ6=\"Stipendiat\",Tabeller!I$60*K6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!I$57*K6,0)+IF($CZ6=\"Vit.ass\",Tabeller!I$61*K6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS6*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!J$55*L6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!J$54*L6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!J$56*L6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!J$58*L6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!J$59*L6,0)+IF($CZ6=\"Stipendiat\",Tabeller!J$60*L6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!J$57*L6,0)+IF($CZ6=\"Vit.ass\",Tabeller!J$61*L6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT6*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!K$55*M6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!K$54*M6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!K$56*M6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!K$58*M6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!K$59*M6,0)+IF($CZ6=\"Stipendiat\",Tabeller!K$60*M6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!K$57*M6,0)+IF($CZ6=\"Vit.ass\",Tabeller!K$61*M6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU6*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!L$55*N6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!L$54*N6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!L$56*N6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!L$58*N6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!L$59*N6,0)+IF($CZ6=\"Stipendiat\",Tabeller!L$60*N6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!L$57*N6,0)+IF($CZ6=\"Vit.ass\",Tabeller!L$61*N6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV6*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!M$55*O6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!M$54*O6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!M$56*O6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!M$58*O6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!M$59*O6,0)+IF($CZ6=\"Stipendiat\",Tabeller!M$60*O6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!M$57*O6,0)+IF($CZ6=\"Vit.ass\",Tabeller!M$61*O6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW6*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!N$55*P6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!N$54*P6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!N$56*P6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!N$58*P6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!N$59*P6,0)+IF($CZ6=\"Stipendiat\",Tabeller!N$60*P6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!N$57*P6,0)+IF($CZ6=\"Vit.ass\",Tabeller!N$61*P6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX6*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!O$55*Q6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!O$56*Q6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!O$58*Q6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!O$59*Q6,0)+IF($CZ6=\"Stipendiat\",Tabeller!O$60*Q6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!O$57*Q6,0)+IF($CZ6=\"Vit.ass\",Tabeller!O$61*Q6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY6*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!P$55*R6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!P$54*R6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!P$56*R6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!P$58*R6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!P$59*R6,0)+IF($CZ6=\"Stipendiat\",Tabeller!P$60*R6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!P$57*R6,0)+IF($CZ6=\"Vit.ass\",Tabeller!P$61*R6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ6*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!Q$55*S6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!Q$56*S6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!Q$58*S6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!Q$59*S6,0)+IF($CZ6=\"Stipendiat\",Tabeller!Q$60*S6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!Q$57*S6,0)+IF($CZ6=\"Vit.ass\",Tabeller!Q$61*S6,0))/12)","v":0},{"$f":"-((IF($CZ6=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA6*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA6*(1+Tabeller!$I$62)),0))+(IF($CZ6=\"Forsker - professor\",Tabeller!R$55*T6,0)+IF($CZ6=\"Prosjektleder/adm.leder\",Tabeller!R$54*T6,0)+IF($CZ6=\"Forsker - 1.aman.\",Tabeller!R$56*T6,0)+IF($CZ6=\"Gjesteforsker\",Tabeller!R$58*T6,0)+IF($CZ6=\"Postdoktor / forsker\",Tabeller!R$59*T6,0)+IF($CZ6=\"Stipendiat\",Tabeller!R$60*T6,0)+IF($CZ6=\"Forsker (rundsum)\",Tabeller!R$57*T6,0)+IF($CZ6=\"Vit.ass\",Tabeller!R$61*T6,0))/12)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN6:DW6)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA6:EJ6)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN6:EW6)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB6:FK6)","v":0},null,null,{"$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$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK7))","v":0},0,0,0,{"$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,{"$f":"AG7*Tabeller!$I$35","v":0},0,{"$f":"AI7*Tabeller!$H$26","v":0},{"$f":"SUM(AI7:AJ7,AL7)*Tabeller!$H$28","v":0},{"$f":"AH7*Tabeller!$H$27","v":0},0,{"$f":"AM7+(IF(B7=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN7/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K7*Budsjett_FL!$AM7))/12","v":0},{"$f":"((L7*Budsjett_FL!$AM7)*(Tabeller!J$35))/12","v":0},{"$f":"((M7*Budsjett_FL!$AM7)*(Tabeller!K$35))/12","v":0},{"$f":"((N7*Budsjett_FL!$AM7)*(Tabeller!L$35))/12","v":0},{"$f":"((O7*Budsjett_FL!$AM7)*(Tabeller!M$35))/12","v":0},{"$f":"((P7*Budsjett_FL!$AM7)*(Tabeller!N$35))/12","v":0},{"$f":"((Q7*Budsjett_FL!$AM7)*(Tabeller!O$35))/12","v":0},{"$f":"((R7*Budsjett_FL!$AM7)*(Tabeller!P$35))/12","v":0},{"$f":"((S7*Budsjett_FL!$AM7)*(Tabeller!Q$35))/12","v":0},{"$f":"((T7*Budsjett_FL!$AM7)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR7*$E$83,AR7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS7*$E$83,AS7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT7*$E$83,AT7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU7*$E$83,AU7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV7*$E$83,AV7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW7*$E$83,AW7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX7*$E$83,AX7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY7*$E$83,AY7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ7*$E$83,AZ7*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA7*$E$83,BA7*Budsjett_FL!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!I$55*K7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!I$54*K7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!I$56*K7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!I$58*K7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!I$59*K7,0)+IF($CL7=\"Stipendiat\",Tabeller!I$60*K7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!I$57*K7,0)+IF($CL7=\"Vit.ass\",Tabeller!I$61*K7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!J$55*L7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!J$54*L7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!J$56*L7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!J$58*L7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!J$59*L7,0)+IF($CL7=\"Stipendiat\",Tabeller!J$60*L7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!J$57*L7,0)+IF($CL7=\"Vit.ass\",Tabeller!J$61*L7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!K$55*M7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!K$54*M7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!K$56*M7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!K$58*M7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!K$59*M7,0)+IF($CL7=\"Stipendiat\",Tabeller!K$60*M7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!K$57*M7,0)+IF($CL7=\"Vit.ass\",Tabeller!K$61*M7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!L$55*N7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!L$54*N7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!L$56*N7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!L$58*N7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!L$59*N7,0)+IF($CL7=\"Stipendiat\",Tabeller!L$60*N7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!L$57*N7,0)+IF($CL7=\"Vit.ass\",Tabeller!L$61*N7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!M$55*O7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!M$54*O7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!M$56*O7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!M$58*O7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!M$59*O7,0)+IF($CL7=\"Stipendiat\",Tabeller!M$60*O7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!M$57*O7,0)+IF($CL7=\"Vit.ass\",Tabeller!M$61*O7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!N$55*P7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!N$54*P7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!N$56*P7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!N$58*P7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!N$59*P7,0)+IF($CL7=\"Stipendiat\",Tabeller!N$60*P7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!N$57*P7,0)+IF($CL7=\"Vit.ass\",Tabeller!N$61*P7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!O$55*Q7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!O$56*Q7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!O$58*Q7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!O$59*Q7,0)+IF($CL7=\"Stipendiat\",Tabeller!O$60*Q7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!O$57*Q7,0)+IF($CL7=\"Vit.ass\",Tabeller!O$61*Q7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!P$55*R7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!P$54*R7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!P$56*R7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!P$58*R7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!P$59*R7,0)+IF($CL7=\"Stipendiat\",Tabeller!P$60*R7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!P$57*R7,0)+IF($CL7=\"Vit.ass\",Tabeller!P$61*R7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!Q$55*S7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!Q$56*S7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!Q$58*S7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!Q$59*S7,0)+IF($CL7=\"Stipendiat\",Tabeller!Q$60*S7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!Q$57*S7,0)+IF($CL7=\"Vit.ass\",Tabeller!Q$61*S7,0))/12)","v":0},{"$f":"-((IF($CL7=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA7*(1+Tabeller!$I$62),0))+(IF($CL7=\"Forsker - professor\",Tabeller!R$55*T7,0)+IF($CL7=\"Prosjektleder/adm.leder\",Tabeller!R$54*T7,0)+IF($CL7=\"Forsker - 1.aman.\",Tabeller!R$56*T7,0)+IF($CL7=\"Gjesteforsker\",Tabeller!R$58*T7,0)+IF($CL7=\"Postdoktor / forsker\",Tabeller!R$59*T7,0)+IF($CL7=\"Stipendiat\",Tabeller!R$60*T7,0)+IF($CL7=\"Forsker (rundsum)\",Tabeller!R$57*T7,0)+IF($CL7=\"Vit.ass\",Tabeller!R$61*T7,0))/12)","v":0},0,null,null,0,{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR7*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!I$55*K7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!I$54*K7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!I$56*K7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!I$58*K7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!I$59*K7,0)+IF($CZ7=\"Stipendiat\",Tabeller!I$60*K7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!I$57*K7,0)+IF($CZ7=\"Vit.ass\",Tabeller!I$61*K7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS7*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!J$55*L7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!J$54*L7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!J$56*L7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!J$58*L7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!J$59*L7,0)+IF($CZ7=\"Stipendiat\",Tabeller!J$60*L7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!J$57*L7,0)+IF($CZ7=\"Vit.ass\",Tabeller!J$61*L7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT7*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!K$55*M7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!K$54*M7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!K$56*M7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!K$58*M7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!K$59*M7,0)+IF($CZ7=\"Stipendiat\",Tabeller!K$60*M7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!K$57*M7,0)+IF($CZ7=\"Vit.ass\",Tabeller!K$61*M7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU7*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!L$55*N7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!L$54*N7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!L$56*N7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!L$58*N7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!L$59*N7,0)+IF($CZ7=\"Stipendiat\",Tabeller!L$60*N7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!L$57*N7,0)+IF($CZ7=\"Vit.ass\",Tabeller!L$61*N7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV7*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!M$55*O7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!M$54*O7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!M$56*O7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!M$58*O7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!M$59*O7,0)+IF($CZ7=\"Stipendiat\",Tabeller!M$60*O7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!M$57*O7,0)+IF($CZ7=\"Vit.ass\",Tabeller!M$61*O7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW7*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!N$55*P7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!N$54*P7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!N$56*P7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!N$58*P7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!N$59*P7,0)+IF($CZ7=\"Stipendiat\",Tabeller!N$60*P7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!N$57*P7,0)+IF($CZ7=\"Vit.ass\",Tabeller!N$61*P7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX7*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!O$55*Q7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!O$56*Q7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!O$58*Q7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!O$59*Q7,0)+IF($CZ7=\"Stipendiat\",Tabeller!O$60*Q7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!O$57*Q7,0)+IF($CZ7=\"Vit.ass\",Tabeller!O$61*Q7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY7*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!P$55*R7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!P$54*R7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!P$56*R7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!P$58*R7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!P$59*R7,0)+IF($CZ7=\"Stipendiat\",Tabeller!P$60*R7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!P$57*R7,0)+IF($CZ7=\"Vit.ass\",Tabeller!P$61*R7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ7*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!Q$55*S7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!Q$56*S7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!Q$58*S7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!Q$59*S7,0)+IF($CZ7=\"Stipendiat\",Tabeller!Q$60*S7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!Q$57*S7,0)+IF($CZ7=\"Vit.ass\",Tabeller!Q$61*S7,0))/12)","v":0},{"$f":"-((IF($CZ7=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA7*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA7*(1+Tabeller!$I$62)),0))+(IF($CZ7=\"Forsker - professor\",Tabeller!R$55*T7,0)+IF($CZ7=\"Prosjektleder/adm.leder\",Tabeller!R$54*T7,0)+IF($CZ7=\"Forsker - 1.aman.\",Tabeller!R$56*T7,0)+IF($CZ7=\"Gjesteforsker\",Tabeller!R$58*T7,0)+IF($CZ7=\"Postdoktor / forsker\",Tabeller!R$59*T7,0)+IF($CZ7=\"Stipendiat\",Tabeller!R$60*T7,0)+IF($CZ7=\"Forsker (rundsum)\",Tabeller!R$57*T7,0)+IF($CZ7=\"Vit.ass\",Tabeller!R$61*T7,0))/12)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN7:DW7)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA7:EJ7)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN7:EW7)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB7:FK7)","v":0},null,null,{"$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$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK8))","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG8*Tabeller!$I$35","v":0},0,{"$f":"AI8*Tabeller!$H$26","v":0},{"$f":"SUM(AI8:AJ8,AL8)*Tabeller!$H$28","v":0},{"$f":"AH8*Tabeller!$H$27","v":0},0,{"$f":"AM8+(IF(B8=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN8/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K8*Budsjett_FL!$AM8))/12","v":0},{"$f":"((L8*Budsjett_FL!$AM8)*(Tabeller!J$35))/12","v":0},{"$f":"((M8*Budsjett_FL!$AM8)*(Tabeller!K$35))/12","v":0},{"$f":"((N8*Budsjett_FL!$AM8)*(Tabeller!L$35))/12","v":0},{"$f":"((O8*Budsjett_FL!$AM8)*(Tabeller!M$35))/12","v":0},{"$f":"((P8*Budsjett_FL!$AM8)*(Tabeller!N$35))/12","v":0},{"$f":"((Q8*Budsjett_FL!$AM8)*(Tabeller!O$35))/12","v":0},{"$f":"((R8*Budsjett_FL!$AM8)*(Tabeller!P$35))/12","v":0},{"$f":"((S8*Budsjett_FL!$AM8)*(Tabeller!Q$35))/12","v":0},{"$f":"((T8*Budsjett_FL!$AM8)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR8*$E$83,AR8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS8*$E$83,AS8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT8*$E$83,AT8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU8*$E$83,AU8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV8*$E$83,AV8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW8*$E$83,AW8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX8*$E$83,AX8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY8*$E$83,AY8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ8*$E$83,AZ8*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA8*$E$83,BA8*Budsjett_FL!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!I$55*K8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!I$54*K8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!I$56*K8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!I$58*K8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!I$59*K8,0)+IF($CL8=\"Stipendiat\",Tabeller!I$60*K8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!I$57*K8,0)+IF($CL8=\"Vit.ass\",Tabeller!I$61*K8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!J$55*L8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!J$54*L8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!J$56*L8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!J$58*L8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!J$59*L8,0)+IF($CL8=\"Stipendiat\",Tabeller!J$60*L8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!J$57*L8,0)+IF($CL8=\"Vit.ass\",Tabeller!J$61*L8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!K$55*M8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!K$54*M8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!K$56*M8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!K$58*M8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!K$59*M8,0)+IF($CL8=\"Stipendiat\",Tabeller!K$60*M8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!K$57*M8,0)+IF($CL8=\"Vit.ass\",Tabeller!K$61*M8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!L$55*N8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!L$54*N8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!L$56*N8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!L$58*N8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!L$59*N8,0)+IF($CL8=\"Stipendiat\",Tabeller!L$60*N8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!L$57*N8,0)+IF($CL8=\"Vit.ass\",Tabeller!L$61*N8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!M$55*O8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!M$54*O8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!M$56*O8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!M$58*O8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!M$59*O8,0)+IF($CL8=\"Stipendiat\",Tabeller!M$60*O8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!M$57*O8,0)+IF($CL8=\"Vit.ass\",Tabeller!M$61*O8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!N$55*P8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!N$54*P8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!N$56*P8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!N$58*P8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!N$59*P8,0)+IF($CL8=\"Stipendiat\",Tabeller!N$60*P8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!N$57*P8,0)+IF($CL8=\"Vit.ass\",Tabeller!N$61*P8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!O$55*Q8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!O$56*Q8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!O$58*Q8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!O$59*Q8,0)+IF($CL8=\"Stipendiat\",Tabeller!O$60*Q8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!O$57*Q8,0)+IF($CL8=\"Vit.ass\",Tabeller!O$61*Q8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!P$55*R8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!P$54*R8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!P$56*R8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!P$58*R8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!P$59*R8,0)+IF($CL8=\"Stipendiat\",Tabeller!P$60*R8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!P$57*R8,0)+IF($CL8=\"Vit.ass\",Tabeller!P$61*R8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!Q$55*S8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!Q$56*S8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!Q$58*S8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!Q$59*S8,0)+IF($CL8=\"Stipendiat\",Tabeller!Q$60*S8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!Q$57*S8,0)+IF($CL8=\"Vit.ass\",Tabeller!Q$61*S8,0))/12)","v":0},{"$f":"-((IF($CL8=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA8*(1+Tabeller!$I$62),0))+(IF($CL8=\"Forsker - professor\",Tabeller!R$55*T8,0)+IF($CL8=\"Prosjektleder/adm.leder\",Tabeller!R$54*T8,0)+IF($CL8=\"Forsker - 1.aman.\",Tabeller!R$56*T8,0)+IF($CL8=\"Gjesteforsker\",Tabeller!R$58*T8,0)+IF($CL8=\"Postdoktor / forsker\",Tabeller!R$59*T8,0)+IF($CL8=\"Stipendiat\",Tabeller!R$60*T8,0)+IF($CL8=\"Forsker (rundsum)\",Tabeller!R$57*T8,0)+IF($CL8=\"Vit.ass\",Tabeller!R$61*T8,0))/12)","v":0},0,null,null,0,{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR8*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!I$55*K8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!I$54*K8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!I$56*K8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!I$58*K8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!I$59*K8,0)+IF($CZ8=\"Stipendiat\",Tabeller!I$60*K8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!I$57*K8,0)+IF($CZ8=\"Vit.ass\",Tabeller!I$61*K8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS8*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!J$55*L8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!J$54*L8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!J$56*L8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!J$58*L8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!J$59*L8,0)+IF($CZ8=\"Stipendiat\",Tabeller!J$60*L8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!J$57*L8,0)+IF($CZ8=\"Vit.ass\",Tabeller!J$61*L8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT8*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!K$55*M8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!K$54*M8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!K$56*M8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!K$58*M8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!K$59*M8,0)+IF($CZ8=\"Stipendiat\",Tabeller!K$60*M8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!K$57*M8,0)+IF($CZ8=\"Vit.ass\",Tabeller!K$61*M8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU8*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!L$55*N8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!L$54*N8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!L$56*N8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!L$58*N8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!L$59*N8,0)+IF($CZ8=\"Stipendiat\",Tabeller!L$60*N8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!L$57*N8,0)+IF($CZ8=\"Vit.ass\",Tabeller!L$61*N8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV8*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!M$55*O8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!M$54*O8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!M$56*O8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!M$58*O8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!M$59*O8,0)+IF($CZ8=\"Stipendiat\",Tabeller!M$60*O8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!M$57*O8,0)+IF($CZ8=\"Vit.ass\",Tabeller!M$61*O8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW8*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!N$55*P8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!N$54*P8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!N$56*P8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!N$58*P8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!N$59*P8,0)+IF($CZ8=\"Stipendiat\",Tabeller!N$60*P8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!N$57*P8,0)+IF($CZ8=\"Vit.ass\",Tabeller!N$61*P8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX8*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!O$55*Q8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!O$56*Q8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!O$58*Q8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!O$59*Q8,0)+IF($CZ8=\"Stipendiat\",Tabeller!O$60*Q8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!O$57*Q8,0)+IF($CZ8=\"Vit.ass\",Tabeller!O$61*Q8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY8*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!P$55*R8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!P$54*R8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!P$56*R8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!P$58*R8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!P$59*R8,0)+IF($CZ8=\"Stipendiat\",Tabeller!P$60*R8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!P$57*R8,0)+IF($CZ8=\"Vit.ass\",Tabeller!P$61*R8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ8*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!Q$55*S8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!Q$56*S8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!Q$58*S8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!Q$59*S8,0)+IF($CZ8=\"Stipendiat\",Tabeller!Q$60*S8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!Q$57*S8,0)+IF($CZ8=\"Vit.ass\",Tabeller!Q$61*S8,0))/12)","v":0},{"$f":"-((IF($CZ8=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA8*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA8*(1+Tabeller!$I$62)),0))+(IF($CZ8=\"Forsker - professor\",Tabeller!R$55*T8,0)+IF($CZ8=\"Prosjektleder/adm.leder\",Tabeller!R$54*T8,0)+IF($CZ8=\"Forsker - 1.aman.\",Tabeller!R$56*T8,0)+IF($CZ8=\"Gjesteforsker\",Tabeller!R$58*T8,0)+IF($CZ8=\"Postdoktor / forsker\",Tabeller!R$59*T8,0)+IF($CZ8=\"Stipendiat\",Tabeller!R$60*T8,0)+IF($CZ8=\"Forsker (rundsum)\",Tabeller!R$57*T8,0)+IF($CZ8=\"Vit.ass\",Tabeller!R$61*T8,0))/12)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(K8/12)*Tabeller!J$11,(K8/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(L8/12)*Tabeller!K$11,(L8/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(M8/12)*Tabeller!L$11,(M8/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(N8/12)*Tabeller!M$11,(N8/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(O8/12)*Tabeller!N$11,(O8/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(P8/12)*Tabeller!O$11,(P8/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(Q8/12)*Tabeller!P$11,(Q8/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(R8/12)*Tabeller!Q$11,(R8/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(S8/12)*Tabeller!R$11,(S8/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B8=\"Teknisk/adm. Bistand\",(T8/12)*Tabeller!S$11,(T8/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK9))","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG9*Tabeller!$I$35","v":0},0,{"$f":"AI9*Tabeller!$H$26","v":0},{"$f":"SUM(AI9:AJ9,AL9)*Tabeller!$H$28","v":0},{"$f":"AH9*Tabeller!$H$27","v":0},0,{"$f":"AM9+(IF(B9=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN9/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K9*Budsjett_FL!$AM9))/12","v":0},{"$f":"((L9*Budsjett_FL!$AM9)*(Tabeller!J$35))/12","v":0},{"$f":"((M9*Budsjett_FL!$AM9)*(Tabeller!K$35))/12","v":0},{"$f":"((N9*Budsjett_FL!$AM9)*(Tabeller!L$35))/12","v":0},{"$f":"((O9*Budsjett_FL!$AM9)*(Tabeller!M$35))/12","v":0},{"$f":"((P9*Budsjett_FL!$AM9)*(Tabeller!N$35))/12","v":0},{"$f":"((Q9*Budsjett_FL!$AM9)*(Tabeller!O$35))/12","v":0},{"$f":"((R9*Budsjett_FL!$AM9)*(Tabeller!P$35))/12","v":0},{"$f":"((S9*Budsjett_FL!$AM9)*(Tabeller!Q$35))/12","v":0},{"$f":"((T9*Budsjett_FL!$AM9)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR9*$E$83,AR9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS9*$E$83,AS9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT9*$E$83,AT9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU9*$E$83,AU9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV9*$E$83,AV9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW9*$E$83,AW9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX9*$E$83,AX9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY9*$E$83,AY9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ9*$E$83,AZ9*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA9*$E$83,BA9*Budsjett_FL!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!I$55*K9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!I$54*K9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!I$56*K9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!I$58*K9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!I$59*K9,0)+IF($CL9=\"Stipendiat\",Tabeller!I$60*K9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!I$57*K9,0)+IF($CL9=\"Vit.ass\",Tabeller!I$61*K9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!J$55*L9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!J$54*L9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!J$56*L9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!J$58*L9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!J$59*L9,0)+IF($CL9=\"Stipendiat\",Tabeller!J$60*L9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!J$57*L9,0)+IF($CL9=\"Vit.ass\",Tabeller!J$61*L9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!K$55*M9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!K$54*M9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!K$56*M9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!K$58*M9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!K$59*M9,0)+IF($CL9=\"Stipendiat\",Tabeller!K$60*M9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!K$57*M9,0)+IF($CL9=\"Vit.ass\",Tabeller!K$61*M9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!L$55*N9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!L$54*N9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!L$56*N9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!L$58*N9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!L$59*N9,0)+IF($CL9=\"Stipendiat\",Tabeller!L$60*N9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!L$57*N9,0)+IF($CL9=\"Vit.ass\",Tabeller!L$61*N9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!M$55*O9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!M$54*O9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!M$56*O9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!M$58*O9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!M$59*O9,0)+IF($CL9=\"Stipendiat\",Tabeller!M$60*O9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!M$57*O9,0)+IF($CL9=\"Vit.ass\",Tabeller!M$61*O9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!N$55*P9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!N$54*P9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!N$56*P9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!N$58*P9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!N$59*P9,0)+IF($CL9=\"Stipendiat\",Tabeller!N$60*P9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!N$57*P9,0)+IF($CL9=\"Vit.ass\",Tabeller!N$61*P9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!O$55*Q9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!O$56*Q9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!O$58*Q9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!O$59*Q9,0)+IF($CL9=\"Stipendiat\",Tabeller!O$60*Q9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!O$57*Q9,0)+IF($CL9=\"Vit.ass\",Tabeller!O$61*Q9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!P$55*R9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!P$54*R9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!P$56*R9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!P$58*R9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!P$59*R9,0)+IF($CL9=\"Stipendiat\",Tabeller!P$60*R9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!P$57*R9,0)+IF($CL9=\"Vit.ass\",Tabeller!P$61*R9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!Q$55*S9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!Q$56*S9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!Q$58*S9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!Q$59*S9,0)+IF($CL9=\"Stipendiat\",Tabeller!Q$60*S9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!Q$57*S9,0)+IF($CL9=\"Vit.ass\",Tabeller!Q$61*S9,0))/12)","v":0},{"$f":"-((IF($CL9=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA9*(1+Tabeller!$I$62),0))+(IF($CL9=\"Forsker - professor\",Tabeller!R$55*T9,0)+IF($CL9=\"Prosjektleder/adm.leder\",Tabeller!R$54*T9,0)+IF($CL9=\"Forsker - 1.aman.\",Tabeller!R$56*T9,0)+IF($CL9=\"Gjesteforsker\",Tabeller!R$58*T9,0)+IF($CL9=\"Postdoktor / forsker\",Tabeller!R$59*T9,0)+IF($CL9=\"Stipendiat\",Tabeller!R$60*T9,0)+IF($CL9=\"Forsker (rundsum)\",Tabeller!R$57*T9,0)+IF($CL9=\"Vit.ass\",Tabeller!R$61*T9,0))/12)","v":0},0,null,null,0,{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR9*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!I$55*K9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!I$54*K9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!I$56*K9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!I$58*K9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!I$59*K9,0)+IF($CZ9=\"Stipendiat\",Tabeller!I$60*K9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!I$57*K9,0)+IF($CZ9=\"Vit.ass\",Tabeller!I$61*K9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS9*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!J$55*L9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!J$54*L9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!J$56*L9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!J$58*L9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!J$59*L9,0)+IF($CZ9=\"Stipendiat\",Tabeller!J$60*L9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!J$57*L9,0)+IF($CZ9=\"Vit.ass\",Tabeller!J$61*L9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT9*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!K$55*M9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!K$54*M9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!K$56*M9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!K$58*M9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!K$59*M9,0)+IF($CZ9=\"Stipendiat\",Tabeller!K$60*M9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!K$57*M9,0)+IF($CZ9=\"Vit.ass\",Tabeller!K$61*M9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU9*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!L$55*N9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!L$54*N9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!L$56*N9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!L$58*N9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!L$59*N9,0)+IF($CZ9=\"Stipendiat\",Tabeller!L$60*N9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!L$57*N9,0)+IF($CZ9=\"Vit.ass\",Tabeller!L$61*N9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV9*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!M$55*O9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!M$54*O9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!M$56*O9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!M$58*O9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!M$59*O9,0)+IF($CZ9=\"Stipendiat\",Tabeller!M$60*O9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!M$57*O9,0)+IF($CZ9=\"Vit.ass\",Tabeller!M$61*O9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW9*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!N$55*P9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!N$54*P9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!N$56*P9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!N$58*P9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!N$59*P9,0)+IF($CZ9=\"Stipendiat\",Tabeller!N$60*P9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!N$57*P9,0)+IF($CZ9=\"Vit.ass\",Tabeller!N$61*P9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX9*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!O$55*Q9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!O$56*Q9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!O$58*Q9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!O$59*Q9,0)+IF($CZ9=\"Stipendiat\",Tabeller!O$60*Q9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!O$57*Q9,0)+IF($CZ9=\"Vit.ass\",Tabeller!O$61*Q9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY9*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!P$55*R9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!P$54*R9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!P$56*R9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!P$58*R9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!P$59*R9,0)+IF($CZ9=\"Stipendiat\",Tabeller!P$60*R9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!P$57*R9,0)+IF($CZ9=\"Vit.ass\",Tabeller!P$61*R9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ9*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!Q$55*S9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!Q$56*S9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!Q$58*S9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!Q$59*S9,0)+IF($CZ9=\"Stipendiat\",Tabeller!Q$60*S9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!Q$57*S9,0)+IF($CZ9=\"Vit.ass\",Tabeller!Q$61*S9,0))/12)","v":0},{"$f":"-((IF($CZ9=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA9*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA9*(1+Tabeller!$I$62)),0))+(IF($CZ9=\"Forsker - professor\",Tabeller!R$55*T9,0)+IF($CZ9=\"Prosjektleder/adm.leder\",Tabeller!R$54*T9,0)+IF($CZ9=\"Forsker - 1.aman.\",Tabeller!R$56*T9,0)+IF($CZ9=\"Gjesteforsker\",Tabeller!R$58*T9,0)+IF($CZ9=\"Postdoktor / forsker\",Tabeller!R$59*T9,0)+IF($CZ9=\"Stipendiat\",Tabeller!R$60*T9,0)+IF($CZ9=\"Forsker (rundsum)\",Tabeller!R$57*T9,0)+IF($CZ9=\"Vit.ass\",Tabeller!R$61*T9,0))/12)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(K9/12)*Tabeller!J$11,(K9/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(L9/12)*Tabeller!K$11,(L9/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(M9/12)*Tabeller!L$11,(M9/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(N9/12)*Tabeller!M$11,(N9/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(O9/12)*Tabeller!N$11,(O9/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(P9/12)*Tabeller!O$11,(P9/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(Q9/12)*Tabeller!P$11,(Q9/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(R9/12)*Tabeller!Q$11,(R9/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(S9/12)*Tabeller!R$11,(S9/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B9=\"Teknisk/adm. Bistand\",(T9/12)*Tabeller!S$11,(T9/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK10))","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG10*Tabeller!$I$35","v":0},0,{"$f":"AI10*Tabeller!$H$26","v":0},{"$f":"SUM(AI10:AJ10,AL10)*Tabeller!$H$28","v":0},{"$f":"AH10*Tabeller!$H$27","v":0},0,{"$f":"AM10+(IF(B10=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN10/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K10*Budsjett_FL!$AM10))/12","v":0},{"$f":"((L10*Budsjett_FL!$AM10)*(Tabeller!J$35))/12","v":0},{"$f":"((M10*Budsjett_FL!$AM10)*(Tabeller!K$35))/12","v":0},{"$f":"((N10*Budsjett_FL!$AM10)*(Tabeller!L$35))/12","v":0},{"$f":"((O10*Budsjett_FL!$AM10)*(Tabeller!M$35))/12","v":0},{"$f":"((P10*Budsjett_FL!$AM10)*(Tabeller!N$35))/12","v":0},{"$f":"((Q10*Budsjett_FL!$AM10)*(Tabeller!O$35))/12","v":0},{"$f":"((R10*Budsjett_FL!$AM10)*(Tabeller!P$35))/12","v":0},{"$f":"((S10*Budsjett_FL!$AM10)*(Tabeller!Q$35))/12","v":0},{"$f":"((T10*Budsjett_FL!$AM10)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR10*$E$83,AR10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS10*$E$83,AS10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT10*$E$83,AT10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU10*$E$83,AU10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV10*$E$83,AV10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW10*$E$83,AW10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX10*$E$83,AX10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY10*$E$83,AY10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ10*$E$83,AZ10*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA10*$E$83,BA10*Budsjett_FL!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!I$55*K10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!I$54*K10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!I$56*K10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!I$58*K10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!I$59*K10,0)+IF($CL10=\"Stipendiat\",Tabeller!I$60*K10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!I$57*K10,0)+IF($CL10=\"Vit.ass\",Tabeller!I$61*K10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!J$55*L10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!J$54*L10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!J$56*L10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!J$58*L10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!J$59*L10,0)+IF($CL10=\"Stipendiat\",Tabeller!J$60*L10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!J$57*L10,0)+IF($CL10=\"Vit.ass\",Tabeller!J$61*L10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!K$55*M10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!K$54*M10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!K$56*M10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!K$58*M10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!K$59*M10,0)+IF($CL10=\"Stipendiat\",Tabeller!K$60*M10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!K$57*M10,0)+IF($CL10=\"Vit.ass\",Tabeller!K$61*M10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!L$55*N10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!L$54*N10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!L$56*N10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!L$58*N10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!L$59*N10,0)+IF($CL10=\"Stipendiat\",Tabeller!L$60*N10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!L$57*N10,0)+IF($CL10=\"Vit.ass\",Tabeller!L$61*N10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!M$55*O10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!M$54*O10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!M$56*O10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!M$58*O10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!M$59*O10,0)+IF($CL10=\"Stipendiat\",Tabeller!M$60*O10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!M$57*O10,0)+IF($CL10=\"Vit.ass\",Tabeller!M$61*O10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!N$55*P10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!N$54*P10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!N$56*P10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!N$58*P10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!N$59*P10,0)+IF($CL10=\"Stipendiat\",Tabeller!N$60*P10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!N$57*P10,0)+IF($CL10=\"Vit.ass\",Tabeller!N$61*P10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!O$55*Q10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!O$56*Q10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!O$58*Q10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!O$59*Q10,0)+IF($CL10=\"Stipendiat\",Tabeller!O$60*Q10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!O$57*Q10,0)+IF($CL10=\"Vit.ass\",Tabeller!O$61*Q10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!P$55*R10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!P$54*R10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!P$56*R10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!P$58*R10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!P$59*R10,0)+IF($CL10=\"Stipendiat\",Tabeller!P$60*R10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!P$57*R10,0)+IF($CL10=\"Vit.ass\",Tabeller!P$61*R10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!Q$55*S10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!Q$56*S10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!Q$58*S10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!Q$59*S10,0)+IF($CL10=\"Stipendiat\",Tabeller!Q$60*S10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!Q$57*S10,0)+IF($CL10=\"Vit.ass\",Tabeller!Q$61*S10,0))/12)","v":0},{"$f":"-((IF($CL10=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA10*(1+Tabeller!$I$62),0))+(IF($CL10=\"Forsker - professor\",Tabeller!R$55*T10,0)+IF($CL10=\"Prosjektleder/adm.leder\",Tabeller!R$54*T10,0)+IF($CL10=\"Forsker - 1.aman.\",Tabeller!R$56*T10,0)+IF($CL10=\"Gjesteforsker\",Tabeller!R$58*T10,0)+IF($CL10=\"Postdoktor / forsker\",Tabeller!R$59*T10,0)+IF($CL10=\"Stipendiat\",Tabeller!R$60*T10,0)+IF($CL10=\"Forsker (rundsum)\",Tabeller!R$57*T10,0)+IF($CL10=\"Vit.ass\",Tabeller!R$61*T10,0))/12)","v":0},0,null,null,0,{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR10*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!I$55*K10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!I$54*K10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!I$56*K10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!I$58*K10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!I$59*K10,0)+IF($CZ10=\"Stipendiat\",Tabeller!I$60*K10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!I$57*K10,0)+IF($CZ10=\"Vit.ass\",Tabeller!I$61*K10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS10*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!J$55*L10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!J$54*L10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!J$56*L10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!J$58*L10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!J$59*L10,0)+IF($CZ10=\"Stipendiat\",Tabeller!J$60*L10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!J$57*L10,0)+IF($CZ10=\"Vit.ass\",Tabeller!J$61*L10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT10*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!K$55*M10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!K$54*M10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!K$56*M10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!K$58*M10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!K$59*M10,0)+IF($CZ10=\"Stipendiat\",Tabeller!K$60*M10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!K$57*M10,0)+IF($CZ10=\"Vit.ass\",Tabeller!K$61*M10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU10*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!L$55*N10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!L$54*N10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!L$56*N10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!L$58*N10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!L$59*N10,0)+IF($CZ10=\"Stipendiat\",Tabeller!L$60*N10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!L$57*N10,0)+IF($CZ10=\"Vit.ass\",Tabeller!L$61*N10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV10*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!M$55*O10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!M$54*O10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!M$56*O10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!M$58*O10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!M$59*O10,0)+IF($CZ10=\"Stipendiat\",Tabeller!M$60*O10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!M$57*O10,0)+IF($CZ10=\"Vit.ass\",Tabeller!M$61*O10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW10*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!N$55*P10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!N$54*P10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!N$56*P10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!N$58*P10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!N$59*P10,0)+IF($CZ10=\"Stipendiat\",Tabeller!N$60*P10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!N$57*P10,0)+IF($CZ10=\"Vit.ass\",Tabeller!N$61*P10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX10*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!O$55*Q10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!O$56*Q10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!O$58*Q10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!O$59*Q10,0)+IF($CZ10=\"Stipendiat\",Tabeller!O$60*Q10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!O$57*Q10,0)+IF($CZ10=\"Vit.ass\",Tabeller!O$61*Q10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY10*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!P$55*R10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!P$54*R10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!P$56*R10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!P$58*R10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!P$59*R10,0)+IF($CZ10=\"Stipendiat\",Tabeller!P$60*R10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!P$57*R10,0)+IF($CZ10=\"Vit.ass\",Tabeller!P$61*R10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ10*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!Q$55*S10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!Q$56*S10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!Q$58*S10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!Q$59*S10,0)+IF($CZ10=\"Stipendiat\",Tabeller!Q$60*S10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!Q$57*S10,0)+IF($CZ10=\"Vit.ass\",Tabeller!Q$61*S10,0))/12)","v":0},{"$f":"-((IF($CZ10=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA10*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA10*(1+Tabeller!$I$62)),0))+(IF($CZ10=\"Forsker - professor\",Tabeller!R$55*T10,0)+IF($CZ10=\"Prosjektleder/adm.leder\",Tabeller!R$54*T10,0)+IF($CZ10=\"Forsker - 1.aman.\",Tabeller!R$56*T10,0)+IF($CZ10=\"Gjesteforsker\",Tabeller!R$58*T10,0)+IF($CZ10=\"Postdoktor / forsker\",Tabeller!R$59*T10,0)+IF($CZ10=\"Stipendiat\",Tabeller!R$60*T10,0)+IF($CZ10=\"Forsker (rundsum)\",Tabeller!R$57*T10,0)+IF($CZ10=\"Vit.ass\",Tabeller!R$61*T10,0))/12)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(K10/12)*Tabeller!J$11,(K10/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(L10/12)*Tabeller!K$11,(L10/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(M10/12)*Tabeller!L$11,(M10/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(N10/12)*Tabeller!M$11,(N10/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(O10/12)*Tabeller!N$11,(O10/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(P10/12)*Tabeller!O$11,(P10/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(Q10/12)*Tabeller!P$11,(Q10/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(R10/12)*Tabeller!Q$11,(R10/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(S10/12)*Tabeller!R$11,(S10/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B10=\"Teknisk/adm. Bistand\",(T10/12)*Tabeller!S$11,(T10/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK11))","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG11*Tabeller!$I$35","v":0},0,{"$f":"AI11*Tabeller!$H$26","v":0},{"$f":"SUM(AI11:AJ11,AL11)*Tabeller!$H$28","v":0},{"$f":"AH11*Tabeller!$H$27","v":0},0,{"$f":"AM11+(IF(B11=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN11/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K11*Budsjett_FL!$AM11))/12","v":0},{"$f":"((L11*Budsjett_FL!$AM11)*(Tabeller!J$35))/12","v":0},{"$f":"((M11*Budsjett_FL!$AM11)*(Tabeller!K$35))/12","v":0},{"$f":"((N11*Budsjett_FL!$AM11)*(Tabeller!L$35))/12","v":0},{"$f":"((O11*Budsjett_FL!$AM11)*(Tabeller!M$35))/12","v":0},{"$f":"((P11*Budsjett_FL!$AM11)*(Tabeller!N$35))/12","v":0},{"$f":"((Q11*Budsjett_FL!$AM11)*(Tabeller!O$35))/12","v":0},{"$f":"((R11*Budsjett_FL!$AM11)*(Tabeller!P$35))/12","v":0},{"$f":"((S11*Budsjett_FL!$AM11)*(Tabeller!Q$35))/12","v":0},{"$f":"((T11*Budsjett_FL!$AM11)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR11*$E$83,AR11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS11*$E$83,AS11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT11*$E$83,AT11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU11*$E$83,AU11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV11*$E$83,AV11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW11*$E$83,AW11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX11*$E$83,AX11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY11*$E$83,AY11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ11*$E$83,AZ11*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA11*$E$83,BA11*Budsjett_FL!$E$82),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!I$55*K11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!I$54*K11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!I$56*K11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!I$58*K11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!I$59*K11,0)+IF($CL11=\"Stipendiat\",Tabeller!I$60*K11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!I$57*K11,0)+IF($CL11=\"Vit.ass\",Tabeller!I$61*K11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!J$55*L11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!J$54*L11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!J$56*L11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!J$58*L11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!J$59*L11,0)+IF($CL11=\"Stipendiat\",Tabeller!J$60*L11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!J$57*L11,0)+IF($CL11=\"Vit.ass\",Tabeller!J$61*L11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!K$55*M11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!K$54*M11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!K$56*M11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!K$58*M11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!K$59*M11,0)+IF($CL11=\"Stipendiat\",Tabeller!K$60*M11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!K$57*M11,0)+IF($CL11=\"Vit.ass\",Tabeller!K$61*M11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!L$55*N11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!L$54*N11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!L$56*N11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!L$58*N11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!L$59*N11,0)+IF($CL11=\"Stipendiat\",Tabeller!L$60*N11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!L$57*N11,0)+IF($CL11=\"Vit.ass\",Tabeller!L$61*N11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!M$55*O11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!M$54*O11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!M$56*O11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!M$58*O11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!M$59*O11,0)+IF($CL11=\"Stipendiat\",Tabeller!M$60*O11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!M$57*O11,0)+IF($CL11=\"Vit.ass\",Tabeller!M$61*O11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!N$55*P11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!N$54*P11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!N$56*P11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!N$58*P11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!N$59*P11,0)+IF($CL11=\"Stipendiat\",Tabeller!N$60*P11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!N$57*P11,0)+IF($CL11=\"Vit.ass\",Tabeller!N$61*P11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!O$55*Q11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!O$56*Q11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!O$58*Q11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!O$59*Q11,0)+IF($CL11=\"Stipendiat\",Tabeller!O$60*Q11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!O$57*Q11,0)+IF($CL11=\"Vit.ass\",Tabeller!O$61*Q11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!P$55*R11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!P$54*R11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!P$56*R11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!P$58*R11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!P$59*R11,0)+IF($CL11=\"Stipendiat\",Tabeller!P$60*R11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!P$57*R11,0)+IF($CL11=\"Vit.ass\",Tabeller!P$61*R11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!Q$55*S11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!Q$56*S11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!Q$58*S11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!Q$59*S11,0)+IF($CL11=\"Stipendiat\",Tabeller!Q$60*S11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!Q$57*S11,0)+IF($CL11=\"Vit.ass\",Tabeller!Q$61*S11,0))/12)","v":0},{"$f":"-((IF($CL11=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA11*(1+Tabeller!$I$62),0))+(IF($CL11=\"Forsker - professor\",Tabeller!R$55*T11,0)+IF($CL11=\"Prosjektleder/adm.leder\",Tabeller!R$54*T11,0)+IF($CL11=\"Forsker - 1.aman.\",Tabeller!R$56*T11,0)+IF($CL11=\"Gjesteforsker\",Tabeller!R$58*T11,0)+IF($CL11=\"Postdoktor / forsker\",Tabeller!R$59*T11,0)+IF($CL11=\"Stipendiat\",Tabeller!R$60*T11,0)+IF($CL11=\"Forsker (rundsum)\",Tabeller!R$57*T11,0)+IF($CL11=\"Vit.ass\",Tabeller!R$61*T11,0))/12)","v":0},0,null,null,0,{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR11*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!I$55*K11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!I$54*K11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!I$56*K11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!I$58*K11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!I$59*K11,0)+IF($CZ11=\"Stipendiat\",Tabeller!I$60*K11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!I$57*K11,0)+IF($CZ11=\"Vit.ass\",Tabeller!I$61*K11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS11*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!J$55*L11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!J$54*L11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!J$56*L11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!J$58*L11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!J$59*L11,0)+IF($CZ11=\"Stipendiat\",Tabeller!J$60*L11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!J$57*L11,0)+IF($CZ11=\"Vit.ass\",Tabeller!J$61*L11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT11*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!K$55*M11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!K$54*M11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!K$56*M11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!K$58*M11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!K$59*M11,0)+IF($CZ11=\"Stipendiat\",Tabeller!K$60*M11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!K$57*M11,0)+IF($CZ11=\"Vit.ass\",Tabeller!K$61*M11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU11*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!L$55*N11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!L$54*N11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!L$56*N11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!L$58*N11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!L$59*N11,0)+IF($CZ11=\"Stipendiat\",Tabeller!L$60*N11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!L$57*N11,0)+IF($CZ11=\"Vit.ass\",Tabeller!L$61*N11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV11*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!M$55*O11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!M$54*O11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!M$56*O11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!M$58*O11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!M$59*O11,0)+IF($CZ11=\"Stipendiat\",Tabeller!M$60*O11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!M$57*O11,0)+IF($CZ11=\"Vit.ass\",Tabeller!M$61*O11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW11*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!N$55*P11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!N$54*P11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!N$56*P11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!N$58*P11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!N$59*P11,0)+IF($CZ11=\"Stipendiat\",Tabeller!N$60*P11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!N$57*P11,0)+IF($CZ11=\"Vit.ass\",Tabeller!N$61*P11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX11*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!O$55*Q11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!O$56*Q11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!O$58*Q11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!O$59*Q11,0)+IF($CZ11=\"Stipendiat\",Tabeller!O$60*Q11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!O$57*Q11,0)+IF($CZ11=\"Vit.ass\",Tabeller!O$61*Q11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY11*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!P$55*R11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!P$54*R11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!P$56*R11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!P$58*R11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!P$59*R11,0)+IF($CZ11=\"Stipendiat\",Tabeller!P$60*R11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!P$57*R11,0)+IF($CZ11=\"Vit.ass\",Tabeller!P$61*R11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ11*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!Q$55*S11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!Q$56*S11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!Q$58*S11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!Q$59*S11,0)+IF($CZ11=\"Stipendiat\",Tabeller!Q$60*S11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!Q$57*S11,0)+IF($CZ11=\"Vit.ass\",Tabeller!Q$61*S11,0))/12)","v":0},{"$f":"-((IF($CZ11=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA11*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA11*(1+Tabeller!$I$62)),0))+(IF($CZ11=\"Forsker - professor\",Tabeller!R$55*T11,0)+IF($CZ11=\"Prosjektleder/adm.leder\",Tabeller!R$54*T11,0)+IF($CZ11=\"Forsker - 1.aman.\",Tabeller!R$56*T11,0)+IF($CZ11=\"Gjesteforsker\",Tabeller!R$58*T11,0)+IF($CZ11=\"Postdoktor / forsker\",Tabeller!R$59*T11,0)+IF($CZ11=\"Stipendiat\",Tabeller!R$60*T11,0)+IF($CZ11=\"Forsker (rundsum)\",Tabeller!R$57*T11,0)+IF($CZ11=\"Vit.ass\",Tabeller!R$61*T11,0))/12)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(K11/12)*Tabeller!J$11,(K11/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(L11/12)*Tabeller!K$11,(L11/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(M11/12)*Tabeller!L$11,(M11/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(N11/12)*Tabeller!M$11,(N11/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(O11/12)*Tabeller!N$11,(O11/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(P11/12)*Tabeller!O$11,(P11/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(Q11/12)*Tabeller!P$11,(Q11/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(R11/12)*Tabeller!Q$11,(R11/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(S11/12)*Tabeller!R$11,(S11/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B11=\"Teknisk/adm. Bistand\",(T11/12)*Tabeller!S$11,(T11/12)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,IF(Registrering!$B$28=\"Sats for ekst. fin. overhead\",0,DK12))","v":0},{"$f":"SUM(AR12:BA12)","v":0},{"$f":"IFERROR(SUM(BC12:BL12),0)","v":0},{"$f":"SUM(D12:E12)","v":0},{"$f":"SUM(K12:T12)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I12","v":0},{"$f":"AG12*Tabeller!$I$35","v":0},{"$f":"IF(AG12>0,(AH12-400)/52*47,0)","v":0},{"$f":"AI12*Tabeller!$H$26","v":0},{"$f":"SUM(AI12:AJ12,AL12)*Tabeller!$H$28","v":0},{"$f":"AH12*Tabeller!$H$27","v":0},{"$f":"SUM(AI12:AL12)","v":0},{"$f":"AM12+(IF(B12=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN12/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K12*Budsjett_FL!$AM12))/12","v":0},{"$f":"((L12*Budsjett_FL!$AM12)*(Tabeller!J$35))/12","v":0},{"$f":"((M12*Budsjett_FL!$AM12)*(Tabeller!K$35))/12","v":0},{"$f":"((N12*Budsjett_FL!$AM12)*(Tabeller!L$35))/12","v":0},{"$f":"((O12*Budsjett_FL!$AM12)*(Tabeller!M$35))/12","v":0},{"$f":"((P12*Budsjett_FL!$AM12)*(Tabeller!N$35))/12","v":0},{"$f":"((Q12*Budsjett_FL!$AM12)*(Tabeller!O$35))/12","v":0},{"$f":"((R12*Budsjett_FL!$AM12)*(Tabeller!P$35))/12","v":0},{"$f":"((S12*Budsjett_FL!$AM12)*(Tabeller!Q$35))/12","v":0},{"$f":"((T12*Budsjett_FL!$AM12)*(Tabeller!R$35))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($E$83=$E$82,AR12*$E$83,AR12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AS12*$E$83,AS12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AT12*$E$83,AT12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AU12*$E$83,AU12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AV12*$E$83,AV12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AW12*$E$83,AW12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AX12*$E$83,AX12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AY12*$E$83,AY12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,AZ12*$E$83,AZ12*Budsjett_FL!$E$82),0)","v":0},{"$f":"IFERROR(IF($E$83=$E$82,BA12*$E$83,BA12*Budsjett_FL!$E$82),0)","v":0},null,null,{"$f":"BC12-BO12","v":0},{"$f":"BD12-BP12","v":0},{"$f":"BE12-BQ12","v":0},{"$f":"BF12-BR12","v":0},{"$f":"BG12-BS12","v":0},{"$f":"BH12-BT12","v":0},{"$f":"BI12-BU12","v":0},{"$f":"BJ12-BV12","v":0},{"$f":"BK12-BW12","v":0},{"$f":"BL12-BX12","v":0},null,{"$f":"B12","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!I$55*K12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!I$54*K12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!I$56*K12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!I$58*K12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!I$59*K12,0)+IF($CL12=\"Stipendiat\",Tabeller!I$60*K12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!I$57*K12,0)+IF($CL12=\"Vit.ass\",Tabeller!I$61*K12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!J$55*L12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!J$54*L12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!J$56*L12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!J$58*L12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!J$59*L12,0)+IF($CL12=\"Stipendiat\",Tabeller!J$60*L12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!J$57*L12,0)+IF($CL12=\"Vit.ass\",Tabeller!J$61*L12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!K$55*M12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!K$54*M12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!K$56*M12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!K$58*M12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!K$59*M12,0)+IF($CL12=\"Stipendiat\",Tabeller!K$60*M12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!K$57*M12,0)+IF($CL12=\"Vit.ass\",Tabeller!K$61*M12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!L$55*N12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!L$54*N12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!L$56*N12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!L$58*N12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!L$59*N12,0)+IF($CL12=\"Stipendiat\",Tabeller!L$60*N12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!L$57*N12,0)+IF($CL12=\"Vit.ass\",Tabeller!L$61*N12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!M$55*O12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!M$54*O12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!M$56*O12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!M$58*O12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!M$59*O12,0)+IF($CL12=\"Stipendiat\",Tabeller!M$60*O12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!M$57*O12,0)+IF($CL12=\"Vit.ass\",Tabeller!M$61*O12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!N$55*P12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!N$54*P12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!N$56*P12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!N$58*P12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!N$59*P12,0)+IF($CL12=\"Stipendiat\",Tabeller!N$60*P12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!N$57*P12,0)+IF($CL12=\"Vit.ass\",Tabeller!N$61*P12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!O$55*Q12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!O$56*Q12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!O$58*Q12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!O$59*Q12,0)+IF($CL12=\"Stipendiat\",Tabeller!O$60*Q12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!O$57*Q12,0)+IF($CL12=\"Vit.ass\",Tabeller!O$61*Q12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!P$55*R12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!P$54*R12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!P$56*R12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!P$58*R12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!P$59*R12,0)+IF($CL12=\"Stipendiat\",Tabeller!P$60*R12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!P$57*R12,0)+IF($CL12=\"Vit.ass\",Tabeller!P$61*R12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!Q$55*S12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!Q$56*S12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!Q$58*S12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!Q$59*S12,0)+IF($CL12=\"Stipendiat\",Tabeller!Q$60*S12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!Q$57*S12,0)+IF($CL12=\"Vit.ass\",Tabeller!Q$61*S12,0))/12)","v":0},{"$f":"-((IF($CL12=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA12*(1+Tabeller!$I$62),0))+(IF($CL12=\"Forsker - professor\",Tabeller!R$55*T12,0)+IF($CL12=\"Prosjektleder/adm.leder\",Tabeller!R$54*T12,0)+IF($CL12=\"Forsker - 1.aman.\",Tabeller!R$56*T12,0)+IF($CL12=\"Gjesteforsker\",Tabeller!R$58*T12,0)+IF($CL12=\"Postdoktor / forsker\",Tabeller!R$59*T12,0)+IF($CL12=\"Stipendiat\",Tabeller!R$60*T12,0)+IF($CL12=\"Forsker (rundsum)\",Tabeller!R$57*T12,0)+IF($CL12=\"Vit.ass\",Tabeller!R$61*T12,0))/12)","v":0},{"$f":"SUM(CM12:CV12)","v":0},null,null,{"$f":"CL12","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR12*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!I$55*K12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!I$54*K12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!I$56*K12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!I$58*K12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!I$59*K12,0)+IF($CZ12=\"Stipendiat\",Tabeller!I$60*K12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!I$57*K12,0)+IF($CZ12=\"Vit.ass\",Tabeller!I$61*K12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS12*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!J$55*L12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!J$54*L12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!J$56*L12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!J$58*L12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!J$59*L12,0)+IF($CZ12=\"Stipendiat\",Tabeller!J$60*L12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!J$57*L12,0)+IF($CZ12=\"Vit.ass\",Tabeller!J$61*L12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT12*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!K$55*M12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!K$54*M12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!K$56*M12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!K$58*M12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!K$59*M12,0)+IF($CZ12=\"Stipendiat\",Tabeller!K$60*M12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!K$57*M12,0)+IF($CZ12=\"Vit.ass\",Tabeller!K$61*M12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU12*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!L$55*N12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!L$54*N12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!L$56*N12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!L$58*N12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!L$59*N12,0)+IF($CZ12=\"Stipendiat\",Tabeller!L$60*N12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!L$57*N12,0)+IF($CZ12=\"Vit.ass\",Tabeller!L$61*N12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV12*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!M$55*O12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!M$54*O12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!M$56*O12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!M$58*O12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!M$59*O12,0)+IF($CZ12=\"Stipendiat\",Tabeller!M$60*O12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!M$57*O12,0)+IF($CZ12=\"Vit.ass\",Tabeller!M$61*O12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW12*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!N$55*P12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!N$54*P12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!N$56*P12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!N$58*P12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!N$59*P12,0)+IF($CZ12=\"Stipendiat\",Tabeller!N$60*P12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!N$57*P12,0)+IF($CZ12=\"Vit.ass\",Tabeller!N$61*P12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX12*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!O$55*Q12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!O$56*Q12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!O$58*Q12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!O$59*Q12,0)+IF($CZ12=\"Stipendiat\",Tabeller!O$60*Q12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!O$57*Q12,0)+IF($CZ12=\"Vit.ass\",Tabeller!O$61*Q12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY12*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!P$55*R12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!P$54*R12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!P$56*R12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!P$58*R12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!P$59*R12,0)+IF($CZ12=\"Stipendiat\",Tabeller!P$60*R12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!P$57*R12,0)+IF($CZ12=\"Vit.ass\",Tabeller!P$61*R12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ12*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!Q$55*S12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!Q$56*S12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!Q$58*S12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!Q$59*S12,0)+IF($CZ12=\"Stipendiat\",Tabeller!Q$60*S12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!Q$57*S12,0)+IF($CZ12=\"Vit.ass\",Tabeller!Q$61*S12,0))/12)","v":0},{"$f":"-((IF($CZ12=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA12*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA12*(1+Tabeller!$I$62)),0))+(IF($CZ12=\"Forsker - professor\",Tabeller!R$55*T12,0)+IF($CZ12=\"Prosjektleder/adm.leder\",Tabeller!R$54*T12,0)+IF($CZ12=\"Forsker - 1.aman.\",Tabeller!R$56*T12,0)+IF($CZ12=\"Gjesteforsker\",Tabeller!R$58*T12,0)+IF($CZ12=\"Postdoktor / forsker\",Tabeller!R$59*T12,0)+IF($CZ12=\"Stipendiat\",Tabeller!R$60*T12,0)+IF($CZ12=\"Forsker (rundsum)\",Tabeller!R$57*T12,0)+IF($CZ12=\"Vit.ass\",Tabeller!R$61*T12,0))/12)","v":0},{"$f":"SUM(DA12:DJ12)","v":0},null,{"$f":"CZ12","v":0},{"$f":"IF($H12=$DM$1,CM12,0)","v":0},{"$f":"IF($H12=$DM$1,CN12,0)","v":0},{"$f":"IF($H12=$DM$1,CO12,0)","v":0},{"$f":"IF($H12=$DM$1,CP12,0)","v":0},{"$f":"IF($H12=$DM$1,CQ12,0)","v":0},{"$f":"IF($H12=$DM$1,CR12,0)","v":0},{"$f":"IF($H12=$DM$1,CS12,0)","v":0},{"$f":"IF($H12=$DM$1,CT12,0)","v":0},{"$f":"IF($H12=$DM$1,CU12,0)","v":0},{"$f":"IF($H12=$DM$1,CV12,0)","v":0},{"$f":"SUM(DN12:DW12)","v":0},null,{"$f":"DM12","v":0},{"$f":"IF($H12=$DZ$1,CM12,0)","v":0},{"$f":"IF($H12=$DZ$1,CN12,0)","v":0},{"$f":"IF($H12=$DZ$1,CO12,0)","v":0},{"$f":"IF($H12=$DZ$1,CP12,0)","v":0},{"$f":"IF($H12=$DZ$1,CQ12,0)","v":0},{"$f":"IF($H12=$DZ$1,CR12,0)","v":0},{"$f":"IF($H12=$DZ$1,CS12,0)","v":0},{"$f":"IF($H12=$DZ$1,CT12,0)","v":0},{"$f":"IF($H12=$DZ$1,CU12,0)","v":0},{"$f":"IF($H12=$DZ$1,CV12,0)","v":0},{"$f":"SUM(EA12:EJ12)","v":0},null,{"$f":"DZ12","v":0},{"$f":"IF($H12=$EM$1,CM12,0)","v":0},{"$f":"IF($H12=$EM$1,CN12,0)","v":0},{"$f":"IF($H12=$EM$1,CO12,0)","v":0},{"$f":"IF($H12=$EM$1,CP12,0)","v":0},{"$f":"IF($H12=$EM$1,CQ12,0)","v":0},{"$f":"IF($H12=$EM$1,CR12,0)","v":0},{"$f":"IF($H12=$EM$1,CS12,0)","v":0},{"$f":"IF($H12=$EM$1,CT12,0)","v":0},{"$f":"IF($H12=$EM$1,CU12,0)","v":0},{"$f":"IF($H12=$EM$1,CV12,0)","v":0},{"$f":"SUM(EN12:EW12)","v":0},null,null,{"$f":"EM12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB12:FK12)","v":0},null,null,{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(K12/12)*Tabeller!J$11,(K12/12)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(L12/12)*Tabeller!K$11,(L12/12)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(M12/12)*Tabeller!L$11,(M12/12)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(N12/12)*Tabeller!M$11,(N12/12)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(O12/12)*Tabeller!N$11,(O12/12)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(P12/12)*Tabeller!O$11,(P12/12)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(Q12/12)*Tabeller!P$11,(Q12/12)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(R12/12)*Tabeller!Q$11,(R12/12)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(S12/12)*Tabeller!R$11,(S12/12)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B12=\"Teknisk/adm. Bistand\",(T12/12)*Tabeller!S$11,(T12/12)*Tabeller!S$10),0)","v":0}]
[null,"Sum ansatte",{"$f":"SUM(C4:C12)","v":0},{"$f":"SUM(D4:D12)","v":0},{"$f":"SUM(E4:E12)","v":0},{"$f":"SUM(F4:F12)","v":0},{"$f":"SUM(G4:G12)","v":0},null,null,null,{"$f":"SUM(K4:K12)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR4:AR12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR13:BA13)","v":0},{"$f":"SUM(BC4:BC12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC13:BL13)","v":0},null,{"$f":"SUM(BO4:BO12)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CA4:CA12)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CM4:CM12)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DA4:DA12)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DN4:DN12)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EA4:EA12)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EN4:EN12)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FB4:FB12)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FO4:FO12)","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,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","Årslønn","Navn",{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AR15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BC15","v":2024},{"$f":"BD15","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CM15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BO15","v":2024},{"$f":"BP15","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BO15","v":2024},{"$f":"BP15","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DN3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EA3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EN3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FB3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AR15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW16)","v":0},{"$f":"SUM(AR16:BA16)","v":0},{"$f":"IFERROR(SUM(BC16:BL16),0)","v":0},{"$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},{"$f":"AG16*Tabeller!$I$35","v":0},{"$f":"IF(AG16>0,(AH16-400)/52*47,0)","v":0},{"$f":"AI16*Tabeller!$H$26","v":0},{"$f":"SUM(AI16:AJ16,AL16)*Tabeller!$H$28","v":0},{"$f":"AH16*Tabeller!$H$27","v":0},{"$f":"SUM(AI16:AL16)","v":0},{"$f":"AM16+(IF(B16=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN16/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K16*Budsjett_FL!$AM16))","v":0},{"$f":"((L16*Budsjett_FL!$AM16)*(Tabeller!J$35))","v":0},{"$f":"((M16*Budsjett_FL!$AM16)*(Tabeller!K$35))","v":0},{"$f":"((N16*Budsjett_FL!$AM16)*(Tabeller!L$35))","v":0},{"$f":"((O16*Budsjett_FL!$AM16)*(Tabeller!M$35))","v":0},{"$f":"((P16*Budsjett_FL!$AM16)*(Tabeller!N$35))","v":0},{"$f":"((Q16*Budsjett_FL!$AM16)*(Tabeller!O$35))","v":0},{"$f":"((R16*Budsjett_FL!$AM16)*(Tabeller!P$35))","v":0},{"$f":"((S16*Budsjett_FL!$AM16)*(Tabeller!Q$35))","v":0},{"$f":"((T16*Budsjett_FL!$AM16)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$81>$E$80,BO16,FO16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BP16,FP16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BQ16,FQ16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BR16,FR16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BS16,FS16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BT16,FT16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BU16,FU16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BV16,FV16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BW16,FW16),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BX16,FX16),0)","v":0},null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR16*$E$82,AR16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS16*$E$82,AS16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT16*$E$82,AT16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU16*$E$82,AU16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV16*$E$82,AV16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW16*$E$82,AW16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX16*$E$82,AX16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY16*$E$82,AY16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ16*$E$82,AZ16*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA16*$E$82,BA16*Budsjett_FL!$E$83),0)","v":0},null,null,{"$f":"BC16-BO16","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B16","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!I$55*K16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!I$54*K16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!I$56*K16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!I$58*K16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!I$59*K16,0)+IF($CL16=\"Stipendiat\",Tabeller!I$60*K16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!I$57*K16,0)+IF($CL16=\"Vit.ass\",Tabeller!I$61*K16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!J$55*L16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!J$54*L16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!J$56*L16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!J$58*L16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!J$59*L16,0)+IF($CL16=\"Stipendiat\",Tabeller!J$60*L16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!J$57*L16,0)+IF($CL16=\"Vit.ass\",Tabeller!J$61*L16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!K$55*M16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!K$54*M16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!K$56*M16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!K$58*M16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!K$59*M16,0)+IF($CL16=\"Stipendiat\",Tabeller!K$60*M16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!K$57*M16,0)+IF($CL16=\"Vit.ass\",Tabeller!K$61*M16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!L$55*N16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!L$54*N16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!L$56*N16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!L$58*N16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!L$59*N16,0)+IF($CL16=\"Stipendiat\",Tabeller!L$60*N16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!L$57*N16,0)+IF($CL16=\"Vit.ass\",Tabeller!L$61*N16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!M$55*O16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!M$54*O16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!M$56*O16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!M$58*O16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!M$59*O16,0)+IF($CL16=\"Stipendiat\",Tabeller!M$60*O16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!M$57*O16,0)+IF($CL16=\"Vit.ass\",Tabeller!M$61*O16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!N$55*P16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!N$54*P16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!N$56*P16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!N$58*P16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!N$59*P16,0)+IF($CL16=\"Stipendiat\",Tabeller!N$60*P16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!N$57*P16,0)+IF($CL16=\"Vit.ass\",Tabeller!N$61*P16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!O$55*Q16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!O$56*Q16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!O$58*Q16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!O$59*Q16,0)+IF($CL16=\"Stipendiat\",Tabeller!O$60*Q16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!O$57*Q16,0)+IF($CL16=\"Vit.ass\",Tabeller!O$61*Q16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!P$55*R16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!P$54*R16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!P$56*R16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!P$58*R16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!P$59*R16,0)+IF($CL16=\"Stipendiat\",Tabeller!P$60*R16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!P$57*R16,0)+IF($CL16=\"Vit.ass\",Tabeller!P$61*R16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!Q$55*S16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!Q$56*S16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!Q$58*S16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!Q$59*S16,0)+IF($CL16=\"Stipendiat\",Tabeller!Q$60*S16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!Q$57*S16,0)+IF($CL16=\"Vit.ass\",Tabeller!Q$61*S16,0)))","v":0},{"$f":"-((IF($CL16=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA16*(1+Tabeller!$I$62),0))+(IF($CL16=\"Forsker - professor\",Tabeller!R$55*T16,0)+IF($CL16=\"Prosjektleder/adm.leder\",Tabeller!R$54*T16,0)+IF($CL16=\"Forsker - 1.aman.\",Tabeller!R$56*T16,0)+IF($CL16=\"Gjesteforsker\",Tabeller!R$58*T16,0)+IF($CL16=\"Postdoktor / forsker\",Tabeller!R$59*T16,0)+IF($CL16=\"Stipendiat\",Tabeller!R$60*T16,0)+IF($CL16=\"Forsker (rundsum)\",Tabeller!R$57*T16,0)+IF($CL16=\"Vit.ass\",Tabeller!R$61*T16,0)))","v":0},{"$f":"SUM(CM16:CV16)","v":0},null,null,{"$f":"CL16","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR16*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!I$55*K16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!I$54*K16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!I$56*K16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!I$58*K16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!I$59*K16,0)+IF($CZ16=\"Stipendiat\",Tabeller!I$60*K16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!I$57*K16,0)+IF($CZ16=\"Vit.ass\",Tabeller!I$61*K16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS16*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!J$55*L16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!J$54*L16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!J$56*L16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!J$58*L16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!J$59*L16,0)+IF($CZ16=\"Stipendiat\",Tabeller!J$60*L16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!J$57*L16,0)+IF($CZ16=\"Vit.ass\",Tabeller!J$61*L16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT16*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!K$55*M16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!K$54*M16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!K$56*M16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!K$58*M16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!K$59*M16,0)+IF($CZ16=\"Stipendiat\",Tabeller!K$60*M16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!K$57*M16,0)+IF($CZ16=\"Vit.ass\",Tabeller!K$61*M16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU16*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!L$55*N16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!L$54*N16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!L$56*N16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!L$58*N16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!L$59*N16,0)+IF($CZ16=\"Stipendiat\",Tabeller!L$60*N16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!L$57*N16,0)+IF($CZ16=\"Vit.ass\",Tabeller!L$61*N16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV16*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!M$55*O16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!M$54*O16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!M$56*O16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!M$58*O16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!M$59*O16,0)+IF($CZ16=\"Stipendiat\",Tabeller!M$60*O16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!M$57*O16,0)+IF($CZ16=\"Vit.ass\",Tabeller!M$61*O16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW16*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!N$55*P16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!N$54*P16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!N$56*P16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!N$58*P16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!N$59*P16,0)+IF($CZ16=\"Stipendiat\",Tabeller!N$60*P16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!N$57*P16,0)+IF($CZ16=\"Vit.ass\",Tabeller!N$61*P16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX16*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!O$55*Q16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!O$56*Q16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!O$58*Q16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!O$59*Q16,0)+IF($CZ16=\"Stipendiat\",Tabeller!O$60*Q16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!O$57*Q16,0)+IF($CZ16=\"Vit.ass\",Tabeller!O$61*Q16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY16*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!P$55*R16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!P$54*R16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!P$56*R16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!P$58*R16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!P$59*R16,0)+IF($CZ16=\"Stipendiat\",Tabeller!P$60*R16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!P$57*R16,0)+IF($CZ16=\"Vit.ass\",Tabeller!P$61*R16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ16*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!Q$55*S16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!Q$56*S16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!Q$58*S16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!Q$59*S16,0)+IF($CZ16=\"Stipendiat\",Tabeller!Q$60*S16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!Q$57*S16,0)+IF($CZ16=\"Vit.ass\",Tabeller!Q$61*S16,0))/1)","v":0},{"$f":"-((IF($CZ16=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA16*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA16*(1+Tabeller!$I$62)),0))+(IF($CZ16=\"Forsker - professor\",Tabeller!R$55*T16,0)+IF($CZ16=\"Prosjektleder/adm.leder\",Tabeller!R$54*T16,0)+IF($CZ16=\"Forsker - 1.aman.\",Tabeller!R$56*T16,0)+IF($CZ16=\"Gjesteforsker\",Tabeller!R$58*T16,0)+IF($CZ16=\"Postdoktor / forsker\",Tabeller!R$59*T16,0)+IF($CZ16=\"Stipendiat\",Tabeller!R$60*T16,0)+IF($CZ16=\"Forsker (rundsum)\",Tabeller!R$57*T16,0)+IF($CZ16=\"Vit.ass\",Tabeller!R$61*T16,0))/1)","v":0},{"$f":"SUM(DA16:DJ16)","v":0},null,0,{"$f":"IF($H16=$DM$1,CM16,0)","v":0},{"$f":"IF($H16=$DM$1,CN16,0)","v":0},{"$f":"IF($H16=$DM$1,CO16,0)","v":0},{"$f":"IF($H16=$DM$1,CP16,0)","v":0},{"$f":"IF($H16=$DM$1,CQ16,0)","v":0},{"$f":"IF($H16=$DM$1,CR16,0)","v":0},{"$f":"IF($H16=$DM$1,CS16,0)","v":0},{"$f":"IF($H16=$DM$1,CT16,0)","v":0},{"$f":"IF($H16=$DM$1,CU16,0)","v":0},{"$f":"IF($H16=$DM$1,CV16,0)","v":0},{"$f":"SUM(DN16:DW16)","v":0},null,0,{"$f":"IF($H16=$DZ$1,CM16,0)","v":0},{"$f":"IF($H16=$DZ$1,CN16,0)","v":0},{"$f":"IF($H16=$DZ$1,CO16,0)","v":0},{"$f":"IF($H16=$DZ$1,CP16,0)","v":0},{"$f":"IF($H16=$DZ$1,CQ16,0)","v":0},{"$f":"IF($H16=$DZ$1,CR16,0)","v":0},{"$f":"IF($H16=$DZ$1,CS16,0)","v":0},{"$f":"IF($H16=$DZ$1,CT16,0)","v":0},{"$f":"IF($H16=$DZ$1,CU16,0)","v":0},{"$f":"IF($H16=$DZ$1,CV16,0)","v":0},{"$f":"SUM(EA16:EJ16)","v":0},null,0,{"$f":"IF($H16=$EM$1,CM16,0)","v":0},{"$f":"IF($H16=$EM$1,CN16,0)","v":0},{"$f":"IF($H16=$EM$1,CO16,0)","v":0},{"$f":"IF($H16=$EM$1,CP16,0)","v":0},{"$f":"IF($H16=$EM$1,CQ16,0)","v":0},{"$f":"IF($H16=$EM$1,CR16,0)","v":0},{"$f":"IF($H16=$EM$1,CS16,0)","v":0},{"$f":"IF($H16=$EM$1,CT16,0)","v":0},{"$f":"IF($H16=$EM$1,CU16,0)","v":0},{"$f":"IF($H16=$EM$1,CV16,0)","v":0},{"$f":"SUM(EN16:EW16)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB16:FK16)","v":0},null,null,{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(K16)*Tabeller!J$11,(K16)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(L16)*Tabeller!K$11,(L16)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(M16)*Tabeller!L$11,(M16)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(N16)*Tabeller!M$11,(N16)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(O16)*Tabeller!N$11,(O16)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(P16)*Tabeller!O$11,(P16)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(Q16)*Tabeller!P$11,(Q16)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(R16)*Tabeller!Q$11,(R16)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(S16)*Tabeller!R$11,(S16)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B16=\"Teknisk/adm. Bistand\",(T16)*Tabeller!S$11,(T16)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW17)","v":0},{"$f":"SUM(AR17:BA17)","v":0},0,0,{"$f":"SUM(K17:T17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG17*Tabeller!$I$35","v":0},0,{"$f":"AI17*Tabeller!$H$26","v":0},{"$f":"SUM(AI17:AJ17,AL17)*Tabeller!$H$28","v":0},{"$f":"AH17*Tabeller!$H$27","v":0},0,{"$f":"AM17+(IF(B17=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN17/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K17*Budsjett_FL!$AM17))","v":0},{"$f":"((L17*Budsjett_FL!$AM17)*(Tabeller!J$35))","v":0},{"$f":"((M17*Budsjett_FL!$AM17)*(Tabeller!K$35))","v":0},{"$f":"((N17*Budsjett_FL!$AM17)*(Tabeller!L$35))","v":0},{"$f":"((O17*Budsjett_FL!$AM17)*(Tabeller!M$35))","v":0},{"$f":"((P17*Budsjett_FL!$AM17)*(Tabeller!N$35))","v":0},{"$f":"((Q17*Budsjett_FL!$AM17)*(Tabeller!O$35))","v":0},{"$f":"((R17*Budsjett_FL!$AM17)*(Tabeller!P$35))","v":0},{"$f":"((S17*Budsjett_FL!$AM17)*(Tabeller!Q$35))","v":0},{"$f":"((T17*Budsjett_FL!$AM17)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR17*$E$82,AR17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS17*$E$82,AS17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT17*$E$82,AT17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU17*$E$82,AU17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV17*$E$82,AV17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW17*$E$82,AW17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX17*$E$82,AX17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY17*$E$82,AY17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ17*$E$82,AZ17*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA17*$E$82,BA17*Budsjett_FL!$E$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!I$55*K17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!I$54*K17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!I$56*K17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!I$58*K17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!I$59*K17,0)+IF($CL17=\"Stipendiat\",Tabeller!I$60*K17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!I$57*K17,0)+IF($CL17=\"Vit.ass\",Tabeller!I$61*K17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!J$55*L17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!J$54*L17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!J$56*L17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!J$58*L17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!J$59*L17,0)+IF($CL17=\"Stipendiat\",Tabeller!J$60*L17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!J$57*L17,0)+IF($CL17=\"Vit.ass\",Tabeller!J$61*L17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!K$55*M17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!K$54*M17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!K$56*M17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!K$58*M17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!K$59*M17,0)+IF($CL17=\"Stipendiat\",Tabeller!K$60*M17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!K$57*M17,0)+IF($CL17=\"Vit.ass\",Tabeller!K$61*M17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!L$55*N17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!L$54*N17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!L$56*N17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!L$58*N17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!L$59*N17,0)+IF($CL17=\"Stipendiat\",Tabeller!L$60*N17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!L$57*N17,0)+IF($CL17=\"Vit.ass\",Tabeller!L$61*N17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!M$55*O17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!M$54*O17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!M$56*O17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!M$58*O17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!M$59*O17,0)+IF($CL17=\"Stipendiat\",Tabeller!M$60*O17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!M$57*O17,0)+IF($CL17=\"Vit.ass\",Tabeller!M$61*O17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!N$55*P17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!N$54*P17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!N$56*P17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!N$58*P17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!N$59*P17,0)+IF($CL17=\"Stipendiat\",Tabeller!N$60*P17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!N$57*P17,0)+IF($CL17=\"Vit.ass\",Tabeller!N$61*P17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!O$55*Q17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!O$56*Q17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!O$58*Q17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!O$59*Q17,0)+IF($CL17=\"Stipendiat\",Tabeller!O$60*Q17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!O$57*Q17,0)+IF($CL17=\"Vit.ass\",Tabeller!O$61*Q17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!P$55*R17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!P$54*R17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!P$56*R17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!P$58*R17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!P$59*R17,0)+IF($CL17=\"Stipendiat\",Tabeller!P$60*R17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!P$57*R17,0)+IF($CL17=\"Vit.ass\",Tabeller!P$61*R17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!Q$55*S17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!Q$56*S17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!Q$58*S17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!Q$59*S17,0)+IF($CL17=\"Stipendiat\",Tabeller!Q$60*S17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!Q$57*S17,0)+IF($CL17=\"Vit.ass\",Tabeller!Q$61*S17,0)))","v":0},{"$f":"-((IF($CL17=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA17*(1+Tabeller!$I$62),0))+(IF($CL17=\"Forsker - professor\",Tabeller!R$55*T17,0)+IF($CL17=\"Prosjektleder/adm.leder\",Tabeller!R$54*T17,0)+IF($CL17=\"Forsker - 1.aman.\",Tabeller!R$56*T17,0)+IF($CL17=\"Gjesteforsker\",Tabeller!R$58*T17,0)+IF($CL17=\"Postdoktor / forsker\",Tabeller!R$59*T17,0)+IF($CL17=\"Stipendiat\",Tabeller!R$60*T17,0)+IF($CL17=\"Forsker (rundsum)\",Tabeller!R$57*T17,0)+IF($CL17=\"Vit.ass\",Tabeller!R$61*T17,0)))","v":0},{"$f":"SUM(CM17:CV17)","v":0},null,null,0,{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR17*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!I$55*K17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!I$54*K17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!I$56*K17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!I$58*K17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!I$59*K17,0)+IF($CZ17=\"Stipendiat\",Tabeller!I$60*K17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!I$57*K17,0)+IF($CZ17=\"Vit.ass\",Tabeller!I$61*K17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS17*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!J$55*L17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!J$54*L17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!J$56*L17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!J$58*L17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!J$59*L17,0)+IF($CZ17=\"Stipendiat\",Tabeller!J$60*L17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!J$57*L17,0)+IF($CZ17=\"Vit.ass\",Tabeller!J$61*L17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT17*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!K$55*M17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!K$54*M17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!K$56*M17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!K$58*M17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!K$59*M17,0)+IF($CZ17=\"Stipendiat\",Tabeller!K$60*M17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!K$57*M17,0)+IF($CZ17=\"Vit.ass\",Tabeller!K$61*M17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU17*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!L$55*N17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!L$54*N17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!L$56*N17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!L$58*N17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!L$59*N17,0)+IF($CZ17=\"Stipendiat\",Tabeller!L$60*N17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!L$57*N17,0)+IF($CZ17=\"Vit.ass\",Tabeller!L$61*N17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV17*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!M$55*O17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!M$54*O17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!M$56*O17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!M$58*O17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!M$59*O17,0)+IF($CZ17=\"Stipendiat\",Tabeller!M$60*O17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!M$57*O17,0)+IF($CZ17=\"Vit.ass\",Tabeller!M$61*O17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW17*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!N$55*P17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!N$54*P17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!N$56*P17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!N$58*P17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!N$59*P17,0)+IF($CZ17=\"Stipendiat\",Tabeller!N$60*P17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!N$57*P17,0)+IF($CZ17=\"Vit.ass\",Tabeller!N$61*P17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX17*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!O$55*Q17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!O$56*Q17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!O$58*Q17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!O$59*Q17,0)+IF($CZ17=\"Stipendiat\",Tabeller!O$60*Q17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!O$57*Q17,0)+IF($CZ17=\"Vit.ass\",Tabeller!O$61*Q17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY17*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!P$55*R17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!P$54*R17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!P$56*R17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!P$58*R17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!P$59*R17,0)+IF($CZ17=\"Stipendiat\",Tabeller!P$60*R17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!P$57*R17,0)+IF($CZ17=\"Vit.ass\",Tabeller!P$61*R17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ17*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!Q$55*S17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!Q$56*S17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!Q$58*S17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!Q$59*S17,0)+IF($CZ17=\"Stipendiat\",Tabeller!Q$60*S17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!Q$57*S17,0)+IF($CZ17=\"Vit.ass\",Tabeller!Q$61*S17,0))/1)","v":0},{"$f":"-((IF($CZ17=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA17*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA17*(1+Tabeller!$I$62)),0))+(IF($CZ17=\"Forsker - professor\",Tabeller!R$55*T17,0)+IF($CZ17=\"Prosjektleder/adm.leder\",Tabeller!R$54*T17,0)+IF($CZ17=\"Forsker - 1.aman.\",Tabeller!R$56*T17,0)+IF($CZ17=\"Gjesteforsker\",Tabeller!R$58*T17,0)+IF($CZ17=\"Postdoktor / forsker\",Tabeller!R$59*T17,0)+IF($CZ17=\"Stipendiat\",Tabeller!R$60*T17,0)+IF($CZ17=\"Forsker (rundsum)\",Tabeller!R$57*T17,0)+IF($CZ17=\"Vit.ass\",Tabeller!R$61*T17,0))/1)","v":0},{"$f":"SUM(DA17:DJ17)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN17:DW17)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA17:EJ17)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN17:EW17)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB17:FK17)","v":0},null,null,{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(K17)*Tabeller!J$11,(K17)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(L17)*Tabeller!K$11,(L17)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(M17)*Tabeller!L$11,(M17)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(N17)*Tabeller!M$11,(N17)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(O17)*Tabeller!N$11,(O17)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(P17)*Tabeller!O$11,(P17)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(Q17)*Tabeller!P$11,(Q17)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(R17)*Tabeller!Q$11,(R17)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(S17)*Tabeller!R$11,(S17)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B17=\"Teknisk/adm. Bistand\",(T17)*Tabeller!S$11,(T17)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW18)","v":0},0,0,0,{"$f":"SUM(K18:T18)","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,{"$f":"AG18*Tabeller!$I$35","v":0},0,{"$f":"AI18*Tabeller!$H$26","v":0},{"$f":"SUM(AI18:AJ18,AL18)*Tabeller!$H$28","v":0},{"$f":"AH18*Tabeller!$H$27","v":0},0,{"$f":"AM18+(IF(B18=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN18/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K18*Budsjett_FL!$AM18))","v":0},{"$f":"((L18*Budsjett_FL!$AM18)*(Tabeller!J$35))","v":0},{"$f":"((M18*Budsjett_FL!$AM18)*(Tabeller!K$35))","v":0},{"$f":"((N18*Budsjett_FL!$AM18)*(Tabeller!L$35))","v":0},{"$f":"((O18*Budsjett_FL!$AM18)*(Tabeller!M$35))","v":0},{"$f":"((P18*Budsjett_FL!$AM18)*(Tabeller!N$35))","v":0},{"$f":"((Q18*Budsjett_FL!$AM18)*(Tabeller!O$35))","v":0},{"$f":"((R18*Budsjett_FL!$AM18)*(Tabeller!P$35))","v":0},{"$f":"((S18*Budsjett_FL!$AM18)*(Tabeller!Q$35))","v":0},{"$f":"((T18*Budsjett_FL!$AM18)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR18*$E$82,AR18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS18*$E$82,AS18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT18*$E$82,AT18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU18*$E$82,AU18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV18*$E$82,AV18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW18*$E$82,AW18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX18*$E$82,AX18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY18*$E$82,AY18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ18*$E$82,AZ18*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA18*$E$82,BA18*Budsjett_FL!$E$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!I$55*K18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!I$54*K18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!I$56*K18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!I$58*K18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!I$59*K18,0)+IF($CL18=\"Stipendiat\",Tabeller!I$60*K18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!I$57*K18,0)+IF($CL18=\"Vit.ass\",Tabeller!I$61*K18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!J$55*L18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!J$54*L18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!J$56*L18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!J$58*L18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!J$59*L18,0)+IF($CL18=\"Stipendiat\",Tabeller!J$60*L18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!J$57*L18,0)+IF($CL18=\"Vit.ass\",Tabeller!J$61*L18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!K$55*M18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!K$54*M18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!K$56*M18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!K$58*M18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!K$59*M18,0)+IF($CL18=\"Stipendiat\",Tabeller!K$60*M18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!K$57*M18,0)+IF($CL18=\"Vit.ass\",Tabeller!K$61*M18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!L$55*N18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!L$54*N18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!L$56*N18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!L$58*N18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!L$59*N18,0)+IF($CL18=\"Stipendiat\",Tabeller!L$60*N18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!L$57*N18,0)+IF($CL18=\"Vit.ass\",Tabeller!L$61*N18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!M$55*O18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!M$54*O18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!M$56*O18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!M$58*O18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!M$59*O18,0)+IF($CL18=\"Stipendiat\",Tabeller!M$60*O18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!M$57*O18,0)+IF($CL18=\"Vit.ass\",Tabeller!M$61*O18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!N$55*P18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!N$54*P18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!N$56*P18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!N$58*P18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!N$59*P18,0)+IF($CL18=\"Stipendiat\",Tabeller!N$60*P18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!N$57*P18,0)+IF($CL18=\"Vit.ass\",Tabeller!N$61*P18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!O$55*Q18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!O$56*Q18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!O$58*Q18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!O$59*Q18,0)+IF($CL18=\"Stipendiat\",Tabeller!O$60*Q18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!O$57*Q18,0)+IF($CL18=\"Vit.ass\",Tabeller!O$61*Q18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!P$55*R18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!P$54*R18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!P$56*R18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!P$58*R18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!P$59*R18,0)+IF($CL18=\"Stipendiat\",Tabeller!P$60*R18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!P$57*R18,0)+IF($CL18=\"Vit.ass\",Tabeller!P$61*R18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!Q$55*S18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!Q$56*S18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!Q$58*S18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!Q$59*S18,0)+IF($CL18=\"Stipendiat\",Tabeller!Q$60*S18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!Q$57*S18,0)+IF($CL18=\"Vit.ass\",Tabeller!Q$61*S18,0)))","v":0},{"$f":"-((IF($CL18=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA18*(1+Tabeller!$I$62),0))+(IF($CL18=\"Forsker - professor\",Tabeller!R$55*T18,0)+IF($CL18=\"Prosjektleder/adm.leder\",Tabeller!R$54*T18,0)+IF($CL18=\"Forsker - 1.aman.\",Tabeller!R$56*T18,0)+IF($CL18=\"Gjesteforsker\",Tabeller!R$58*T18,0)+IF($CL18=\"Postdoktor / forsker\",Tabeller!R$59*T18,0)+IF($CL18=\"Stipendiat\",Tabeller!R$60*T18,0)+IF($CL18=\"Forsker (rundsum)\",Tabeller!R$57*T18,0)+IF($CL18=\"Vit.ass\",Tabeller!R$61*T18,0)))","v":0},0,null,null,0,{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR18*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!I$55*K18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!I$54*K18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!I$56*K18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!I$58*K18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!I$59*K18,0)+IF($CZ18=\"Stipendiat\",Tabeller!I$60*K18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!I$57*K18,0)+IF($CZ18=\"Vit.ass\",Tabeller!I$61*K18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS18*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!J$55*L18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!J$54*L18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!J$56*L18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!J$58*L18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!J$59*L18,0)+IF($CZ18=\"Stipendiat\",Tabeller!J$60*L18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!J$57*L18,0)+IF($CZ18=\"Vit.ass\",Tabeller!J$61*L18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT18*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!K$55*M18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!K$54*M18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!K$56*M18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!K$58*M18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!K$59*M18,0)+IF($CZ18=\"Stipendiat\",Tabeller!K$60*M18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!K$57*M18,0)+IF($CZ18=\"Vit.ass\",Tabeller!K$61*M18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU18*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!L$55*N18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!L$54*N18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!L$56*N18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!L$58*N18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!L$59*N18,0)+IF($CZ18=\"Stipendiat\",Tabeller!L$60*N18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!L$57*N18,0)+IF($CZ18=\"Vit.ass\",Tabeller!L$61*N18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV18*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!M$55*O18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!M$54*O18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!M$56*O18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!M$58*O18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!M$59*O18,0)+IF($CZ18=\"Stipendiat\",Tabeller!M$60*O18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!M$57*O18,0)+IF($CZ18=\"Vit.ass\",Tabeller!M$61*O18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW18*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!N$55*P18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!N$54*P18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!N$56*P18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!N$58*P18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!N$59*P18,0)+IF($CZ18=\"Stipendiat\",Tabeller!N$60*P18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!N$57*P18,0)+IF($CZ18=\"Vit.ass\",Tabeller!N$61*P18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX18*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!O$55*Q18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!O$56*Q18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!O$58*Q18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!O$59*Q18,0)+IF($CZ18=\"Stipendiat\",Tabeller!O$60*Q18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!O$57*Q18,0)+IF($CZ18=\"Vit.ass\",Tabeller!O$61*Q18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY18*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!P$55*R18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!P$54*R18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!P$56*R18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!P$58*R18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!P$59*R18,0)+IF($CZ18=\"Stipendiat\",Tabeller!P$60*R18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!P$57*R18,0)+IF($CZ18=\"Vit.ass\",Tabeller!P$61*R18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ18*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!Q$55*S18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!Q$56*S18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!Q$58*S18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!Q$59*S18,0)+IF($CZ18=\"Stipendiat\",Tabeller!Q$60*S18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!Q$57*S18,0)+IF($CZ18=\"Vit.ass\",Tabeller!Q$61*S18,0))/1)","v":0},{"$f":"-((IF($CZ18=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA18*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA18*(1+Tabeller!$I$62)),0))+(IF($CZ18=\"Forsker - professor\",Tabeller!R$55*T18,0)+IF($CZ18=\"Prosjektleder/adm.leder\",Tabeller!R$54*T18,0)+IF($CZ18=\"Forsker - 1.aman.\",Tabeller!R$56*T18,0)+IF($CZ18=\"Gjesteforsker\",Tabeller!R$58*T18,0)+IF($CZ18=\"Postdoktor / forsker\",Tabeller!R$59*T18,0)+IF($CZ18=\"Stipendiat\",Tabeller!R$60*T18,0)+IF($CZ18=\"Forsker (rundsum)\",Tabeller!R$57*T18,0)+IF($CZ18=\"Vit.ass\",Tabeller!R$61*T18,0))/1)","v":0},{"$f":"SUM(DA18:DJ18)","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,{"$f":"IFERROR(IF($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":"IF(Registrering!$B$28=\"Fast beløp\",0,CW19)","v":0},0,0,0,{"$f":"SUM(K19:T19)","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,{"$f":"AG19*Tabeller!$I$35","v":0},0,{"$f":"AI19*Tabeller!$H$26","v":0},{"$f":"SUM(AI19:AJ19,AL19)*Tabeller!$H$28","v":0},{"$f":"AH19*Tabeller!$H$27","v":0},0,{"$f":"AM19+(IF(B19=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN19/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K19*Budsjett_FL!$AM19))","v":0},{"$f":"((L19*Budsjett_FL!$AM19)*(Tabeller!J$35))","v":0},{"$f":"((M19*Budsjett_FL!$AM19)*(Tabeller!K$35))","v":0},{"$f":"((N19*Budsjett_FL!$AM19)*(Tabeller!L$35))","v":0},{"$f":"((O19*Budsjett_FL!$AM19)*(Tabeller!M$35))","v":0},{"$f":"((P19*Budsjett_FL!$AM19)*(Tabeller!N$35))","v":0},{"$f":"((Q19*Budsjett_FL!$AM19)*(Tabeller!O$35))","v":0},{"$f":"((R19*Budsjett_FL!$AM19)*(Tabeller!P$35))","v":0},{"$f":"((S19*Budsjett_FL!$AM19)*(Tabeller!Q$35))","v":0},{"$f":"((T19*Budsjett_FL!$AM19)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR19*$E$82,AR19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS19*$E$82,AS19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT19*$E$82,AT19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU19*$E$82,AU19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV19*$E$82,AV19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW19*$E$82,AW19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX19*$E$82,AX19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY19*$E$82,AY19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ19*$E$82,AZ19*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA19*$E$82,BA19*Budsjett_FL!$E$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!I$55*K19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!I$54*K19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!I$56*K19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!I$58*K19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!I$59*K19,0)+IF($CL19=\"Stipendiat\",Tabeller!I$60*K19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!I$57*K19,0)+IF($CL19=\"Vit.ass\",Tabeller!I$61*K19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!J$55*L19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!J$54*L19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!J$56*L19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!J$58*L19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!J$59*L19,0)+IF($CL19=\"Stipendiat\",Tabeller!J$60*L19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!J$57*L19,0)+IF($CL19=\"Vit.ass\",Tabeller!J$61*L19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!K$55*M19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!K$54*M19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!K$56*M19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!K$58*M19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!K$59*M19,0)+IF($CL19=\"Stipendiat\",Tabeller!K$60*M19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!K$57*M19,0)+IF($CL19=\"Vit.ass\",Tabeller!K$61*M19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!L$55*N19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!L$54*N19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!L$56*N19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!L$58*N19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!L$59*N19,0)+IF($CL19=\"Stipendiat\",Tabeller!L$60*N19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!L$57*N19,0)+IF($CL19=\"Vit.ass\",Tabeller!L$61*N19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!M$55*O19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!M$54*O19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!M$56*O19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!M$58*O19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!M$59*O19,0)+IF($CL19=\"Stipendiat\",Tabeller!M$60*O19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!M$57*O19,0)+IF($CL19=\"Vit.ass\",Tabeller!M$61*O19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!N$55*P19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!N$54*P19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!N$56*P19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!N$58*P19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!N$59*P19,0)+IF($CL19=\"Stipendiat\",Tabeller!N$60*P19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!N$57*P19,0)+IF($CL19=\"Vit.ass\",Tabeller!N$61*P19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!O$55*Q19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!O$56*Q19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!O$58*Q19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!O$59*Q19,0)+IF($CL19=\"Stipendiat\",Tabeller!O$60*Q19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!O$57*Q19,0)+IF($CL19=\"Vit.ass\",Tabeller!O$61*Q19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!P$55*R19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!P$54*R19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!P$56*R19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!P$58*R19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!P$59*R19,0)+IF($CL19=\"Stipendiat\",Tabeller!P$60*R19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!P$57*R19,0)+IF($CL19=\"Vit.ass\",Tabeller!P$61*R19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!Q$55*S19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!Q$56*S19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!Q$58*S19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!Q$59*S19,0)+IF($CL19=\"Stipendiat\",Tabeller!Q$60*S19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!Q$57*S19,0)+IF($CL19=\"Vit.ass\",Tabeller!Q$61*S19,0)))","v":0},{"$f":"-((IF($CL19=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA19*(1+Tabeller!$I$62),0))+(IF($CL19=\"Forsker - professor\",Tabeller!R$55*T19,0)+IF($CL19=\"Prosjektleder/adm.leder\",Tabeller!R$54*T19,0)+IF($CL19=\"Forsker - 1.aman.\",Tabeller!R$56*T19,0)+IF($CL19=\"Gjesteforsker\",Tabeller!R$58*T19,0)+IF($CL19=\"Postdoktor / forsker\",Tabeller!R$59*T19,0)+IF($CL19=\"Stipendiat\",Tabeller!R$60*T19,0)+IF($CL19=\"Forsker (rundsum)\",Tabeller!R$57*T19,0)+IF($CL19=\"Vit.ass\",Tabeller!R$61*T19,0)))","v":0},0,null,null,0,{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR19*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!I$55*K19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!I$54*K19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!I$56*K19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!I$58*K19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!I$59*K19,0)+IF($CZ19=\"Stipendiat\",Tabeller!I$60*K19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!I$57*K19,0)+IF($CZ19=\"Vit.ass\",Tabeller!I$61*K19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS19*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!J$55*L19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!J$54*L19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!J$56*L19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!J$58*L19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!J$59*L19,0)+IF($CZ19=\"Stipendiat\",Tabeller!J$60*L19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!J$57*L19,0)+IF($CZ19=\"Vit.ass\",Tabeller!J$61*L19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT19*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!K$55*M19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!K$54*M19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!K$56*M19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!K$58*M19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!K$59*M19,0)+IF($CZ19=\"Stipendiat\",Tabeller!K$60*M19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!K$57*M19,0)+IF($CZ19=\"Vit.ass\",Tabeller!K$61*M19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU19*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!L$55*N19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!L$54*N19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!L$56*N19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!L$58*N19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!L$59*N19,0)+IF($CZ19=\"Stipendiat\",Tabeller!L$60*N19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!L$57*N19,0)+IF($CZ19=\"Vit.ass\",Tabeller!L$61*N19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV19*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!M$55*O19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!M$54*O19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!M$56*O19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!M$58*O19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!M$59*O19,0)+IF($CZ19=\"Stipendiat\",Tabeller!M$60*O19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!M$57*O19,0)+IF($CZ19=\"Vit.ass\",Tabeller!M$61*O19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW19*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!N$55*P19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!N$54*P19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!N$56*P19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!N$58*P19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!N$59*P19,0)+IF($CZ19=\"Stipendiat\",Tabeller!N$60*P19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!N$57*P19,0)+IF($CZ19=\"Vit.ass\",Tabeller!N$61*P19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX19*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!O$55*Q19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!O$56*Q19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!O$58*Q19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!O$59*Q19,0)+IF($CZ19=\"Stipendiat\",Tabeller!O$60*Q19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!O$57*Q19,0)+IF($CZ19=\"Vit.ass\",Tabeller!O$61*Q19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY19*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!P$55*R19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!P$54*R19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!P$56*R19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!P$58*R19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!P$59*R19,0)+IF($CZ19=\"Stipendiat\",Tabeller!P$60*R19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!P$57*R19,0)+IF($CZ19=\"Vit.ass\",Tabeller!P$61*R19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ19*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!Q$55*S19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!Q$56*S19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!Q$58*S19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!Q$59*S19,0)+IF($CZ19=\"Stipendiat\",Tabeller!Q$60*S19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!Q$57*S19,0)+IF($CZ19=\"Vit.ass\",Tabeller!Q$61*S19,0))/1)","v":0},{"$f":"-((IF($CZ19=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA19*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA19*(1+Tabeller!$I$62)),0))+(IF($CZ19=\"Forsker - professor\",Tabeller!R$55*T19,0)+IF($CZ19=\"Prosjektleder/adm.leder\",Tabeller!R$54*T19,0)+IF($CZ19=\"Forsker - 1.aman.\",Tabeller!R$56*T19,0)+IF($CZ19=\"Gjesteforsker\",Tabeller!R$58*T19,0)+IF($CZ19=\"Postdoktor / forsker\",Tabeller!R$59*T19,0)+IF($CZ19=\"Stipendiat\",Tabeller!R$60*T19,0)+IF($CZ19=\"Forsker (rundsum)\",Tabeller!R$57*T19,0)+IF($CZ19=\"Vit.ass\",Tabeller!R$61*T19,0))/1)","v":0},{"$f":"SUM(DA19:DJ19)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN19:DW19)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA19:EJ19)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN19:EW19)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB19:FK19)","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$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW20)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG20*Tabeller!$I$35","v":0},0,{"$f":"AI20*Tabeller!$H$26","v":0},{"$f":"SUM(AI20:AJ20,AL20)*Tabeller!$H$28","v":0},{"$f":"AH20*Tabeller!$H$27","v":0},0,{"$f":"AM20+(IF(B20=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN20/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K20*Budsjett_FL!$AM20))","v":0},{"$f":"((L20*Budsjett_FL!$AM20)*(Tabeller!J$35))","v":0},{"$f":"((M20*Budsjett_FL!$AM20)*(Tabeller!K$35))","v":0},{"$f":"((N20*Budsjett_FL!$AM20)*(Tabeller!L$35))","v":0},{"$f":"((O20*Budsjett_FL!$AM20)*(Tabeller!M$35))","v":0},{"$f":"((P20*Budsjett_FL!$AM20)*(Tabeller!N$35))","v":0},{"$f":"((Q20*Budsjett_FL!$AM20)*(Tabeller!O$35))","v":0},{"$f":"((R20*Budsjett_FL!$AM20)*(Tabeller!P$35))","v":0},{"$f":"((S20*Budsjett_FL!$AM20)*(Tabeller!Q$35))","v":0},{"$f":"((T20*Budsjett_FL!$AM20)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR20*$E$82,AR20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS20*$E$82,AS20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT20*$E$82,AT20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU20*$E$82,AU20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV20*$E$82,AV20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW20*$E$82,AW20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX20*$E$82,AX20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY20*$E$82,AY20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ20*$E$82,AZ20*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA20*$E$82,BA20*Budsjett_FL!$E$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!I$55*K20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!I$54*K20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!I$56*K20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!I$58*K20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!I$59*K20,0)+IF($CL20=\"Stipendiat\",Tabeller!I$60*K20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!I$57*K20,0)+IF($CL20=\"Vit.ass\",Tabeller!I$61*K20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!J$55*L20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!J$54*L20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!J$56*L20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!J$58*L20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!J$59*L20,0)+IF($CL20=\"Stipendiat\",Tabeller!J$60*L20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!J$57*L20,0)+IF($CL20=\"Vit.ass\",Tabeller!J$61*L20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!K$55*M20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!K$54*M20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!K$56*M20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!K$58*M20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!K$59*M20,0)+IF($CL20=\"Stipendiat\",Tabeller!K$60*M20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!K$57*M20,0)+IF($CL20=\"Vit.ass\",Tabeller!K$61*M20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!L$55*N20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!L$54*N20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!L$56*N20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!L$58*N20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!L$59*N20,0)+IF($CL20=\"Stipendiat\",Tabeller!L$60*N20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!L$57*N20,0)+IF($CL20=\"Vit.ass\",Tabeller!L$61*N20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!M$55*O20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!M$54*O20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!M$56*O20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!M$58*O20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!M$59*O20,0)+IF($CL20=\"Stipendiat\",Tabeller!M$60*O20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!M$57*O20,0)+IF($CL20=\"Vit.ass\",Tabeller!M$61*O20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!N$55*P20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!N$54*P20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!N$56*P20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!N$58*P20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!N$59*P20,0)+IF($CL20=\"Stipendiat\",Tabeller!N$60*P20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!N$57*P20,0)+IF($CL20=\"Vit.ass\",Tabeller!N$61*P20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!O$55*Q20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!O$56*Q20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!O$58*Q20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!O$59*Q20,0)+IF($CL20=\"Stipendiat\",Tabeller!O$60*Q20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!O$57*Q20,0)+IF($CL20=\"Vit.ass\",Tabeller!O$61*Q20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!P$55*R20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!P$54*R20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!P$56*R20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!P$58*R20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!P$59*R20,0)+IF($CL20=\"Stipendiat\",Tabeller!P$60*R20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!P$57*R20,0)+IF($CL20=\"Vit.ass\",Tabeller!P$61*R20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!Q$55*S20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!Q$56*S20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!Q$58*S20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!Q$59*S20,0)+IF($CL20=\"Stipendiat\",Tabeller!Q$60*S20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!Q$57*S20,0)+IF($CL20=\"Vit.ass\",Tabeller!Q$61*S20,0)))","v":0},{"$f":"-((IF($CL20=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA20*(1+Tabeller!$I$62),0))+(IF($CL20=\"Forsker - professor\",Tabeller!R$55*T20,0)+IF($CL20=\"Prosjektleder/adm.leder\",Tabeller!R$54*T20,0)+IF($CL20=\"Forsker - 1.aman.\",Tabeller!R$56*T20,0)+IF($CL20=\"Gjesteforsker\",Tabeller!R$58*T20,0)+IF($CL20=\"Postdoktor / forsker\",Tabeller!R$59*T20,0)+IF($CL20=\"Stipendiat\",Tabeller!R$60*T20,0)+IF($CL20=\"Forsker (rundsum)\",Tabeller!R$57*T20,0)+IF($CL20=\"Vit.ass\",Tabeller!R$61*T20,0)))","v":0},0,null,null,0,{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR20*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!I$55*K20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!I$54*K20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!I$56*K20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!I$58*K20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!I$59*K20,0)+IF($CZ20=\"Stipendiat\",Tabeller!I$60*K20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!I$57*K20,0)+IF($CZ20=\"Vit.ass\",Tabeller!I$61*K20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS20*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!J$55*L20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!J$54*L20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!J$56*L20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!J$58*L20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!J$59*L20,0)+IF($CZ20=\"Stipendiat\",Tabeller!J$60*L20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!J$57*L20,0)+IF($CZ20=\"Vit.ass\",Tabeller!J$61*L20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT20*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!K$55*M20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!K$54*M20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!K$56*M20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!K$58*M20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!K$59*M20,0)+IF($CZ20=\"Stipendiat\",Tabeller!K$60*M20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!K$57*M20,0)+IF($CZ20=\"Vit.ass\",Tabeller!K$61*M20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU20*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!L$55*N20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!L$54*N20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!L$56*N20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!L$58*N20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!L$59*N20,0)+IF($CZ20=\"Stipendiat\",Tabeller!L$60*N20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!L$57*N20,0)+IF($CZ20=\"Vit.ass\",Tabeller!L$61*N20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV20*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!M$55*O20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!M$54*O20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!M$56*O20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!M$58*O20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!M$59*O20,0)+IF($CZ20=\"Stipendiat\",Tabeller!M$60*O20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!M$57*O20,0)+IF($CZ20=\"Vit.ass\",Tabeller!M$61*O20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW20*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!N$55*P20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!N$54*P20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!N$56*P20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!N$58*P20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!N$59*P20,0)+IF($CZ20=\"Stipendiat\",Tabeller!N$60*P20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!N$57*P20,0)+IF($CZ20=\"Vit.ass\",Tabeller!N$61*P20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX20*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!O$55*Q20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!O$56*Q20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!O$58*Q20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!O$59*Q20,0)+IF($CZ20=\"Stipendiat\",Tabeller!O$60*Q20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!O$57*Q20,0)+IF($CZ20=\"Vit.ass\",Tabeller!O$61*Q20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY20*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!P$55*R20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!P$54*R20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!P$56*R20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!P$58*R20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!P$59*R20,0)+IF($CZ20=\"Stipendiat\",Tabeller!P$60*R20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!P$57*R20,0)+IF($CZ20=\"Vit.ass\",Tabeller!P$61*R20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ20*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!Q$55*S20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!Q$56*S20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!Q$58*S20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!Q$59*S20,0)+IF($CZ20=\"Stipendiat\",Tabeller!Q$60*S20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!Q$57*S20,0)+IF($CZ20=\"Vit.ass\",Tabeller!Q$61*S20,0))/1)","v":0},{"$f":"-((IF($CZ20=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA20*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA20*(1+Tabeller!$I$62)),0))+(IF($CZ20=\"Forsker - professor\",Tabeller!R$55*T20,0)+IF($CZ20=\"Prosjektleder/adm.leder\",Tabeller!R$54*T20,0)+IF($CZ20=\"Forsker - 1.aman.\",Tabeller!R$56*T20,0)+IF($CZ20=\"Gjesteforsker\",Tabeller!R$58*T20,0)+IF($CZ20=\"Postdoktor / forsker\",Tabeller!R$59*T20,0)+IF($CZ20=\"Stipendiat\",Tabeller!R$60*T20,0)+IF($CZ20=\"Forsker (rundsum)\",Tabeller!R$57*T20,0)+IF($CZ20=\"Vit.ass\",Tabeller!R$61*T20,0))/1)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($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$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW21)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG21*Tabeller!$I$35","v":0},0,{"$f":"AI21*Tabeller!$H$26","v":0},{"$f":"SUM(AI21:AJ21,AL21)*Tabeller!$H$28","v":0},{"$f":"AH21*Tabeller!$H$27","v":0},0,{"$f":"AM21+(IF(B21=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN21/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K21*Budsjett_FL!$AM21))","v":0},{"$f":"((L21*Budsjett_FL!$AM21)*(Tabeller!J$35))","v":0},{"$f":"((M21*Budsjett_FL!$AM21)*(Tabeller!K$35))","v":0},{"$f":"((N21*Budsjett_FL!$AM21)*(Tabeller!L$35))","v":0},{"$f":"((O21*Budsjett_FL!$AM21)*(Tabeller!M$35))","v":0},{"$f":"((P21*Budsjett_FL!$AM21)*(Tabeller!N$35))","v":0},{"$f":"((Q21*Budsjett_FL!$AM21)*(Tabeller!O$35))","v":0},{"$f":"((R21*Budsjett_FL!$AM21)*(Tabeller!P$35))","v":0},{"$f":"((S21*Budsjett_FL!$AM21)*(Tabeller!Q$35))","v":0},{"$f":"((T21*Budsjett_FL!$AM21)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR21*$E$82,AR21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS21*$E$82,AS21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT21*$E$82,AT21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU21*$E$82,AU21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV21*$E$82,AV21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW21*$E$82,AW21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX21*$E$82,AX21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY21*$E$82,AY21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ21*$E$82,AZ21*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA21*$E$82,BA21*Budsjett_FL!$E$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!I$55*K21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!I$54*K21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!I$56*K21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!I$58*K21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!I$59*K21,0)+IF($CL21=\"Stipendiat\",Tabeller!I$60*K21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!I$57*K21,0)+IF($CL21=\"Vit.ass\",Tabeller!I$61*K21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!J$55*L21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!J$54*L21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!J$56*L21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!J$58*L21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!J$59*L21,0)+IF($CL21=\"Stipendiat\",Tabeller!J$60*L21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!J$57*L21,0)+IF($CL21=\"Vit.ass\",Tabeller!J$61*L21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!K$55*M21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!K$54*M21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!K$56*M21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!K$58*M21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!K$59*M21,0)+IF($CL21=\"Stipendiat\",Tabeller!K$60*M21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!K$57*M21,0)+IF($CL21=\"Vit.ass\",Tabeller!K$61*M21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!L$55*N21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!L$54*N21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!L$56*N21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!L$58*N21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!L$59*N21,0)+IF($CL21=\"Stipendiat\",Tabeller!L$60*N21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!L$57*N21,0)+IF($CL21=\"Vit.ass\",Tabeller!L$61*N21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!M$55*O21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!M$54*O21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!M$56*O21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!M$58*O21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!M$59*O21,0)+IF($CL21=\"Stipendiat\",Tabeller!M$60*O21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!M$57*O21,0)+IF($CL21=\"Vit.ass\",Tabeller!M$61*O21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!N$55*P21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!N$54*P21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!N$56*P21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!N$58*P21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!N$59*P21,0)+IF($CL21=\"Stipendiat\",Tabeller!N$60*P21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!N$57*P21,0)+IF($CL21=\"Vit.ass\",Tabeller!N$61*P21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!O$55*Q21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!O$56*Q21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!O$58*Q21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!O$59*Q21,0)+IF($CL21=\"Stipendiat\",Tabeller!O$60*Q21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!O$57*Q21,0)+IF($CL21=\"Vit.ass\",Tabeller!O$61*Q21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!P$55*R21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!P$54*R21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!P$56*R21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!P$58*R21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!P$59*R21,0)+IF($CL21=\"Stipendiat\",Tabeller!P$60*R21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!P$57*R21,0)+IF($CL21=\"Vit.ass\",Tabeller!P$61*R21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!Q$55*S21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!Q$56*S21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!Q$58*S21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!Q$59*S21,0)+IF($CL21=\"Stipendiat\",Tabeller!Q$60*S21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!Q$57*S21,0)+IF($CL21=\"Vit.ass\",Tabeller!Q$61*S21,0)))","v":0},{"$f":"-((IF($CL21=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA21*(1+Tabeller!$I$62),0))+(IF($CL21=\"Forsker - professor\",Tabeller!R$55*T21,0)+IF($CL21=\"Prosjektleder/adm.leder\",Tabeller!R$54*T21,0)+IF($CL21=\"Forsker - 1.aman.\",Tabeller!R$56*T21,0)+IF($CL21=\"Gjesteforsker\",Tabeller!R$58*T21,0)+IF($CL21=\"Postdoktor / forsker\",Tabeller!R$59*T21,0)+IF($CL21=\"Stipendiat\",Tabeller!R$60*T21,0)+IF($CL21=\"Forsker (rundsum)\",Tabeller!R$57*T21,0)+IF($CL21=\"Vit.ass\",Tabeller!R$61*T21,0)))","v":0},0,null,null,0,{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR21*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!I$55*K21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!I$54*K21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!I$56*K21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!I$58*K21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!I$59*K21,0)+IF($CZ21=\"Stipendiat\",Tabeller!I$60*K21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!I$57*K21,0)+IF($CZ21=\"Vit.ass\",Tabeller!I$61*K21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS21*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!J$55*L21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!J$54*L21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!J$56*L21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!J$58*L21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!J$59*L21,0)+IF($CZ21=\"Stipendiat\",Tabeller!J$60*L21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!J$57*L21,0)+IF($CZ21=\"Vit.ass\",Tabeller!J$61*L21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT21*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!K$55*M21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!K$54*M21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!K$56*M21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!K$58*M21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!K$59*M21,0)+IF($CZ21=\"Stipendiat\",Tabeller!K$60*M21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!K$57*M21,0)+IF($CZ21=\"Vit.ass\",Tabeller!K$61*M21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU21*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!L$55*N21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!L$54*N21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!L$56*N21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!L$58*N21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!L$59*N21,0)+IF($CZ21=\"Stipendiat\",Tabeller!L$60*N21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!L$57*N21,0)+IF($CZ21=\"Vit.ass\",Tabeller!L$61*N21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV21*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!M$55*O21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!M$54*O21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!M$56*O21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!M$58*O21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!M$59*O21,0)+IF($CZ21=\"Stipendiat\",Tabeller!M$60*O21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!M$57*O21,0)+IF($CZ21=\"Vit.ass\",Tabeller!M$61*O21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW21*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!N$55*P21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!N$54*P21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!N$56*P21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!N$58*P21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!N$59*P21,0)+IF($CZ21=\"Stipendiat\",Tabeller!N$60*P21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!N$57*P21,0)+IF($CZ21=\"Vit.ass\",Tabeller!N$61*P21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX21*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!O$55*Q21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!O$56*Q21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!O$58*Q21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!O$59*Q21,0)+IF($CZ21=\"Stipendiat\",Tabeller!O$60*Q21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!O$57*Q21,0)+IF($CZ21=\"Vit.ass\",Tabeller!O$61*Q21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY21*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!P$55*R21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!P$54*R21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!P$56*R21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!P$58*R21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!P$59*R21,0)+IF($CZ21=\"Stipendiat\",Tabeller!P$60*R21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!P$57*R21,0)+IF($CZ21=\"Vit.ass\",Tabeller!P$61*R21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ21*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!Q$55*S21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!Q$56*S21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!Q$58*S21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!Q$59*S21,0)+IF($CZ21=\"Stipendiat\",Tabeller!Q$60*S21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!Q$57*S21,0)+IF($CZ21=\"Vit.ass\",Tabeller!Q$61*S21,0))/1)","v":0},{"$f":"-((IF($CZ21=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA21*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA21*(1+Tabeller!$I$62)),0))+(IF($CZ21=\"Forsker - professor\",Tabeller!R$55*T21,0)+IF($CZ21=\"Prosjektleder/adm.leder\",Tabeller!R$54*T21,0)+IF($CZ21=\"Forsker - 1.aman.\",Tabeller!R$56*T21,0)+IF($CZ21=\"Gjesteforsker\",Tabeller!R$58*T21,0)+IF($CZ21=\"Postdoktor / forsker\",Tabeller!R$59*T21,0)+IF($CZ21=\"Stipendiat\",Tabeller!R$60*T21,0)+IF($CZ21=\"Forsker (rundsum)\",Tabeller!R$57*T21,0)+IF($CZ21=\"Vit.ass\",Tabeller!R$61*T21,0))/1)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(K21)*Tabeller!J$11,(K21)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(L21)*Tabeller!K$11,(L21)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(M21)*Tabeller!L$11,(M21)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(N21)*Tabeller!M$11,(N21)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(O21)*Tabeller!N$11,(O21)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(P21)*Tabeller!O$11,(P21)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(Q21)*Tabeller!P$11,(Q21)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(R21)*Tabeller!Q$11,(R21)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(S21)*Tabeller!R$11,(S21)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B21=\"Teknisk/adm. Bistand\",(T21)*Tabeller!S$11,(T21)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW22)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG22*Tabeller!$I$35","v":0},0,{"$f":"AI22*Tabeller!$H$26","v":0},{"$f":"SUM(AI22:AJ22,AL22)*Tabeller!$H$28","v":0},{"$f":"AH22*Tabeller!$H$27","v":0},0,{"$f":"AM22+(IF(B22=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN22/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K22*Budsjett_FL!$AM22))","v":0},{"$f":"((L22*Budsjett_FL!$AM22)*(Tabeller!J$35))","v":0},{"$f":"((M22*Budsjett_FL!$AM22)*(Tabeller!K$35))","v":0},{"$f":"((N22*Budsjett_FL!$AM22)*(Tabeller!L$35))","v":0},{"$f":"((O22*Budsjett_FL!$AM22)*(Tabeller!M$35))","v":0},{"$f":"((P22*Budsjett_FL!$AM22)*(Tabeller!N$35))","v":0},{"$f":"((Q22*Budsjett_FL!$AM22)*(Tabeller!O$35))","v":0},{"$f":"((R22*Budsjett_FL!$AM22)*(Tabeller!P$35))","v":0},{"$f":"((S22*Budsjett_FL!$AM22)*(Tabeller!Q$35))","v":0},{"$f":"((T22*Budsjett_FL!$AM22)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR22*$E$82,AR22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS22*$E$82,AS22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT22*$E$82,AT22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU22*$E$82,AU22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV22*$E$82,AV22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW22*$E$82,AW22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX22*$E$82,AX22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY22*$E$82,AY22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ22*$E$82,AZ22*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA22*$E$82,BA22*Budsjett_FL!$E$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!I$55*K22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!I$54*K22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!I$56*K22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!I$58*K22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!I$59*K22,0)+IF($CL22=\"Stipendiat\",Tabeller!I$60*K22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!I$57*K22,0)+IF($CL22=\"Vit.ass\",Tabeller!I$61*K22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!J$55*L22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!J$54*L22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!J$56*L22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!J$58*L22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!J$59*L22,0)+IF($CL22=\"Stipendiat\",Tabeller!J$60*L22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!J$57*L22,0)+IF($CL22=\"Vit.ass\",Tabeller!J$61*L22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!K$55*M22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!K$54*M22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!K$56*M22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!K$58*M22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!K$59*M22,0)+IF($CL22=\"Stipendiat\",Tabeller!K$60*M22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!K$57*M22,0)+IF($CL22=\"Vit.ass\",Tabeller!K$61*M22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!L$55*N22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!L$54*N22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!L$56*N22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!L$58*N22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!L$59*N22,0)+IF($CL22=\"Stipendiat\",Tabeller!L$60*N22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!L$57*N22,0)+IF($CL22=\"Vit.ass\",Tabeller!L$61*N22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!M$55*O22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!M$54*O22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!M$56*O22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!M$58*O22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!M$59*O22,0)+IF($CL22=\"Stipendiat\",Tabeller!M$60*O22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!M$57*O22,0)+IF($CL22=\"Vit.ass\",Tabeller!M$61*O22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!N$55*P22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!N$54*P22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!N$56*P22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!N$58*P22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!N$59*P22,0)+IF($CL22=\"Stipendiat\",Tabeller!N$60*P22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!N$57*P22,0)+IF($CL22=\"Vit.ass\",Tabeller!N$61*P22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!O$55*Q22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!O$56*Q22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!O$58*Q22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!O$59*Q22,0)+IF($CL22=\"Stipendiat\",Tabeller!O$60*Q22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!O$57*Q22,0)+IF($CL22=\"Vit.ass\",Tabeller!O$61*Q22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!P$55*R22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!P$54*R22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!P$56*R22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!P$58*R22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!P$59*R22,0)+IF($CL22=\"Stipendiat\",Tabeller!P$60*R22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!P$57*R22,0)+IF($CL22=\"Vit.ass\",Tabeller!P$61*R22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!Q$55*S22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!Q$56*S22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!Q$58*S22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!Q$59*S22,0)+IF($CL22=\"Stipendiat\",Tabeller!Q$60*S22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!Q$57*S22,0)+IF($CL22=\"Vit.ass\",Tabeller!Q$61*S22,0)))","v":0},{"$f":"-((IF($CL22=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA22*(1+Tabeller!$I$62),0))+(IF($CL22=\"Forsker - professor\",Tabeller!R$55*T22,0)+IF($CL22=\"Prosjektleder/adm.leder\",Tabeller!R$54*T22,0)+IF($CL22=\"Forsker - 1.aman.\",Tabeller!R$56*T22,0)+IF($CL22=\"Gjesteforsker\",Tabeller!R$58*T22,0)+IF($CL22=\"Postdoktor / forsker\",Tabeller!R$59*T22,0)+IF($CL22=\"Stipendiat\",Tabeller!R$60*T22,0)+IF($CL22=\"Forsker (rundsum)\",Tabeller!R$57*T22,0)+IF($CL22=\"Vit.ass\",Tabeller!R$61*T22,0)))","v":0},0,null,null,0,{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR22*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!I$55*K22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!I$54*K22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!I$56*K22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!I$58*K22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!I$59*K22,0)+IF($CZ22=\"Stipendiat\",Tabeller!I$60*K22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!I$57*K22,0)+IF($CZ22=\"Vit.ass\",Tabeller!I$61*K22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS22*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!J$55*L22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!J$54*L22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!J$56*L22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!J$58*L22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!J$59*L22,0)+IF($CZ22=\"Stipendiat\",Tabeller!J$60*L22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!J$57*L22,0)+IF($CZ22=\"Vit.ass\",Tabeller!J$61*L22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT22*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!K$55*M22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!K$54*M22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!K$56*M22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!K$58*M22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!K$59*M22,0)+IF($CZ22=\"Stipendiat\",Tabeller!K$60*M22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!K$57*M22,0)+IF($CZ22=\"Vit.ass\",Tabeller!K$61*M22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU22*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!L$55*N22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!L$54*N22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!L$56*N22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!L$58*N22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!L$59*N22,0)+IF($CZ22=\"Stipendiat\",Tabeller!L$60*N22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!L$57*N22,0)+IF($CZ22=\"Vit.ass\",Tabeller!L$61*N22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV22*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!M$55*O22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!M$54*O22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!M$56*O22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!M$58*O22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!M$59*O22,0)+IF($CZ22=\"Stipendiat\",Tabeller!M$60*O22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!M$57*O22,0)+IF($CZ22=\"Vit.ass\",Tabeller!M$61*O22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW22*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!N$55*P22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!N$54*P22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!N$56*P22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!N$58*P22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!N$59*P22,0)+IF($CZ22=\"Stipendiat\",Tabeller!N$60*P22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!N$57*P22,0)+IF($CZ22=\"Vit.ass\",Tabeller!N$61*P22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX22*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!O$55*Q22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!O$56*Q22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!O$58*Q22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!O$59*Q22,0)+IF($CZ22=\"Stipendiat\",Tabeller!O$60*Q22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!O$57*Q22,0)+IF($CZ22=\"Vit.ass\",Tabeller!O$61*Q22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY22*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!P$55*R22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!P$54*R22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!P$56*R22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!P$58*R22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!P$59*R22,0)+IF($CZ22=\"Stipendiat\",Tabeller!P$60*R22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!P$57*R22,0)+IF($CZ22=\"Vit.ass\",Tabeller!P$61*R22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ22*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!Q$55*S22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!Q$56*S22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!Q$58*S22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!Q$59*S22,0)+IF($CZ22=\"Stipendiat\",Tabeller!Q$60*S22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!Q$57*S22,0)+IF($CZ22=\"Vit.ass\",Tabeller!Q$61*S22,0))/1)","v":0},{"$f":"-((IF($CZ22=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA22*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA22*(1+Tabeller!$I$62)),0))+(IF($CZ22=\"Forsker - professor\",Tabeller!R$55*T22,0)+IF($CZ22=\"Prosjektleder/adm.leder\",Tabeller!R$54*T22,0)+IF($CZ22=\"Forsker - 1.aman.\",Tabeller!R$56*T22,0)+IF($CZ22=\"Gjesteforsker\",Tabeller!R$58*T22,0)+IF($CZ22=\"Postdoktor / forsker\",Tabeller!R$59*T22,0)+IF($CZ22=\"Stipendiat\",Tabeller!R$60*T22,0)+IF($CZ22=\"Forsker (rundsum)\",Tabeller!R$57*T22,0)+IF($CZ22=\"Vit.ass\",Tabeller!R$61*T22,0))/1)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(K22)*Tabeller!J$11,(K22)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(L22)*Tabeller!K$11,(L22)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(M22)*Tabeller!L$11,(M22)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(N22)*Tabeller!M$11,(N22)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(O22)*Tabeller!N$11,(O22)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(P22)*Tabeller!O$11,(P22)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(Q22)*Tabeller!P$11,(Q22)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(R22)*Tabeller!Q$11,(R22)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(S22)*Tabeller!R$11,(S22)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B22=\"Teknisk/adm. Bistand\",(T22)*Tabeller!S$11,(T22)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW23)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG23*Tabeller!$I$35","v":0},0,{"$f":"AI23*Tabeller!$H$26","v":0},{"$f":"SUM(AI23:AJ23,AL23)*Tabeller!$H$28","v":0},{"$f":"AH23*Tabeller!$H$27","v":0},0,{"$f":"AM23+(IF(B23=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN23/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K23*Budsjett_FL!$AM23))","v":0},{"$f":"((L23*Budsjett_FL!$AM23)*(Tabeller!J$35))","v":0},{"$f":"((M23*Budsjett_FL!$AM23)*(Tabeller!K$35))","v":0},{"$f":"((N23*Budsjett_FL!$AM23)*(Tabeller!L$35))","v":0},{"$f":"((O23*Budsjett_FL!$AM23)*(Tabeller!M$35))","v":0},{"$f":"((P23*Budsjett_FL!$AM23)*(Tabeller!N$35))","v":0},{"$f":"((Q23*Budsjett_FL!$AM23)*(Tabeller!O$35))","v":0},{"$f":"((R23*Budsjett_FL!$AM23)*(Tabeller!P$35))","v":0},{"$f":"((S23*Budsjett_FL!$AM23)*(Tabeller!Q$35))","v":0},{"$f":"((T23*Budsjett_FL!$AM23)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR23*$E$82,AR23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS23*$E$82,AS23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT23*$E$82,AT23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU23*$E$82,AU23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV23*$E$82,AV23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW23*$E$82,AW23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX23*$E$82,AX23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY23*$E$82,AY23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ23*$E$82,AZ23*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA23*$E$82,BA23*Budsjett_FL!$E$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!I$55*K23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!I$54*K23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!I$56*K23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!I$58*K23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!I$59*K23,0)+IF($CL23=\"Stipendiat\",Tabeller!I$60*K23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!I$57*K23,0)+IF($CL23=\"Vit.ass\",Tabeller!I$61*K23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!J$55*L23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!J$54*L23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!J$56*L23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!J$58*L23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!J$59*L23,0)+IF($CL23=\"Stipendiat\",Tabeller!J$60*L23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!J$57*L23,0)+IF($CL23=\"Vit.ass\",Tabeller!J$61*L23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!K$55*M23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!K$54*M23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!K$56*M23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!K$58*M23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!K$59*M23,0)+IF($CL23=\"Stipendiat\",Tabeller!K$60*M23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!K$57*M23,0)+IF($CL23=\"Vit.ass\",Tabeller!K$61*M23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!L$55*N23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!L$54*N23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!L$56*N23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!L$58*N23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!L$59*N23,0)+IF($CL23=\"Stipendiat\",Tabeller!L$60*N23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!L$57*N23,0)+IF($CL23=\"Vit.ass\",Tabeller!L$61*N23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!M$55*O23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!M$54*O23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!M$56*O23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!M$58*O23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!M$59*O23,0)+IF($CL23=\"Stipendiat\",Tabeller!M$60*O23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!M$57*O23,0)+IF($CL23=\"Vit.ass\",Tabeller!M$61*O23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!N$55*P23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!N$54*P23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!N$56*P23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!N$58*P23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!N$59*P23,0)+IF($CL23=\"Stipendiat\",Tabeller!N$60*P23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!N$57*P23,0)+IF($CL23=\"Vit.ass\",Tabeller!N$61*P23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!O$55*Q23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!O$56*Q23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!O$58*Q23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!O$59*Q23,0)+IF($CL23=\"Stipendiat\",Tabeller!O$60*Q23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!O$57*Q23,0)+IF($CL23=\"Vit.ass\",Tabeller!O$61*Q23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!P$55*R23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!P$54*R23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!P$56*R23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!P$58*R23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!P$59*R23,0)+IF($CL23=\"Stipendiat\",Tabeller!P$60*R23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!P$57*R23,0)+IF($CL23=\"Vit.ass\",Tabeller!P$61*R23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!Q$55*S23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!Q$56*S23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!Q$58*S23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!Q$59*S23,0)+IF($CL23=\"Stipendiat\",Tabeller!Q$60*S23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!Q$57*S23,0)+IF($CL23=\"Vit.ass\",Tabeller!Q$61*S23,0)))","v":0},{"$f":"-((IF($CL23=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA23*(1+Tabeller!$I$62),0))+(IF($CL23=\"Forsker - professor\",Tabeller!R$55*T23,0)+IF($CL23=\"Prosjektleder/adm.leder\",Tabeller!R$54*T23,0)+IF($CL23=\"Forsker - 1.aman.\",Tabeller!R$56*T23,0)+IF($CL23=\"Gjesteforsker\",Tabeller!R$58*T23,0)+IF($CL23=\"Postdoktor / forsker\",Tabeller!R$59*T23,0)+IF($CL23=\"Stipendiat\",Tabeller!R$60*T23,0)+IF($CL23=\"Forsker (rundsum)\",Tabeller!R$57*T23,0)+IF($CL23=\"Vit.ass\",Tabeller!R$61*T23,0)))","v":0},0,null,null,0,{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR23*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!I$55*K23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!I$54*K23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!I$56*K23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!I$58*K23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!I$59*K23,0)+IF($CZ23=\"Stipendiat\",Tabeller!I$60*K23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!I$57*K23,0)+IF($CZ23=\"Vit.ass\",Tabeller!I$61*K23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS23*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!J$55*L23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!J$54*L23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!J$56*L23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!J$58*L23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!J$59*L23,0)+IF($CZ23=\"Stipendiat\",Tabeller!J$60*L23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!J$57*L23,0)+IF($CZ23=\"Vit.ass\",Tabeller!J$61*L23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT23*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!K$55*M23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!K$54*M23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!K$56*M23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!K$58*M23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!K$59*M23,0)+IF($CZ23=\"Stipendiat\",Tabeller!K$60*M23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!K$57*M23,0)+IF($CZ23=\"Vit.ass\",Tabeller!K$61*M23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU23*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!L$55*N23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!L$54*N23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!L$56*N23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!L$58*N23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!L$59*N23,0)+IF($CZ23=\"Stipendiat\",Tabeller!L$60*N23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!L$57*N23,0)+IF($CZ23=\"Vit.ass\",Tabeller!L$61*N23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV23*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!M$55*O23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!M$54*O23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!M$56*O23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!M$58*O23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!M$59*O23,0)+IF($CZ23=\"Stipendiat\",Tabeller!M$60*O23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!M$57*O23,0)+IF($CZ23=\"Vit.ass\",Tabeller!M$61*O23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW23*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!N$55*P23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!N$54*P23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!N$56*P23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!N$58*P23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!N$59*P23,0)+IF($CZ23=\"Stipendiat\",Tabeller!N$60*P23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!N$57*P23,0)+IF($CZ23=\"Vit.ass\",Tabeller!N$61*P23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX23*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!O$55*Q23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!O$56*Q23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!O$58*Q23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!O$59*Q23,0)+IF($CZ23=\"Stipendiat\",Tabeller!O$60*Q23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!O$57*Q23,0)+IF($CZ23=\"Vit.ass\",Tabeller!O$61*Q23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY23*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!P$55*R23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!P$54*R23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!P$56*R23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!P$58*R23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!P$59*R23,0)+IF($CZ23=\"Stipendiat\",Tabeller!P$60*R23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!P$57*R23,0)+IF($CZ23=\"Vit.ass\",Tabeller!P$61*R23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ23*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!Q$55*S23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!Q$56*S23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!Q$58*S23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!Q$59*S23,0)+IF($CZ23=\"Stipendiat\",Tabeller!Q$60*S23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!Q$57*S23,0)+IF($CZ23=\"Vit.ass\",Tabeller!Q$61*S23,0))/1)","v":0},{"$f":"-((IF($CZ23=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA23*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA23*(1+Tabeller!$I$62)),0))+(IF($CZ23=\"Forsker - professor\",Tabeller!R$55*T23,0)+IF($CZ23=\"Prosjektleder/adm.leder\",Tabeller!R$54*T23,0)+IF($CZ23=\"Forsker - 1.aman.\",Tabeller!R$56*T23,0)+IF($CZ23=\"Gjesteforsker\",Tabeller!R$58*T23,0)+IF($CZ23=\"Postdoktor / forsker\",Tabeller!R$59*T23,0)+IF($CZ23=\"Stipendiat\",Tabeller!R$60*T23,0)+IF($CZ23=\"Forsker (rundsum)\",Tabeller!R$57*T23,0)+IF($CZ23=\"Vit.ass\",Tabeller!R$61*T23,0))/1)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(K23)*Tabeller!J$11,(K23)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(L23)*Tabeller!K$11,(L23)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(M23)*Tabeller!L$11,(M23)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(N23)*Tabeller!M$11,(N23)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(O23)*Tabeller!N$11,(O23)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(P23)*Tabeller!O$11,(P23)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(Q23)*Tabeller!P$11,(Q23)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(R23)*Tabeller!Q$11,(R23)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(S23)*Tabeller!R$11,(S23)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B23=\"Teknisk/adm. Bistand\",(T23)*Tabeller!S$11,(T23)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW24)","v":0},{"$f":"SUM(AR24:BA24)","v":0},{"$f":"IFERROR(SUM(BC24:BL24),0)","v":0},{"$f":"SUM(D24:E24)","v":0},{"$f":"SUM(K24:T24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG24*Tabeller!$I$35","v":0},0,{"$f":"AI24*Tabeller!$H$26","v":0},{"$f":"SUM(AI24:AJ24,AL24)*Tabeller!$H$28","v":0},{"$f":"AH24*Tabeller!$H$27","v":0},0,{"$f":"AM24+(IF(B24=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN24/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K24*Budsjett_FL!$AM24))","v":0},{"$f":"((L24*Budsjett_FL!$AM24)*(Tabeller!J$35))","v":0},{"$f":"((M24*Budsjett_FL!$AM24)*(Tabeller!K$35))","v":0},{"$f":"((N24*Budsjett_FL!$AM24)*(Tabeller!L$35))","v":0},{"$f":"((O24*Budsjett_FL!$AM24)*(Tabeller!M$35))","v":0},{"$f":"((P24*Budsjett_FL!$AM24)*(Tabeller!N$35))","v":0},{"$f":"((Q24*Budsjett_FL!$AM24)*(Tabeller!O$35))","v":0},{"$f":"((R24*Budsjett_FL!$AM24)*(Tabeller!P$35))","v":0},{"$f":"((S24*Budsjett_FL!$AM24)*(Tabeller!Q$35))","v":0},{"$f":"((T24*Budsjett_FL!$AM24)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$M$82,AR24*$E$82,AR24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AS24*$E$82,AS24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AT24*$E$82,AT24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AU24*$E$82,AU24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AV24*$E$82,AV24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AW24*$E$82,AW24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AX24*$E$82,AX24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AY24*$E$82,AY24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,AZ24*$E$82,AZ24*Budsjett_FL!$E$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$M$82,BA24*$E$82,BA24*Budsjett_FL!$E$83),0)","v":0},null,null,{"$f":"BC24-BO24","v":0},{"$f":"BD24-BP24","v":0},{"$f":"BE24-BQ24","v":0},{"$f":"BF24-BR24","v":0},{"$f":"BG24-BS24","v":0},{"$f":"BH24-BT24","v":0},{"$f":"BI24-BU24","v":0},{"$f":"BJ24-BV24","v":0},{"$f":"BK24-BW24","v":0},{"$f":"BL24-BX24","v":0},null,0,{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AR24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!I$55*K24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!I$54*K24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!I$56*K24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!I$58*K24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!I$59*K24,0)+IF($CL24=\"Stipendiat\",Tabeller!I$60*K24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!I$57*K24,0)+IF($CL24=\"Vit.ass\",Tabeller!I$61*K24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AS24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!J$55*L24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!J$54*L24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!J$56*L24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!J$58*L24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!J$59*L24,0)+IF($CL24=\"Stipendiat\",Tabeller!J$60*L24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!J$57*L24,0)+IF($CL24=\"Vit.ass\",Tabeller!J$61*L24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AT24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!K$55*M24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!K$54*M24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!K$56*M24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!K$58*M24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!K$59*M24,0)+IF($CL24=\"Stipendiat\",Tabeller!K$60*M24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!K$57*M24,0)+IF($CL24=\"Vit.ass\",Tabeller!K$61*M24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AU24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!L$55*N24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!L$54*N24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!L$56*N24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!L$58*N24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!L$59*N24,0)+IF($CL24=\"Stipendiat\",Tabeller!L$60*N24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!L$57*N24,0)+IF($CL24=\"Vit.ass\",Tabeller!L$61*N24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AV24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!M$55*O24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!M$54*O24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!M$56*O24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!M$58*O24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!M$59*O24,0)+IF($CL24=\"Stipendiat\",Tabeller!M$60*O24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!M$57*O24,0)+IF($CL24=\"Vit.ass\",Tabeller!M$61*O24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AW24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!N$55*P24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!N$54*P24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!N$56*P24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!N$58*P24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!N$59*P24,0)+IF($CL24=\"Stipendiat\",Tabeller!N$60*P24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!N$57*P24,0)+IF($CL24=\"Vit.ass\",Tabeller!N$61*P24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AX24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!O$55*Q24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!O$56*Q24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!O$58*Q24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!O$59*Q24,0)+IF($CL24=\"Stipendiat\",Tabeller!O$60*Q24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!O$57*Q24,0)+IF($CL24=\"Vit.ass\",Tabeller!O$61*Q24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AY24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!P$55*R24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!P$54*R24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!P$56*R24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!P$58*R24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!P$59*R24,0)+IF($CL24=\"Stipendiat\",Tabeller!P$60*R24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!P$57*R24,0)+IF($CL24=\"Vit.ass\",Tabeller!P$61*R24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!AZ24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!Q$55*S24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!Q$56*S24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!Q$58*S24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!Q$59*S24,0)+IF($CL24=\"Stipendiat\",Tabeller!Q$60*S24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!Q$57*S24,0)+IF($CL24=\"Vit.ass\",Tabeller!Q$61*S24,0)))","v":0},{"$f":"-((IF($CL24=\"Teknisk/adm. bistand/Feltassistent\",Budsjett_FL!BA24*(1+Tabeller!$I$62),0))+(IF($CL24=\"Forsker - professor\",Tabeller!R$55*T24,0)+IF($CL24=\"Prosjektleder/adm.leder\",Tabeller!R$54*T24,0)+IF($CL24=\"Forsker - 1.aman.\",Tabeller!R$56*T24,0)+IF($CL24=\"Gjesteforsker\",Tabeller!R$58*T24,0)+IF($CL24=\"Postdoktor / forsker\",Tabeller!R$59*T24,0)+IF($CL24=\"Stipendiat\",Tabeller!R$60*T24,0)+IF($CL24=\"Forsker (rundsum)\",Tabeller!R$57*T24,0)+IF($CL24=\"Vit.ass\",Tabeller!R$61*T24,0)))","v":0},{"$f":"SUM(CM24:CV24)","v":0},null,null,{"$f":"CL24","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AR24*(1+Tabeller!$I$62)>Tabeller!I$55,Tabeller!I$55,Budsjett_FL!AR24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!I$55*K24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!I$54*K24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!I$56*K24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!I$58*K24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!I$59*K24,0)+IF($CZ24=\"Stipendiat\",Tabeller!I$60*K24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!I$57*K24,0)+IF($CZ24=\"Vit.ass\",Tabeller!I$61*K24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AS24*(1+Tabeller!$I$62)>Tabeller!J$55,Tabeller!J$55,Budsjett_FL!AS24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!J$55*L24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!J$54*L24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!J$56*L24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!J$58*L24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!J$59*L24,0)+IF($CZ24=\"Stipendiat\",Tabeller!J$60*L24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!J$57*L24,0)+IF($CZ24=\"Vit.ass\",Tabeller!J$61*L24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AT24*(1+Tabeller!$I$62)>Tabeller!K$55,Tabeller!K$55,Budsjett_FL!AT24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!K$55*M24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!K$54*M24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!K$56*M24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!K$58*M24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!K$59*M24,0)+IF($CZ24=\"Stipendiat\",Tabeller!K$60*M24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!K$57*M24,0)+IF($CZ24=\"Vit.ass\",Tabeller!K$61*M24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AU24*(1+Tabeller!$I$62)>Tabeller!L$55,Tabeller!L$55,Budsjett_FL!AU24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!L$55*N24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!L$54*N24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!L$56*N24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!L$58*N24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!L$59*N24,0)+IF($CZ24=\"Stipendiat\",Tabeller!L$60*N24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!L$57*N24,0)+IF($CZ24=\"Vit.ass\",Tabeller!L$61*N24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AV24*(1+Tabeller!$I$62)>Tabeller!M$55,Tabeller!M$55,Budsjett_FL!AV24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!M$55*O24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!M$54*O24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!M$56*O24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!M$58*O24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!M$59*O24,0)+IF($CZ24=\"Stipendiat\",Tabeller!M$60*O24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!M$57*O24,0)+IF($CZ24=\"Vit.ass\",Tabeller!M$61*O24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AW24*(1+Tabeller!$I$62)>Tabeller!N$55,Tabeller!N$55,Budsjett_FL!AW24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!N$55*P24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!N$54*P24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!N$56*P24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!N$58*P24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!N$59*P24,0)+IF($CZ24=\"Stipendiat\",Tabeller!N$60*P24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!N$57*P24,0)+IF($CZ24=\"Vit.ass\",Tabeller!N$61*P24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AX24*(1+Tabeller!$I$62)>Tabeller!O$55,Tabeller!O$55,Budsjett_FL!AX24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!O$55*Q24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!O$54*Q24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!O$56*Q24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!O$58*Q24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!O$59*Q24,0)+IF($CZ24=\"Stipendiat\",Tabeller!O$60*Q24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!O$57*Q24,0)+IF($CZ24=\"Vit.ass\",Tabeller!O$61*Q24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AY24*(1+Tabeller!$I$62)>Tabeller!P$55,Tabeller!P$55,Budsjett_FL!AY24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!P$55*R24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!P$54*R24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!P$56*R24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!P$58*R24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!P$59*R24,0)+IF($CZ24=\"Stipendiat\",Tabeller!P$60*R24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!P$57*R24,0)+IF($CZ24=\"Vit.ass\",Tabeller!P$61*R24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!AZ24*(1+Tabeller!$I$62)>Tabeller!Q$55,Tabeller!Q$55,Budsjett_FL!AZ24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!Q$55*S24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!Q$54*S24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!Q$56*S24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!Q$58*S24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!Q$59*S24,0)+IF($CZ24=\"Stipendiat\",Tabeller!Q$60*S24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!Q$57*S24,0)+IF($CZ24=\"Vit.ass\",Tabeller!Q$61*S24,0))/1)","v":0},{"$f":"-((IF($CZ24=\"Teknisk/adm. bistand/Feltassistent\",IF(Budsjett_FL!BA24*(1+Tabeller!$I$62)>Tabeller!R$55,Tabeller!R$55,Budsjett_FL!BA24*(1+Tabeller!$I$62)),0))+(IF($CZ24=\"Forsker - professor\",Tabeller!R$55*T24,0)+IF($CZ24=\"Prosjektleder/adm.leder\",Tabeller!R$54*T24,0)+IF($CZ24=\"Forsker - 1.aman.\",Tabeller!R$56*T24,0)+IF($CZ24=\"Gjesteforsker\",Tabeller!R$58*T24,0)+IF($CZ24=\"Postdoktor / forsker\",Tabeller!R$59*T24,0)+IF($CZ24=\"Stipendiat\",Tabeller!R$60*T24,0)+IF($CZ24=\"Forsker (rundsum)\",Tabeller!R$57*T24,0)+IF($CZ24=\"Vit.ass\",Tabeller!R$61*T24,0))/1)","v":0},{"$f":"SUM(DA24:DJ24)","v":0},null,{"$f":"CZ24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN24:DW24)","v":0},null,{"$f":"DM24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA24:EJ24)","v":0},null,{"$f":"DZ24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN24:EW24)","v":0},null,null,{"$f":"EM24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB24:FK24)","v":0},null,null,{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(K24)*Tabeller!J$11,(K24)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(L24)*Tabeller!K$11,(L24)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(M24)*Tabeller!L$11,(M24)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(N24)*Tabeller!M$11,(N24)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(O24)*Tabeller!N$11,(O24)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(P24)*Tabeller!O$11,(P24)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(Q24)*Tabeller!P$11,(Q24)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(R24)*Tabeller!Q$11,(R24)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(S24)*Tabeller!R$11,(S24)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B24=\"Teknisk/adm. Bistand\",(T24)*Tabeller!S$11,(T24)*Tabeller!S$10),0)","v":0}]
[null,"Sum frikjøp art 5892",{"$f":"SUM(C16:C24)","v":0},{"$f":"SUM(D16:D24)","v":0},{"$f":"SUM(E16:E24)","v":0},{"$f":"SUM(F16:F24)","v":0},{"$f":"SUM(G16:G24)","v":0},null,null,null,{"$f":"SUM(K16:K24)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR16:AR24)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR25:BA25)","v":0},{"$f":"SUM(BC16:BC24)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BO16:BO24)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CA16:CA24)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CM16:CM24)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DA16:DA24)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DN16:DN24)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EA16:EA24)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EN16:EN24)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FB16:FB24)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FO16:FO24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ÅRSVERK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Internt frikjøp","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Årslønn","Navn",{"$f":"K15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AR27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BC27","v":2024},{"$f":"BD27","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CM27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BO27","v":2024},{"$f":"BP27","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BO27","v":2024},{"$f":"BP27","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DN15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EA15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EN15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FB15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AR27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Skal ikke brukes på fellesløftet!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I28","v":0},{"$f":"AG28*Tabeller!$I$35","v":0},{"$f":"IF(AG28>0,(AH28-400)/52*47,0)","v":0},{"$f":"AI28*Tabeller!$H$26","v":0},{"$f":"SUM(AI28:AJ28,AL28)*Tabeller!$H$28","v":0},{"$f":"AH28*Tabeller!$H$27","v":0},{"$f":"SUM(AI28:AL28)","v":0},{"$f":"AM28+(IF(#REF!=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":{"$error":"#REF!"}},{"$f":"AN28/Tabeller!$H$5","v":{"$error":"#REF!"}},null,null,{"$f":"((K28*Budsjett_FL!$AM28))","v":0},{"$f":"((L28*Budsjett_FL!$AM28)*(Tabeller!J$35))","v":0},{"$f":"((M28*Budsjett_FL!$AM28)*(Tabeller!K$35))","v":0},{"$f":"((N28*Budsjett_FL!$AM28)*(Tabeller!L$35))","v":0},{"$f":"((O28*Budsjett_FL!$AM28)*(Tabeller!M$35))","v":0},{"$f":"((P28*Budsjett_FL!$AM28)*(Tabeller!N$35))","v":0},{"$f":"((Q28*Budsjett_FL!$AM28)*(Tabeller!O$35))","v":0},{"$f":"((R28*Budsjett_FL!$AM28)*(Tabeller!P$35))","v":0},{"$f":"((S28*Budsjett_FL!$AM28)*(Tabeller!Q$35))","v":0},{"$f":"((T28*Budsjett_FL!$AM28)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$81>$E$80,$E$81*AR28,FO28),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC28","v":0},{"$f":"BD28","v":0},0,0,0,0,0,0,0,0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM28:CV28)","v":0},null,null,{"$f":"CL28","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA28:DJ28)","v":0},null,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DN28:DW28)","v":0},null,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EA28:EJ28)","v":0},null,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EN28:EW28)","v":0},null,null,{"$error":"#REF!"},{"$f":"IF($H28=$FA$1,AR28,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB28:FK28)","v":0},null,null,{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(K28)*Tabeller!J$11,(K28)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(L28)*Tabeller!K$11,(L28)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(M28)*Tabeller!L$11,(M28)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(N28)*Tabeller!M$11,(N28)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(O28)*Tabeller!N$11,(O28)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(P28)*Tabeller!O$11,(P28)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(Q28)*Tabeller!P$11,(Q28)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(R28)*Tabeller!Q$11,(R28)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(S28)*Tabeller!R$11,(S28)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF(#REF!=\"Teknisk/adm. Bistand\",(T28)*Tabeller!S$11,(T28)*Tabeller!S$10),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG29*Tabeller!$I$35","v":0},0,{"$f":"AI29*Tabeller!$H$26","v":0},{"$f":"SUM(AI29:AJ29,AL29)*Tabeller!$H$28","v":0},{"$f":"AH29*Tabeller!$H$27","v":0},0,{"$f":"AM29+(IF(B29=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN29/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K29*Budsjett_FL!$AM29))","v":0},{"$f":"((L29*Budsjett_FL!$AM29)*(Tabeller!J$35))","v":0},{"$f":"((M29*Budsjett_FL!$AM29)*(Tabeller!K$35))","v":0},{"$f":"((N29*Budsjett_FL!$AM29)*(Tabeller!L$35))","v":0},{"$f":"((O29*Budsjett_FL!$AM29)*(Tabeller!M$35))","v":0},{"$f":"((P29*Budsjett_FL!$AM29)*(Tabeller!N$35))","v":0},{"$f":"((Q29*Budsjett_FL!$AM29)*(Tabeller!O$35))","v":0},{"$f":"((R29*Budsjett_FL!$AM29)*(Tabeller!P$35))","v":0},{"$f":"((S29*Budsjett_FL!$AM29)*(Tabeller!Q$35))","v":0},{"$f":"((T29*Budsjett_FL!$AM29)*(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":"BC29","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B29","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM29:CV29)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA29:DJ29)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DN29:DW29)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EA29:EJ29)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EN29:EW29)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB29:FK29)","v":0},null,null,{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(K29)*Tabeller!J$11,(K29)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(L29)*Tabeller!K$11,(L29)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(M29)*Tabeller!L$11,(M29)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(N29)*Tabeller!M$11,(N29)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(O29)*Tabeller!N$11,(O29)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(P29)*Tabeller!O$11,(P29)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(Q29)*Tabeller!P$11,(Q29)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(R29)*Tabeller!Q$11,(R29)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(S29)*Tabeller!R$11,(S29)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B29=\"Teknisk/adm. Bistand\",(T29)*Tabeller!S$11,(T29)*Tabeller!S$10),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG30*Tabeller!$I$35","v":0},0,{"$f":"AI30*Tabeller!$H$26","v":0},{"$f":"SUM(AI30:AJ30,AL30)*Tabeller!$H$28","v":0},{"$f":"AH30*Tabeller!$H$27","v":0},0,{"$f":"AM30+(IF(B30=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AN30/Tabeller!$H$5","v":285.6265356265356},null,null,{"$f":"((K30*Budsjett_FL!$AM30))","v":0},{"$f":"((L30*Budsjett_FL!$AM30)*(Tabeller!J$35))","v":0},{"$f":"((M30*Budsjett_FL!$AM30)*(Tabeller!K$35))","v":0},{"$f":"((N30*Budsjett_FL!$AM30)*(Tabeller!L$35))","v":0},{"$f":"((O30*Budsjett_FL!$AM30)*(Tabeller!M$35))","v":0},{"$f":"((P30*Budsjett_FL!$AM30)*(Tabeller!N$35))","v":0},{"$f":"((Q30*Budsjett_FL!$AM30)*(Tabeller!O$35))","v":0},{"$f":"((R30*Budsjett_FL!$AM30)*(Tabeller!P$35))","v":0},{"$f":"((S30*Budsjett_FL!$AM30)*(Tabeller!Q$35))","v":0},{"$f":"((T30*Budsjett_FL!$AM30)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"B30","v":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,{"$f":"SUM(FB30:FK30)","v":0},null,null,{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(K30)*Tabeller!J$11,(K30)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(L30)*Tabeller!K$11,(L30)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(M30)*Tabeller!L$11,(M30)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(N30)*Tabeller!M$11,(N30)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(O30)*Tabeller!N$11,(O30)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(P30)*Tabeller!O$11,(P30)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(Q30)*Tabeller!P$11,(Q30)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(R30)*Tabeller!Q$11,(R30)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(S30)*Tabeller!R$11,(S30)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B30=\"Teknisk/adm. Bistand\",(T30)*Tabeller!S$11,(T30)*Tabeller!S$10),0)","v":0}]
[null,"Sum frikjøp art 5896 ",{"$f":"SUM(C28:C30)","v":0},{"$f":"SUM(D28:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0},{"$f":"SUM(G28:G30)","v":0},null,null,null,{"$f":"SUM(K28:K30)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR28:AR30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR31:BA31)","v":0},{"$f":"SUM(BC28:BC30)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BO28:BO30)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CA28:CA30)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B31","v":"Sum frikjøp art 5896 "},null,null,null,null,null,null,null,null,null,null,0,null,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,"Sum frikjøp art 5896 ",null,null,null,null,null,null,null,null,null,null,0,null,null,"Sum frikjøp art 5896 ",{"$f":"SUM(FB28:FB30)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FO28:FO30)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TIMER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Timelønn","Inntekter","Lønn og sos. kostn.","Overhead","Totalt","Årsv","Finansiør","Årslønn","Navn",{"$f":"K27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,"Bruttolønn","inkl lønnsv.","Lønn","Feriep","AGA","Pensjon","inkl sos.avg.","inkl. ind.kost.","Timesats",null,null,{"$f":"K33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AR33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BC33","v":2024},{"$f":"BD33","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"CM33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,{"$f":"BO33","v":2024},{"$f":"BP33","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"BO33","v":2024},{"$f":"BP33","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DN27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EA27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EN27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FB27","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,{"$f":"AR33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW34)","v":0},{"$f":"SUM(AR34:BA34)","v":0},{"$f":"IFERROR(SUM(BC34:BL34),0)","v":0},{"$f":"SUM(D34:E34)","v":0},{"$f":"SUM(K34:T34)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I34","v":0},{"$f":"AG34*Tabeller!$I$35","v":0},{"$f":"IF(AG34>0,(AH34-400)/52*47,0)","v":0},{"$f":"AI34*Tabeller!$H$26","v":0},{"$f":"SUM(AI34:AJ34,AL34)*Tabeller!$H$28","v":0},{"$f":"AH34*Tabeller!$H$27","v":0},{"$f":"SUM(AI34:AL34)","v":0},{"$f":"AM34+(IF(B34=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM34/Tabeller!$H$5","v":0},null,null,{"$f":"((K34*Budsjett_FL!$AO34)*(Tabeller!I$37))","v":0},{"$f":"((L34*Budsjett_FL!$AO34)*(Tabeller!J$35))","v":0},{"$f":"((M34*Budsjett_FL!$AO34)*(Tabeller!K$35))","v":0},{"$f":"((N34*Budsjett_FL!$AO34)*(Tabeller!L$35))","v":0},{"$f":"((O34*Budsjett_FL!$AO34)*(Tabeller!M$35))","v":0},{"$f":"((P34*Budsjett_FL!$AO34)*(Tabeller!N$35))","v":0},{"$f":"((Q34*Budsjett_FL!$AO34)*(Tabeller!O$35))","v":0},{"$f":"((R34*Budsjett_FL!$AO34)*(Tabeller!P$35))","v":0},{"$f":"((S34*Budsjett_FL!$AO34)*(Tabeller!Q$35))","v":0},{"$f":"((T34*Budsjett_FL!$AO34)*(Tabeller!R$35))","v":0},null,{"$f":"IFERROR(IF($E$81>$E$80,BO34,FO34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BP34,FP34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BQ34,FQ34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BR34,FR34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BS34,FS34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BT34,FT34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BU34,FU34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BV34,FV34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BW34,FW34),0)","v":0},{"$f":"IFERROR(IF($E$81>$E$80,BX34,FX34),0)","v":0},null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR34*$E$82,AR34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS34*$E$82,AS34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT34*$E$82,AT34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU34*$E$82,AU34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV34*$E$82,AV34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW34*$E$82,AW34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX34*$E$82,AX34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY34*$E$82,AY34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ34*$E$82,AZ34*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA34*$E$82,BA34*Budsjett_FL!$F$83),0)","v":0},null,null,{"$f":"BC34-BO34","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B34","v":0},{"$f":"-(AR34*(1+Tabeller!$I$68))","v":0},{"$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":"SUM(CM34:CV34)","v":0},null,null,{"$f":"CL34","v":0},{"$f":"IF($H34=\"NFR\",CM34,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA34:DJ34)","v":0},null,0,{"$f":"IF($H34=$DM$1,CM34,0)","v":0},{"$f":"IF($H34=$DM$1,CN34,0)","v":0},{"$f":"IF($H34=$DM$1,CO34,0)","v":0},{"$f":"IF($H34=$DM$1,CP34,0)","v":0},{"$f":"IF($H34=$DM$1,CQ34,0)","v":0},{"$f":"IF($H34=$DM$1,CR34,0)","v":0},{"$f":"IF($H34=$DM$1,CS34,0)","v":0},{"$f":"IF($H34=$DM$1,CT34,0)","v":0},{"$f":"IF($H34=$DM$1,CU34,0)","v":0},{"$f":"IF($H34=$DM$1,CV34,0)","v":0},{"$f":"SUM(DN34:DW34)","v":0},null,0,{"$f":"IF($H34=$DZ$1,CM34,0)","v":0},{"$f":"IF($H34=$DZ$1,CN34,0)","v":0},{"$f":"IF($H34=$DZ$1,CO34,0)","v":0},{"$f":"IF($H34=$DZ$1,CP34,0)","v":0},{"$f":"IF($H34=$DZ$1,CQ34,0)","v":0},{"$f":"IF($H34=$DZ$1,CR34,0)","v":0},{"$f":"IF($H34=$DZ$1,CS34,0)","v":0},{"$f":"IF($H34=$DZ$1,CT34,0)","v":0},{"$f":"IF($H34=$DZ$1,CU34,0)","v":0},{"$f":"IF($H34=$DZ$1,CV34,0)","v":0},{"$f":"SUM(EA34:EJ34)","v":0},null,0,{"$f":"IF($H34=$EM$1,CM34,0)","v":0},{"$f":"IF($H34=$EM$1,CN34,0)","v":0},{"$f":"IF($H34=$EM$1,CO34,0)","v":0},{"$f":"IF($H34=$EM$1,CP34,0)","v":0},{"$f":"IF($H34=$EM$1,CQ34,0)","v":0},{"$f":"IF($H34=$EM$1,CR34,0)","v":0},{"$f":"IF($H34=$EM$1,CS34,0)","v":0},{"$f":"IF($H34=$EM$1,CT34,0)","v":0},{"$f":"IF($H34=$EM$1,CU34,0)","v":0},{"$f":"IF($H34=$EM$1,CV34,0)","v":0},{"$f":"SUM(EN34:EW34)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB34:FK34)","v":0},null,null,{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(K34/1628)*Tabeller!J$11,(K34/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(L34/1628)*Tabeller!K$11,(L34/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(M34/1628)*Tabeller!L$11,(M34/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(N34/1628)*Tabeller!M$11,(N34/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(O34/1628)*Tabeller!N$11,(O34/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(P34/1628)*Tabeller!O$11,(P34/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(Q34/1628)*Tabeller!P$11,(Q34/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(R34/1628)*Tabeller!Q$11,(R34/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(S34/1628)*Tabeller!R$11,(S34/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B34=\"Teknisk/adm. Bistand\",(T34/1628)*Tabeller!S$11,(T34/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW35)","v":0},0,{"$f":"IFERROR(SUM(BC35:BL35),0)","v":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":"AG35*Tabeller!$I$35","v":0},{"$f":"IF(AG35>0,(AH35-400)/52*47,0)","v":0},{"$f":"AI35*Tabeller!$H$26","v":0},{"$f":"SUM(AI35:AJ35,AL35)*Tabeller!$H$28","v":0},{"$f":"AH35*Tabeller!$H$27","v":0},0,{"$f":"AM35+(IF(B35=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM35/Tabeller!$H$5","v":0},null,null,{"$f":"((K35*Budsjett_FL!$AO35)*(Tabeller!I$37))","v":0},{"$f":"((L35*Budsjett_FL!$AO35)*(Tabeller!J$35))","v":0},{"$f":"((M35*Budsjett_FL!$AO35)*(Tabeller!K$35))","v":0},{"$f":"((N35*Budsjett_FL!$AO35)*(Tabeller!L$35))","v":0},{"$f":"((O35*Budsjett_FL!$AO35)*(Tabeller!M$35))","v":0},{"$f":"((P35*Budsjett_FL!$AO35)*(Tabeller!N$35))","v":0},{"$f":"((Q35*Budsjett_FL!$AO35)*(Tabeller!O$35))","v":0},{"$f":"((R35*Budsjett_FL!$AO35)*(Tabeller!P$35))","v":0},{"$f":"((S35*Budsjett_FL!$AO35)*(Tabeller!Q$35))","v":0},{"$f":"((T35*Budsjett_FL!$AO35)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR35*$E$82,AR35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS35*$E$82,AS35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT35*$E$82,AT35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU35*$E$82,AU35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV35*$E$82,AV35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW35*$E$82,AW35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX35*$E$82,AX35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY35*$E$82,AY35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ35*$E$82,AZ35*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA35*$E$82,BA35*Budsjett_FL!$F$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AR35*(1+Tabeller!$I$68))","v":0},{"$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":"SUM(CM35:CV35)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA35:DJ35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN35:DW35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA35:EJ35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN35:EW35)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB35:FK35)","v":0},null,null,{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(K35/1628)*Tabeller!J$11,(K35/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(L35/1628)*Tabeller!K$11,(L35/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(M35/1628)*Tabeller!L$11,(M35/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(N35/1628)*Tabeller!M$11,(N35/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(O35/1628)*Tabeller!N$11,(O35/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(P35/1628)*Tabeller!O$11,(P35/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(Q35/1628)*Tabeller!P$11,(Q35/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(R35/1628)*Tabeller!Q$11,(R35/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(S35/1628)*Tabeller!R$11,(S35/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B35=\"Teknisk/adm. Bistand\",(T35/1628)*Tabeller!S$11,(T35/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW36)","v":0},{"$f":"SUM(AR36:BA36)","v":0},{"$f":"IFERROR(SUM(BC36:BL36),0)","v":0},{"$f":"SUM(D36:E36)","v":0},{"$f":"SUM(K36:T36)/Tabeller!$H$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG36*Tabeller!$I$35","v":0},0,{"$f":"AI36*Tabeller!$H$26","v":0},{"$f":"SUM(AI36:AJ36,AL36)*Tabeller!$H$28","v":0},{"$f":"AH36*Tabeller!$H$27","v":0},0,{"$f":"AM36+(IF(B36=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM36/Tabeller!$H$5","v":0},null,null,{"$f":"((K36*Budsjett_FL!$AO36)*(Tabeller!I$37))","v":0},{"$f":"((L36*Budsjett_FL!$AO36)*(Tabeller!J$35))","v":0},{"$f":"((M36*Budsjett_FL!$AO36)*(Tabeller!K$35))","v":0},{"$f":"((N36*Budsjett_FL!$AO36)*(Tabeller!L$35))","v":0},{"$f":"((O36*Budsjett_FL!$AO36)*(Tabeller!M$35))","v":0},{"$f":"((P36*Budsjett_FL!$AO36)*(Tabeller!N$35))","v":0},{"$f":"((Q36*Budsjett_FL!$AO36)*(Tabeller!O$35))","v":0},{"$f":"((R36*Budsjett_FL!$AO36)*(Tabeller!P$35))","v":0},{"$f":"((S36*Budsjett_FL!$AO36)*(Tabeller!Q$35))","v":0},{"$f":"((T36*Budsjett_FL!$AO36)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR36*$E$82,AR36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS36*$E$82,AS36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT36*$E$82,AT36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU36*$E$82,AU36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV36*$E$82,AV36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW36*$E$82,AW36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX36*$E$82,AX36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY36*$E$82,AY36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ36*$E$82,AZ36*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA36*$E$82,BA36*Budsjett_FL!$F$83),0)","v":0},null,null,{"$f":"BC36-BO36","v":0},{"$f":"BD36-BP36","v":0},{"$f":"BE36-BQ36","v":0},{"$f":"BF36-BR36","v":0},{"$f":"BG36-BS36","v":0},{"$f":"BH36-BT36","v":0},{"$f":"BI36-BU36","v":0},{"$f":"BJ36-BV36","v":0},{"$f":"BK36-BW36","v":0},{"$f":"BL36-BX36","v":0},null,0,{"$f":"-(AR36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY36*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ36*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA36*(1+Tabeller!$I$68))","v":0},{"$f":"SUM(CM36:CV36)","v":0},null,null,{"$f":"CL36","v":0},{"$f":"IF($H36=\"NFR\",CM36,0)","v":0},{"$f":"IF($H36=\"NFR\",CN36,0)","v":0},{"$f":"IF($H36=\"NFR\",CO36,0)","v":0},{"$f":"IF($H36=\"NFR\",CP36,0)","v":0},{"$f":"IF($H36=\"NFR\",CQ36,0)","v":0},{"$f":"IF($H36=\"NFR\",CR36,0)","v":0},{"$f":"IF($H36=\"NFR\",CS36,0)","v":0},{"$f":"IF($H36=\"NFR\",CT36,0)","v":0},{"$f":"IF($H36=\"NFR\",CU36,0)","v":0},{"$f":"IF($H36=\"NFR\",CV36,0)","v":0},{"$f":"SUM(DA36:DJ36)","v":0},null,{"$f":"CZ36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN36:DW36)","v":0},null,{"$f":"DM36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA36:EJ36)","v":0},null,{"$f":"DZ36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN36:EW36)","v":0},null,null,{"$f":"EM36","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB36:FK36)","v":0},null,null,{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(K36/1628)*Tabeller!J$11,(K36/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(L36/1628)*Tabeller!K$11,(L36/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(M36/1628)*Tabeller!L$11,(M36/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(N36/1628)*Tabeller!M$11,(N36/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(O36/1628)*Tabeller!N$11,(O36/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(P36/1628)*Tabeller!O$11,(P36/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(Q36/1628)*Tabeller!P$11,(Q36/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(R36/1628)*Tabeller!Q$11,(R36/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(S36/1628)*Tabeller!R$11,(S36/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B36=\"Teknisk/adm. Bistand\",(T36/1628)*Tabeller!S$11,(T36/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW37)","v":0},0,0,0,{"$f":"SUM(K37:T37)/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":"AG37*Tabeller!$I$35","v":0},0,{"$f":"AI37*Tabeller!$H$26","v":0},{"$f":"SUM(AI37:AJ37,AL37)*Tabeller!$H$28","v":0},{"$f":"AH37*Tabeller!$H$27","v":0},0,{"$f":"AM37+(IF(B37=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM37/Tabeller!$H$5","v":0},null,null,{"$f":"((K37*Budsjett_FL!$AO37)*(Tabeller!I$37))","v":0},{"$f":"((L37*Budsjett_FL!$AO37)*(Tabeller!J$35))","v":0},{"$f":"((M37*Budsjett_FL!$AO37)*(Tabeller!K$35))","v":0},{"$f":"((N37*Budsjett_FL!$AO37)*(Tabeller!L$35))","v":0},{"$f":"((O37*Budsjett_FL!$AO37)*(Tabeller!M$35))","v":0},{"$f":"((P37*Budsjett_FL!$AO37)*(Tabeller!N$35))","v":0},{"$f":"((Q37*Budsjett_FL!$AO37)*(Tabeller!O$35))","v":0},{"$f":"((R37*Budsjett_FL!$AO37)*(Tabeller!P$35))","v":0},{"$f":"((S37*Budsjett_FL!$AO37)*(Tabeller!Q$35))","v":0},{"$f":"((T37*Budsjett_FL!$AO37)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR37*$E$82,AR37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS37*$E$82,AS37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT37*$E$82,AT37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU37*$E$82,AU37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV37*$E$82,AV37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW37*$E$82,AW37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX37*$E$82,AX37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY37*$E$82,AY37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ37*$E$82,AZ37*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA37*$E$82,BA37*Budsjett_FL!$F$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AR37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY37*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ37*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA37*(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($B37=\"Teknisk/adm. Bistand\",(K37/1628)*Tabeller!J$11,(K37/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(L37/1628)*Tabeller!K$11,(L37/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(M37/1628)*Tabeller!L$11,(M37/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(N37/1628)*Tabeller!M$11,(N37/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(O37/1628)*Tabeller!N$11,(O37/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(P37/1628)*Tabeller!O$11,(P37/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(Q37/1628)*Tabeller!P$11,(Q37/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(R37/1628)*Tabeller!Q$11,(R37/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(S37/1628)*Tabeller!R$11,(S37/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B37=\"Teknisk/adm. Bistand\",(T37/1628)*Tabeller!S$11,(T37/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW38)","v":0},0,0,0,{"$f":"SUM(K38:T38)/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":"AG38*Tabeller!$I$35","v":0},0,{"$f":"AI38*Tabeller!$H$26","v":0},{"$f":"SUM(AI38:AJ38,AL38)*Tabeller!$H$28","v":0},{"$f":"AH38*Tabeller!$H$27","v":0},0,{"$f":"AM38+(IF(B38=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM38/Tabeller!$H$5","v":0},null,null,{"$f":"((K38*Budsjett_FL!$AO38)*(Tabeller!I$37))","v":0},{"$f":"((L38*Budsjett_FL!$AO38)*(Tabeller!J$35))","v":0},{"$f":"((M38*Budsjett_FL!$AO38)*(Tabeller!K$35))","v":0},{"$f":"((N38*Budsjett_FL!$AO38)*(Tabeller!L$35))","v":0},{"$f":"((O38*Budsjett_FL!$AO38)*(Tabeller!M$35))","v":0},{"$f":"((P38*Budsjett_FL!$AO38)*(Tabeller!N$35))","v":0},{"$f":"((Q38*Budsjett_FL!$AO38)*(Tabeller!O$35))","v":0},{"$f":"((R38*Budsjett_FL!$AO38)*(Tabeller!P$35))","v":0},{"$f":"((S38*Budsjett_FL!$AO38)*(Tabeller!Q$35))","v":0},{"$f":"((T38*Budsjett_FL!$AO38)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR38*$E$82,AR38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS38*$E$82,AS38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT38*$E$82,AT38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU38*$E$82,AU38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV38*$E$82,AV38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW38*$E$82,AW38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX38*$E$82,AX38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY38*$E$82,AY38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ38*$E$82,AZ38*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA38*$E$82,BA38*Budsjett_FL!$F$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AR38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY38*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ38*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA38*(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($B38=\"Teknisk/adm. Bistand\",(K38/1628)*Tabeller!J$11,(K38/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(L38/1628)*Tabeller!K$11,(L38/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(M38/1628)*Tabeller!L$11,(M38/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(N38/1628)*Tabeller!M$11,(N38/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(O38/1628)*Tabeller!N$11,(O38/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(P38/1628)*Tabeller!O$11,(P38/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(Q38/1628)*Tabeller!P$11,(Q38/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(R38/1628)*Tabeller!Q$11,(R38/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(S38/1628)*Tabeller!R$11,(S38/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B38=\"Teknisk/adm. Bistand\",(T38/1628)*Tabeller!S$11,(T38/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW39)","v":0},0,0,0,{"$f":"SUM(K39:T39)/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":"AG39*Tabeller!$I$35","v":0},0,{"$f":"AI39*Tabeller!$H$26","v":0},{"$f":"SUM(AI39:AJ39,AL39)*Tabeller!$H$28","v":0},{"$f":"AH39*Tabeller!$H$27","v":0},0,{"$f":"AM39+(IF(B39=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM39/Tabeller!$H$5","v":0},null,null,{"$f":"((K39*Budsjett_FL!$AO39)*(Tabeller!I$37))","v":0},{"$f":"((L39*Budsjett_FL!$AO39)*(Tabeller!J$35))","v":0},{"$f":"((M39*Budsjett_FL!$AO39)*(Tabeller!K$35))","v":0},{"$f":"((N39*Budsjett_FL!$AO39)*(Tabeller!L$35))","v":0},{"$f":"((O39*Budsjett_FL!$AO39)*(Tabeller!M$35))","v":0},{"$f":"((P39*Budsjett_FL!$AO39)*(Tabeller!N$35))","v":0},{"$f":"((Q39*Budsjett_FL!$AO39)*(Tabeller!O$35))","v":0},{"$f":"((R39*Budsjett_FL!$AO39)*(Tabeller!P$35))","v":0},{"$f":"((S39*Budsjett_FL!$AO39)*(Tabeller!Q$35))","v":0},{"$f":"((T39*Budsjett_FL!$AO39)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR39*$E$82,AR39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS39*$E$82,AS39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT39*$E$82,AT39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU39*$E$82,AU39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV39*$E$82,AV39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW39*$E$82,AW39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX39*$E$82,AX39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY39*$E$82,AY39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ39*$E$82,AZ39*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA39*$E$82,BA39*Budsjett_FL!$F$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AR39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY39*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ39*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA39*(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($B39=\"Teknisk/adm. Bistand\",(K39/1628)*Tabeller!J$11,(K39/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(L39/1628)*Tabeller!K$11,(L39/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(M39/1628)*Tabeller!L$11,(M39/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(N39/1628)*Tabeller!M$11,(N39/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(O39/1628)*Tabeller!N$11,(O39/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(P39/1628)*Tabeller!O$11,(P39/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(Q39/1628)*Tabeller!P$11,(Q39/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(R39/1628)*Tabeller!Q$11,(R39/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(S39/1628)*Tabeller!R$11,(S39/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B39=\"Teknisk/adm. Bistand\",(T39/1628)*Tabeller!S$11,(T39/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW40)","v":0},0,0,0,{"$f":"SUM(K40:T40)/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":"AG40*Tabeller!$I$35","v":0},0,{"$f":"AI40*Tabeller!$H$26","v":0},{"$f":"SUM(AI40:AJ40,AL40)*Tabeller!$H$28","v":0},{"$f":"AH40*Tabeller!$H$27","v":0},0,{"$f":"AM40+(IF(B40=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM40/Tabeller!$H$5","v":0},null,null,{"$f":"((K40*Budsjett_FL!$AO40)*(Tabeller!I$37))","v":0},{"$f":"((L40*Budsjett_FL!$AO40)*(Tabeller!J$35))","v":0},{"$f":"((M40*Budsjett_FL!$AO40)*(Tabeller!K$35))","v":0},{"$f":"((N40*Budsjett_FL!$AO40)*(Tabeller!L$35))","v":0},{"$f":"((O40*Budsjett_FL!$AO40)*(Tabeller!M$35))","v":0},{"$f":"((P40*Budsjett_FL!$AO40)*(Tabeller!N$35))","v":0},{"$f":"((Q40*Budsjett_FL!$AO40)*(Tabeller!O$35))","v":0},{"$f":"((R40*Budsjett_FL!$AO40)*(Tabeller!P$35))","v":0},{"$f":"((S40*Budsjett_FL!$AO40)*(Tabeller!Q$35))","v":0},{"$f":"((T40*Budsjett_FL!$AO40)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR40*$E$82,AR40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS40*$E$82,AS40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT40*$E$82,AT40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU40*$E$82,AU40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV40*$E$82,AV40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW40*$E$82,AW40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX40*$E$82,AX40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY40*$E$82,AY40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ40*$E$82,AZ40*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA40*$E$82,BA40*Budsjett_FL!$F$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AR40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY40*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ40*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA40*(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($B40=\"Teknisk/adm. Bistand\",(K40/1628)*Tabeller!J$11,(K40/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(L40/1628)*Tabeller!K$11,(L40/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(M40/1628)*Tabeller!L$11,(M40/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(N40/1628)*Tabeller!M$11,(N40/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(O40/1628)*Tabeller!N$11,(O40/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(P40/1628)*Tabeller!O$11,(P40/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(Q40/1628)*Tabeller!P$11,(Q40/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(R40/1628)*Tabeller!Q$11,(R40/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(S40/1628)*Tabeller!R$11,(S40/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B40=\"Teknisk/adm. Bistand\",(T40/1628)*Tabeller!S$11,(T40/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW41)","v":0},0,0,0,{"$f":"SUM(K41:T41)/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":"AG41*Tabeller!$I$35","v":0},0,{"$f":"AI41*Tabeller!$H$26","v":0},{"$f":"SUM(AI41:AJ41,AL41)*Tabeller!$H$28","v":0},{"$f":"AH41*Tabeller!$H$27","v":0},0,{"$f":"AM41+(IF(B41=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM41/Tabeller!$H$5","v":0},null,null,{"$f":"((K41*Budsjett_FL!$AO41)*(Tabeller!I$37))","v":0},{"$f":"((L41*Budsjett_FL!$AO41)*(Tabeller!J$35))","v":0},{"$f":"((M41*Budsjett_FL!$AO41)*(Tabeller!K$35))","v":0},{"$f":"((N41*Budsjett_FL!$AO41)*(Tabeller!L$35))","v":0},{"$f":"((O41*Budsjett_FL!$AO41)*(Tabeller!M$35))","v":0},{"$f":"((P41*Budsjett_FL!$AO41)*(Tabeller!N$35))","v":0},{"$f":"((Q41*Budsjett_FL!$AO41)*(Tabeller!O$35))","v":0},{"$f":"((R41*Budsjett_FL!$AO41)*(Tabeller!P$35))","v":0},{"$f":"((S41*Budsjett_FL!$AO41)*(Tabeller!Q$35))","v":0},{"$f":"((T41*Budsjett_FL!$AO41)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR41*$E$82,AR41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS41*$E$82,AS41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT41*$E$82,AT41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU41*$E$82,AU41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV41*$E$82,AV41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW41*$E$82,AW41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX41*$E$82,AX41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY41*$E$82,AY41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ41*$E$82,AZ41*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA41*$E$82,BA41*Budsjett_FL!$F$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AR41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY41*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ41*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA41*(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($B41=\"Teknisk/adm. Bistand\",(K41/1628)*Tabeller!J$11,(K41/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(L41/1628)*Tabeller!K$11,(L41/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(M41/1628)*Tabeller!L$11,(M41/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(N41/1628)*Tabeller!M$11,(N41/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(O41/1628)*Tabeller!N$11,(O41/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(P41/1628)*Tabeller!O$11,(P41/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(Q41/1628)*Tabeller!P$11,(Q41/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(R41/1628)*Tabeller!Q$11,(R41/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(S41/1628)*Tabeller!R$11,(S41/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B41=\"Teknisk/adm. Bistand\",(T41/1628)*Tabeller!S$11,(T41/1628)*Tabeller!S$10),0)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,CW42)","v":0},0,0,0,{"$f":"SUM(K42:T42)/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":"AG42*Tabeller!$I$35","v":0},0,{"$f":"AI42*Tabeller!$H$26","v":0},{"$f":"SUM(AI42:AJ42,AL42)*Tabeller!$H$28","v":0},{"$f":"AH42*Tabeller!$H$27","v":0},0,{"$f":"AM42+(IF(B42=\"Teknisk adm bistand\",Registrering!$E$51,Registrering!$B$51))","v":465000},{"$f":"AM42/Tabeller!$H$5","v":0},null,null,{"$f":"((K42*Budsjett_FL!$AO42)*(Tabeller!I$37))","v":0},{"$f":"((L42*Budsjett_FL!$AO42)*(Tabeller!J$35))","v":0},{"$f":"((M42*Budsjett_FL!$AO42)*(Tabeller!K$35))","v":0},{"$f":"((N42*Budsjett_FL!$AO42)*(Tabeller!L$35))","v":0},{"$f":"((O42*Budsjett_FL!$AO42)*(Tabeller!M$35))","v":0},{"$f":"((P42*Budsjett_FL!$AO42)*(Tabeller!N$35))","v":0},{"$f":"((Q42*Budsjett_FL!$AO42)*(Tabeller!O$35))","v":0},{"$f":"((R42*Budsjett_FL!$AO42)*(Tabeller!P$35))","v":0},{"$f":"((S42*Budsjett_FL!$AO42)*(Tabeller!Q$35))","v":0},{"$f":"((T42*Budsjett_FL!$AO42)*(Tabeller!R$35))","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(IF($F$83=$K$82,AR42*$E$82,AR42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AS42*$E$82,AS42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AT42*$E$82,AT42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AU42*$E$82,AU42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AV42*$E$82,AV42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AW42*$E$82,AW42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AX42*$E$82,AX42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AY42*$E$82,AY42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,AZ42*$E$82,AZ42*Budsjett_FL!$F$83),0)","v":0},{"$f":"IFERROR(IF($F$83=$K$82,BA42*$E$82,BA42*Budsjett_FL!$F$83),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"-(AR42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AS42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AT42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AU42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AV42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AW42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AX42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AY42*(1+Tabeller!$I$68))","v":0},{"$f":"-(AZ42*(1+Tabeller!$I$68))","v":0},{"$f":"-(BA42*(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($B42=\"Teknisk/adm. Bistand\",(K42/1628)*Tabeller!J$11,(K42/1628)*Tabeller!J$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(L42/1628)*Tabeller!K$11,(L42/1628)*Tabeller!K$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(M42/1628)*Tabeller!L$11,(M42/1628)*Tabeller!L$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(N42/1628)*Tabeller!M$11,(N42/1628)*Tabeller!M$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(O42/1628)*Tabeller!N$11,(O42/1628)*Tabeller!N$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(P42/1628)*Tabeller!O$11,(P42/1628)*Tabeller!O$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(Q42/1628)*Tabeller!P$11,(Q42/1628)*Tabeller!P$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(R42/1628)*Tabeller!Q$11,(R42/1628)*Tabeller!Q$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(S42/1628)*Tabeller!R$11,(S42/1628)*Tabeller!R$10),0)","v":0},{"$f":"IFERROR(IF($B42=\"Teknisk/adm. Bistand\",(T42/1628)*Tabeller!S$11,(T42/1628)*Tabeller!S$10),0)","v":0}]
[null,"Sum timelønn",{"$f":"SUM(C34:C42)","v":0},{"$f":"SUM(D34:D42)","v":0},{"$f":"SUM(E34:E42)","v":0},{"$f":"SUM(F34:F42)","v":0},{"$f":"SUM(G34:G42)","v":0},null,null,null,{"$f":"SUM(K34:K42)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR34:AR42)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR43:BA43)","v":0},{"$f":"SUM(BC34:BC42)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BO34:BO42)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CA34:CA42)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CM34:CM42)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DA34:DA42)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DN34:DN42)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EA34:EA42)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EN34:EN42)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FB34:FB42)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FO34:FO42)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Total arbeidsinnsats ",{"$f":"C31+C25+C13+C43","v":0},{"$f":"D31+D25+D13+D43","v":0},{"$f":"E31+E25+E13+E43","v":0},{"$f":"F31+F25+F13+F43","v":0},{"$f":"G13+G31+G25+G43","v":0},null,null,null,{"$f":"(K13/12)+K31+K25+(K43/Tabeller!$H$5)","v":0},{"$f":"(L13/12)+L31+L25+(L43/Tabeller!$H$5)","v":0},{"$f":"(M13/12)+M31+M25+(M43/Tabeller!$H$5)","v":0},{"$f":"(N13/12)+N31+N25+(N43/Tabeller!$H$5)","v":0},{"$f":"(O13/12)+O31+O25+(O43/Tabeller!$H$5)","v":0},{"$f":"(P13/12)+P31+P25+(P43/Tabeller!$H$5)","v":0},{"$f":"(Q13/12)+Q31+Q25+(Q43/Tabeller!$H$5)","v":0},{"$f":"(R13/12)+R31+R25+(R43/Tabeller!$H$5)","v":0},{"$f":"(S13/12)+S31+S25+(S43/Tabeller!$H$5)","v":0},{"$f":"(T13/12)+T31+T25+(T43/Tabeller!$H$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR31+AR25+AR13+AR43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR45:BA45)","v":0},{"$f":"BC31+BC25+BC13+BC43","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"BO31+BO25+BO13+BO43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO45:BX45)","v":0},null,{"$f":"CA31+CA25+CA13+CA43","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"CM31+CM25+CM13+CM43","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"DA31+DA25+DA13+DA43","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DN31+DN25+DN13+DN43","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EA31+EA25+EA13+EA43","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EN31+EN25+EN13+EN43","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"FB31+FB25+FB13+FB43","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"FO31+FO25+FO13+FO43","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,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",{"$f":"K33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Det i gult låg med link ",null,null,null,null,null,null,null,{"$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,{"$f":"CM33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"DA33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"DN33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EA33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EN33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FB33","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0]
[null,null,{"$f":"CW48","v":0},{"$f":"IF(B48=\"\",0,VLOOKUP(B48,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C48=0,0,G48*D48)","v":0},{"$f":"SUM(K48:T48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"til feil lønnsmultiplikator",null,null,null,null,null,null,null,{"$f":"K48*$D48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B48","v":0},{"$f":"-AR48","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM48:CV48)","v":0},null,null,{"$f":"CL48","v":0},{"$f":"IF($H48=\"NFR\",CM48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA48:DJ48)","v":0},null,0,{"$f":"IF($H48=$DM$1,CM48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN48:DW48)","v":0},null,0,{"$f":"IF($H48=$DZ$1,CM48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA48:EJ48)","v":0},null,0,{"$f":"IF($H48=$EM$1,CM48,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN48:EW48)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB48:FK48)","v":0}]
[null,null,0,{"$f":"IF(B49=\"\",0,VLOOKUP(B49,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C49=0,0,G49*D49)","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,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,{"$f":"B49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM49:CV49)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA49:DJ49)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN49:DW49)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA49:EJ49)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN49:EW49)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB49:FK49)","v":0}]
[null,null,0,{"$f":"IF(B50=\"\",0,VLOOKUP(B50,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lønnsmultiplikator i Tabeller er lagt inn",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B50","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,{"$f":"SUM(DA50:DJ50)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN50:DW50)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA50:EJ50)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN50:EW50)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB50:FK50)","v":0}]
[null,null,{"$f":"CW51","v":0},{"$f":"IF(B51=\"\",0,VLOOKUP(B51,Tabeller!$G$63:$I$67,3,FALSE))","v":0},null,{"$f":"IF(C51=0,0,G51*D51)","v":0},{"$f":"SUM(K51:T51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lønnsmultiplikator i Tabeller er lagt inn",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B51","v":0},{"$f":"-AR51","v":0},{"$f":"-AS51","v":0},{"$f":"-AT51","v":0},{"$f":"-AU51","v":0},{"$f":"-AV51","v":0},{"$f":"-AW51","v":0},{"$f":"-AX51","v":0},{"$f":"-AY51","v":0},{"$f":"-AZ51","v":0},{"$f":"-BA51","v":0},{"$f":"SUM(CM51:CV51)","v":0},null,null,{"$f":"CL51","v":0},{"$f":"IF($H51=\"NFR\",CM51,0)","v":0},{"$f":"IF($H51=\"NFR\",CN51,0)","v":0},{"$f":"IF($H51=\"NFR\",CO51,0)","v":0},{"$f":"IF($H51=\"NFR\",CP51,0)","v":0},{"$f":"IF($H51=\"NFR\",CQ51,0)","v":0},{"$f":"IF($H51=\"NFR\",CR51,0)","v":0},{"$f":"IF($H51=\"NFR\",CS51,0)","v":0},{"$f":"IF($H51=\"NFR\",CT51,0)","v":0},{"$f":"IF($H51=\"NFR\",CU51,0)","v":0},{"$f":"IF($H51=\"NFR\",CV51,0)","v":0},{"$f":"SUM(DA51:DJ51)","v":0},null,{"$f":"CZ51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN51:DW51)","v":0},null,{"$f":"DM51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA51:EJ51)","v":0},null,{"$f":"DZ51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN51:EW51)","v":0},null,null,{"$f":"EM51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FB51:FK51)","v":0}]
[null,"Sum stipender",{"$f":"SUM(C48:C51)","v":0},{"$f":"SUM(D48:D51)","v":0},null,{"$f":"SUM(F48:F51)","v":0},{"$f":"SUM(G48:G51)","v":0},null,null,null,{"$f":"SUM(K48:K51)","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,"med for få desimaler",null,null,null,null,null,null,null,{"$f":"SUM(AR48:AR51)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM48:CM51)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(DA48:DA51)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(DN48:DN51)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EA48:EA51)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(EN48:EN51)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(FB48:FB51)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Drift","Inntekter",null,null,"Totalt",null,"Finansiør",null,"Kommentarfelt",{"$f":"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,{"$f":"K54","v":2024},{"$f":"L54","v":2025},{"$f":"M54","v":2026},{"$f":"N54","v":2027},{"$f":"O54","v":2028},{"$f":"P54","v":2029},{"$f":"Q54","v":2030},{"$f":"R54","v":2031},{"$f":"S54","v":2032},{"$f":"T54","v":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,{"$f":"AR54","v":2024},{"$f":"AS54","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"AR54","v":2024},{"$f":"AS54","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DN47","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"EA47","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,0,{"$f":"EN47","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0,null,null,0,{"$f":"FB47","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,0]
[null,"Generelle driftsmidler (kun NFR)",null,null,null,{"$f":"SUM(K55:W55)","v":0},null,null,null,"Dekkes fra rundsum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR55:BA55)","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$28=\"Fast beløp\",0,-F56)","v":0},null,null,{"$f":"SUM(K56:T56)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B56","v":0},{"$f":"IF($H56=\"Egenandel\",0,-AR56)","v":0},{"$f":"IF($H56=\"Egenandel\",0,-AS56)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CM56:CV56)","v":0},null,null,{"$f":"CL56","v":0},{"$f":"IF($H56=\"NFR\",CM56,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA56:DJ56)","v":0},null,0,{"$f":"IF($H56=$DM$1,CM56,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN56:DW56)","v":0},null,0,{"$f":"IF($H56=$DZ$1,CM56,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA56:EJ56)","v":0},null,0,{"$f":"IF($H56=$EM$1,CM56,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN56:EW56)","v":0},null,null,0,{"$f":"IF($H56=$FA$1,AR56,0)","v":0},{"$f":"IF($H56=$FA$1,-AS56,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(FB56:FK56)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F57)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($H57=\"Egenandel\",0,-AR57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM57:CV57)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA57:DJ57)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN57:DW57)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA57:EJ57)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN57:EW57)","v":0},null,null,0,{"$f":"IF($H57=$FA$1,AR57,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F58)","v":0},null,null,{"$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,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR58:BA58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($H58=\"Egenandel\",0,-AR58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AS58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AT58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AU58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AV58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AW58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AX58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AY58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-AZ58)","v":0},{"$f":"IF($H58=\"Egenandel\",0,-BA58)","v":0},{"$f":"SUM(CM58:CV58)","v":0},null,null,{"$f":"CL58","v":0},{"$f":"IF($H58=\"NFR\",CM58,0)","v":0},{"$f":"IF($H58=\"NFR\",CN58,0)","v":0},{"$f":"IF($H58=\"NFR\",CO58,0)","v":0},{"$f":"IF($H58=\"NFR\",CP58,0)","v":0},{"$f":"IF($H58=\"NFR\",CQ58,0)","v":0},{"$f":"IF($H58=\"NFR\",CR58,0)","v":0},{"$f":"IF($H58=\"NFR\",CS58,0)","v":0},{"$f":"IF($H58=\"NFR\",CT58,0)","v":0},{"$f":"IF($H58=\"NFR\",CU58,0)","v":0},{"$f":"IF($H58=\"NFR\",CV58,0)","v":0},0,null,{"$f":"CZ58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN58:DW58)","v":0},null,{"$f":"DM58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA58:EJ58)","v":0},null,{"$f":"DZ58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN58:EW58)","v":0},null,null,{"$f":"EM58","v":0},{"$f":"IF($H58=$FA$1,AR58,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB58:FK58)","v":0}]
[null,null,{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F59)","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR59:BA59)","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,{"$f":"SUM(DA59:DJ59)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF($H59=$FA$1,AR59,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Leiested - internt finansiert",null,null,null,0,null,"Egenandel",null,null,{"$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$64=\"Egenandel\",Leiested!N64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,"Leiested - internt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - internt finansiert",{"$f":"(IF($H60=$FA$1,AR60,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB60:FK60)","v":0}]
[null,"Leiested - eksternt finansiert",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F61)","v":0},null,null,0,null,"Eksternt",null," ",{"$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$64=\"Egenandel\",0,Leiested!N64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leiested - eksternt finansiert",0,0,0,0,0,0,0,0,0,0,0,null,null,"Leiested - eksternt finansiert",{"$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($H61=$FA$1,AR61,0)","v":0},{"$f":"IF($H61=$FA$1,-AS61,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiert drift",null,null,null,0,null,"Egenandel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenfinansiert drift",0,0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift",0,0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H62=$DM$1,CM62,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H62=$DZ$1,CM62,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Egenfinansiert drift",{"$f":"IF($H62=$EM$1,CM62,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Egenfinansiert drift",{"$f":"IF($H62=$FA$1,AR62,0)","v":0},{"$f":"IF($H62=$FA$1,AS62,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Sum drift",{"$f":"SUM(C55:C62)","v":0},null,null,{"$f":"SUM(F55:F62)","v":0},null,null,null,null,{"$f":"SUM(K55:K62)","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,{"$f":"SUM(AR55:AR62)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum drift",{"$f":"SUM(CM56:CM62)","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",{"$f":"SUM(FB56:FB62)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"REGISTRER INNTEKTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Inntekter fast eksternt beløp","Inntekter",null,null,"Totalt",null,null,null,"Kommentarfelt",{"$f":"K54","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,{"$f":"K65","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR65","v":2024},{"$f":"AS65","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,"Totalt",null,null,null,{"$f":"AR65","v":2024},{"$f":"AS65","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,0,null,0,{"$f":"DN61","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EA61","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"EN61","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"FB61","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Internasjonal finansiering",null,null,null,{"$f":"SUM(K66:T66)","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,{"$f":"SUM(AR66:BA66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B66","v":"Internasjonal finansiering"},{"$f":"IF($H66=\"Egenandel\",0,-AR66)","v":0},{"$f":"IF($H66=\"Egenandel\",0,-AS66)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CM66:CV66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Anne offentlig finansiering",null,null,null,{"$f":"SUM(K67:T67)","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,null,null,null,null,null,null,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",{"$f":"IF($H67=\"Egenandel\",0,-AR67)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM67:CV67)","v":0},null,null,{"$f":"CL67","v":"Anne offentlig finansiering"},{"$f":"IF($H67=\"NFR\",CM67,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA67:DJ67)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H67=$DM$1,CM67,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN67:DW67)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H67=$DZ$1,CM67,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA67:EJ67)","v":0},null,"Anne offentlig finansiering",{"$f":"IF($H67=$EM$1,CM67,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN67:EW67)","v":0},null,null,"Anne offentlig finansiering",{"$f":"IF($H67=$FA$1,AR67,0)","v":0},{"$f":"IF($H67=$FA$1,-AS67,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(FB67:FK67)","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,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",{"$f":"IF($H68=\"Egenandel\",0,-AR68)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM68:CV68)","v":0},null,null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA68:DJ68)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DN68:DW68)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA68:EJ68)","v":0},null,"Annen privat finansiering",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN68:EW68)","v":0},null,null,"Annen privat finansiering",{"$f":"IF($H68=$FA$1,AR68,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Fra Norges Forskningsråd",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,"Fra Norges Forskningsråd",0,0,0,0,0,0,0,0,0,0,0,null,null,"Fra Norges Forskningsråd",{"$f":"IF($H69=$FA$1,AR69,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Viderefordelte midler",{"$f":"IF(Registrering!$B$28=\"Fast beløp\",0,-F70)","v":0},null,null,{"$f":"SUM(K70:T70)","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,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"IF($H70=\"Egenandel\",0,-AR70)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM70:CV70)","v":0},null,null,"Viderefordelte midler",0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum",{"$f":"SUM(C66:C70)","v":0},null,null,{"$f":"SUM(F66:F70)","v":0},null,null,null,null,{"$f":"SUM(K66:K70)","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,{"$f":"SUM(AR66:AR70)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR71:BA71)","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",{"$f":"SUM(CM66:CM70)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Sum",0,0,0,0,0,0,0,0,0,0,0,null,"Sum",{"$f":"IF($H71=$DM$1,CM71,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Sum",{"$f":"IF($H71=$DZ$1,CM71,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Sum",{"$f":"IF($H71=$EM$1,CM71,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Sum",{"$f":"SUM(FB67:FB69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB71:FK71)","v":0}]
[]
[null,"Analyse av inntektsbilde"]
[null,"Eksterne inntekter",{"$f":"C63+C52+C43+C31+C25+C13+C71","v":0},null,null,{"$f":"SUM(K74:T74)","v":0},null,null,null,null,{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Registrering!$B$28,$CL$74:$CW$76,11,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rundsummer NFR",{"$f":"CM63+CM45+CM52+CM70","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM74:CV74)","v":0},null,null,null,{"$f":"SUM(DA56:DA62)+SUM(DA48:DA51)+SUM(DA34:DA42)+SUM(DA16:DA24)+SUM(DA4:DA12)+DA70","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL56:DL62)+SUM(DL48:DL51)+SUM(DL34:DL42)+SUM(DL16:DL24)+SUM(DL4:DL12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(FA56:FA62)+SUM(FA48:FA51)+SUM(FA34:FA42)+SUM(FA16:FA24)+SUM(FA4:FA12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Faktisk inntekter NFR",null,null,null,{"$f":"SUM(K75:T75)","v":0},null,null,null,null,{"$f":"K74/2","v":0},{"$f":"L74/2","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$f":"K71-K70","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM75:CV75)","v":0},null,null,"Lønn",{"$f":"DA45+DA52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DK52+DK45+DK25+DK13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR45+AR52+AR63+AR70+BC45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR76:BA76)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",{"$f":"-(AR31+CA45+FB74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CM76:CV76)","v":0}]
[null,"Inntekter fra LOS og fakultetet legges inn på Prosjekteierarkfanen - dette som korreksjon av nettobidraget. "]
[]
[]
[null,"Total overhead (indirekte kostnader)",null,null,{"$f":"IFERROR((SUM(FO45:FX45))/(SUM(AR45:BA45)),0)","v":0}]
[null,"Benyttet påslag overhead (indirekte kostnader)",null,null,{"$f":"IF(E82>E80,E82,E80)","v":0}]
[null,"Finansiørs betalingsvillighet for Eksternt finansiert overhead",null,null,{"$f":"IFERROR(IF(E83=\"\",IF(-SUM((Budsjett_FL!$F$74/2)+$F$52,(Budsjett_FL!$F$63-$F$60-F62+F70/2),Budsjett_FL!$D$13,$D$43)/SUM(Budsjett_FL!$D$13+$D$43)<0,0,-SUM((Budsjett_FL!$F$74/2)+$F$52,(Budsjett_FL!$F$63-$F$60-F62+F70/2),Budsjett_FL!$D$13,$D$43)/SUM(Budsjett_FL!$D$13+$D$43)),E83),0)","v":0}]
[null,"Prosjekteiers policy for Eksternt finansiert overhead"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prosjektleder/adm.leder",{"$f":"SUMIF($CL$4:$CL$24,$CL84,CM$4:CM$24)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Salderingsbeløp (overføres til generelle driftsmidler)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forsker - professor",{"$f":"SUMIF($CL$4:$CL$24,$CL86,CM$4:CM$24)","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,"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,"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,"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,"Stipendiat",0,0,0,0,0,0,0,0,0,0]

{"sheet":"Budsjett oppdrag","index":4,"n_rows":28,"n_cols":70,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,"Prosjekttittel:",{"$f":"Registrering!B3","v":"Haiex "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,null,null,null,null,null,"OVERHEADKOSTNADER (Kalkyegrunnlag timer)"]
[null,"Prosjektansatte  ",null,"Alle beløp er angitt i hele kroner",null,null,null,null,null,null,"REGISTRER  ANTAll TIMER",null,"1628 timer per år"]
[null,"Prosjektansatte","Sum timer","Lønn og sos. kostnader","Overhead","Totalt","Timepris ","Frikjøp eksisterende ansatt eller prosjektansatt?","Årslønn","Navn",{"$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,null,null,"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":"AS3","v":2024},2015,{"$f":"AU3","v":2026},2027,2028,2029,2030,2031,2032,2033,"sum overhead","Sum lønn og overhead","timepris pr stillingskategori"]
[null,null,{"$f":"SUM(K4:T4)","v":0},{"$f":"SUM(AS4:BB4)","v":0},{"$f":"IFERROR(SUM(BD4:BM4),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,null,null,{"$f":"I4","v":0},{"$f":"AG4*Tabeller!$I$35","v":0},{"$f":"IF(AG4>0,(AH4-400)/52*47,0)","v":0},{"$f":"AI4*Tabeller!$H$26","v":0},{"$f":"SUM(AI4:AJ4,AL4)*Tabeller!$H$28","v":0},{"$f":"AH4*Tabeller!$H$27","v":0},{"$f":"SUM(AI4:AL4)","v":0},{"$f":"AM4+IF(B4=\"Teknisk/adm. bistand\",Registrering!$E$51,Registrering!$B$51)","v":465000},{"$f":"AM4/Tabeller!$H$5","v":0},{"$f":"(AN4-AM4)/Tabeller!$H$5","v":285.6265356265356},{"$f":"AO4+AP4","v":285.6265356265356},null,{"$f":"((K4*$AO4))","v":0},{"$f":"((L4*$AO4))*Tabeller!J$35","v":0},{"$f":"((M4*$AO4))*Tabeller!K$35","v":0},{"$f":"((N4*$AO4))*Tabeller!L$35","v":0},{"$f":"((O4*$AO4))*Tabeller!M$35","v":0},{"$f":"((P4*$AO4))*Tabeller!N$35","v":0},{"$f":"((Q4*$AO4))*Tabeller!O$35","v":0},{"$f":"((R4*$AO4))*Tabeller!P$35","v":0},{"$f":"((S4*$AO4))*Tabeller!Q$35","v":0},{"$f":"((T4*$AO4))*Tabeller!R$35","v":0},{"$f":"SUM(AS4:BB4)","v":0},{"$f":"IF($B4=Tabeller!$G$62,((K4/Tabeller!$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(BD4:BM4)","v":0},{"$f":"BC4+BN4","v":0}]
[null,null,{"$f":"SUM(K5:T5)","v":0},{"$f":"SUM(AS5:BB5)","v":0},{"$f":"IFERROR(SUM(BD5:BM5),0)","v":0},0,{"$f":"IFERROR((F5/C5),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I5","v":0},{"$f":"AG5*Tabeller!$I$35","v":0},{"$f":"IF(AG5>0,(AH5-400)/52*47,0)","v":0},{"$f":"AI5*Tabeller!$H$26","v":0},{"$f":"SUM(AI5:AJ5,AL5)*Tabeller!$H$28","v":0},{"$f":"AH5*Tabeller!$H$27","v":0},{"$f":"SUM(AI5:AL5)","v":0},{"$f":"AM5+IF(B5=\"Teknisk/adm. bistand\",Registrering!$E$51,Registrering!$B$51)","v":465000},{"$f":"AM5/Tabeller!$H$5","v":0},{"$f":"(AN5-AM5)/Tabeller!$H$5","v":285.6265356265356},{"$f":"AO5+AP5","v":285.6265356265356},null,{"$f":"((K5*$AO5))","v":0},{"$f":"((L5*$AO5))*Tabeller!J$35","v":0},{"$f":"((M5*$AO5))*Tabeller!K$35","v":0},{"$f":"((N5*$AO5))*Tabeller!L$35","v":0},{"$f":"((O5*$AO5))*Tabeller!M$35","v":0},{"$f":"((P5*$AO5))*Tabeller!N$35","v":0},{"$f":"((Q5*$AO5))*Tabeller!O$35","v":0},{"$f":"((R5*$AO5))*Tabeller!P$35","v":0},{"$f":"((S5*$AO5))*Tabeller!Q$35","v":0},{"$f":"((T5*$AO5))*Tabeller!R$35","v":0},{"$f":"SUM(AS5:BB5)","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(BD5:BM5)","v":0},{"$f":"BC5+BN5","v":0}]
[null,null,0,0,0,{"$f":"SUM(D6:E6)","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,0,{"$f":"AG6*Tabeller!$I$35","v":0},0,{"$f":"AI6*Tabeller!$H$26","v":0},{"$f":"SUM(AI6:AJ6,AL6)*Tabeller!$H$28","v":0},{"$f":"AH6*Tabeller!$H$27","v":0},0,{"$f":"AM6+IF(B6=\"Teknisk/adm. Bistand\",Registrering!$E$51,Registrering!$B$51)","v":465000},{"$f":"AM6/Tabeller!$H$5","v":0},{"$f":"(AN6-AM6)/Tabeller!$H$5","v":285.6265356265356},285.6265356265356,null,{"$f":"((K6*$AO6))","v":0},{"$f":"((L6*$AO6))*Tabeller!J$35","v":0},{"$f":"((M6*$AO6))*Tabeller!K$35","v":0},{"$f":"((N6*$AO6))*Tabeller!L$35","v":0},{"$f":"((O6*$AO6))*Tabeller!M$35","v":0},{"$f":"((P6*$AO6))*Tabeller!N$35","v":0},{"$f":"((Q6*$AO6))*Tabeller!O$35","v":0},{"$f":"((R6*$AO6))*Tabeller!P$35","v":0},{"$f":"((S6*$AO6))*Tabeller!Q$35","v":0},{"$f":"((T6*$AO6))*Tabeller!R$35","v":0},0,{"$f":"IF($B6=Tabeller!$G$62,((K6/Tabeller!$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$35,1)","v":0},0,0]
[null,"Sum prosjektansatte",{"$f":"SUM(C4:C6)","v":0},{"$f":"SUM(D4:D6)","v":0},{"$f":"SUM(E4:E6)","v":0},{"$f":"SUM(F4:F6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS4:AS6)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS7:BB7)","v":0},{"$f":"SUM(BD4:BD6)","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",{"$f":"K3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K9","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,{"$f":"SUM(K10:T10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS10:BB10)","v":0}]
[null,null,null,null,null,{"$f":"SUM(K11:T11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$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,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(K13:T13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS13:BB13)","v":0}]
[null,"Viderefordelte midler",null,null,null,{"$f":"SUM(K14:T14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS14:BB14)","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,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS15:BB15)","v":0}]
[null,"Sum driftsmidler",null,null,null,{"$f":"SUM(F9:F15)","v":0},null,null,null,null,{"$f":"SUM(K10:K15)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS10:AS15)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totalt budsjetterte kostnader",null,null,null,{"$f":"SUM(K18:T18)","v":0},null,null,null,null,{"$f":"AS7+BD7+AS16","v":0},0,0,0,0,0,0,0,0,0]
[null,"Tillegg for uforutsette hendelser",null,null,null,{"$f":"SUM(K19:T19)","v":0},null,null,{"$f":"Registrering!B39","v":0},null,{"$f":"K18*Registrering!$B$39","v":0},{"$f":"L18*Registrering!$B$39","v":0},{"$f":"M18*Registrering!$B$39","v":0},{"$f":"N18*Registrering!$B$39","v":0},{"$f":"O18*Registrering!$B$39","v":0},{"$f":"P18*Registrering!$B$39","v":0},{"$f":"Q18*Registrering!$B$39","v":0},{"$f":"R18*Registrering!$B$39","v":0},{"$f":"S18*Registrering!$B$39","v":0},{"$f":"T18*Registrering!$B$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum kostnader",{"$f":"AS7+AS16+BD7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS19:BB19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD5*1.03","v":0}]
[null,"Tillegg for fortjeneste",null,null,null,0,null,null,{"$f":"Registrering!B40","v":0},null,{"$f":"(K18+K19)*Registrering!$B$40","v":0},{"$f":"(L18+L19)*Registrering!$B$40","v":0},{"$f":"(M18+M19)*Registrering!$B$40","v":0},{"$f":"(N18+N19)*Registrering!$B$40","v":0},{"$f":"(O18+O19)*Registrering!$B$40","v":0},{"$f":"(P18+P19)*Registrering!$B$40","v":0},{"$f":"(Q18+Q19)*Registrering!$B$40","v":0},{"$f":"(R18+R19)*Registrering!$B$40","v":0},{"$f":"(S18+S19)*Registrering!$B$40","v":0},{"$f":"(T18+T19)*Registrering!$B$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$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(AS20:BB20)","v":0}]
[null,"Inntekter eksklusiv merverdigavgift",null,null,null,0,null,null,null,null,{"$f":"SUM(K18:K20)","v":0},{"$f":"SUM(L18:L20)","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,"Egenandel",{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AS20+AS19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AT20+AT19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AU20+AU19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AV20+AV19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AW20+AW19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AX20+AX19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AY20+AY19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AZ20+AZ19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BA20+BA19)","v":0},{"$f":"-IF($J$18=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BB20+BB19)","v":0},{"$f":"SUM(AS21:BB21)","v":0}]
[null,"Merverdiavgift",null,null,null,0,null,null,{"$f":"Registrering!B41","v":0},null,{"$f":"K21*Registrering!$B$41","v":0},{"$f":"L21*Registrering!$B$41","v":0},{"$f":"M21*Registrering!$B$41","v":0},{"$f":"N21*Registrering!$B$41","v":0},{"$f":"O21*Registrering!$B$41","v":0},{"$f":"P21*Registrering!$B$41","v":0},{"$f":"Q21*Registrering!$B$41","v":0},{"$f":"R21*Registrering!$B$41","v":0},{"$f":"S21*Registrering!$B$41","v":0},{"$f":"T21*Registrering!$B$41","v":0}]
[null,"Inntekter inklusiv merverdiavgift",null,null,null,0,null,null,null,null,{"$f":"K21+K22","v":0},{"$f":"L21+L22","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Total overhead (indirekte kostnader)",{"$f":"IFERROR((BN7/BC7),\"\")","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":"K26-K27","v":0}]

{"sheet":"Konferansemal","index":5,"n_rows":50,"n_cols":68,"rows_kept":50,"cut":false,"hidden":true,"merged":[[26,16,32,19],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[18,1,18,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[26,1,26,2]]}
[null,"Prosjekttittel:",null,{"$f":"IF([3]Registrering!C7=\"\",\"\",[3]Registrering!C7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LØNNS- OG DRIFTSKOSTNADER",null,null,null,null,null,null,null,null,null,null,"OVERHEADKOSTNADER (Kalkyegrunnlag timer)"]
[null,null,null,null,null,"REGISTRER  ANTAll TIMER",null,"1628 timer per år",null,null,null,null,null,null,null,null,"(Alle beløp er angitt i hele kroner)"]
[null,"Lønnskostnader","Velg frikjøp eksisterende ansatt eller prosjektansatt","Årslønn","Navn",{"$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,"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":"AS3","v":2024},2015,{"$f":"AU3","v":2026},2027,2028,2029,2030,2031,2032,2033,"sum overhead","Sum lønn og overhead","timepris pr stillingskategori"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F4:O4)","v":0},{"$f":"SUM(AS4:BB4)","v":0},{"$f":"IFERROR(SUM(BD4:BM4),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,{"$f":"D4","v":0},{"$f":"AG4*Tabeller!$I$35","v":0},{"$f":"IF(AG4>0,(AH4-400)/52*47,0)","v":0},{"$f":"AI4*Tabeller!$H$26","v":0},{"$f":"SUM(AI4:AJ4,AL4)*Tabeller!$H$28","v":0},{"$f":"AH4*Tabeller!$H$27","v":0},{"$f":"SUM(AI4:AL4)","v":0},{"$f":"AM4+IF(B4=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AM4/Tabeller!$H$5","v":0},{"$f":"(AN4-AM4)/Tabeller!$H$5","v":0},{"$f":"AO4+AP4","v":0},null,{"$f":"((F4*Konferansemal!$AO4))","v":0},{"$f":"((G4*Konferansemal!$AO4)*Tabeller!$J$35)","v":0},{"$f":"((H4*Konferansemal!$AO4)*Tabeller!$K$35)","v":0},{"$f":"((I4*Konferansemal!$AO4)*Tabeller!$L$35)","v":0},{"$f":"((J4*Konferansemal!$AO4)*Tabeller!$M$35)","v":0},{"$f":"((K4*Konferansemal!$AO4)*Tabeller!$N$35)","v":0},{"$f":"((L4*Konferansemal!$AO4)*Tabeller!$O$35)","v":0},{"$f":"((M4*Konferansemal!$AO4)*Tabeller!$P$35)","v":0},{"$f":"((N4*Konferansemal!$AO4)*Tabeller!$Q$35)","v":0},{"$f":"((O4*Konferansemal!$AO4)*Tabeller!$R$35)","v":0},{"$f":"SUM(AS4:BB4)","v":0},{"$f":"(AS4*Registrering!$B$49)","v":0},{"$f":"(AT4*Registrering!$B$49)","v":0},{"$f":"(AU4*Registrering!$B$49)","v":0},{"$f":"(AV4*Registrering!$B$49)","v":0},{"$f":"(AW4*Registrering!$B$49)","v":0},{"$f":"(AX4*Registrering!$B$49)","v":0},{"$f":"(AY4*Registrering!$B$49)","v":0},{"$f":"(AZ4*Registrering!$B$49)","v":0},{"$f":"(BA4*Registrering!$B$49)","v":0},{"$f":"(BB4*Registrering!$B$49)","v":0},{"$f":"SUM(BD4:BM4)","v":0},{"$f":"BC4+BN4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(AS5:BB5)","v":0},{"$f":"IFERROR(SUM(BD5:BM5),0)","v":0},0,{"$f":"IFERROR((S5/P5),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D5","v":0},{"$f":"AG5*Tabeller!$I$35","v":0},{"$f":"AG5*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AH5*Tabeller!$L$26","v":0},{"$f":"AH5*Tabeller!$L$28","v":0},{"$f":"AH5*Tabeller!$L$27","v":0},{"$f":"SUM(AI5:AL5)","v":0},{"$f":"AM5+IF(B5=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AM5/Tabeller!$H$5","v":0},{"$f":"(AN5-AM5)/Tabeller!$H$5","v":0},{"$f":"AO5+AP5","v":0},null,{"$f":"((F5*Konferansemal!$AO5))","v":0},{"$f":"((G5*Konferansemal!$AO5)*Tabeller!$J$35)","v":0},{"$f":"((H5*Konferansemal!$AO5)*Tabeller!$K$35)","v":0},{"$f":"((I5*Konferansemal!$AO5)*Tabeller!$L$35)","v":0},{"$f":"((J5*Konferansemal!$AO5)*Tabeller!$M$35)","v":0},{"$f":"((K5*Konferansemal!$AO5)*Tabeller!$N$35)","v":0},{"$f":"((L5*Konferansemal!$AO5)*Tabeller!$O$35)","v":0},{"$f":"((M5*Konferansemal!$AO5)*Tabeller!$P$35)","v":0},{"$f":"((N5*Konferansemal!$AO5)*Tabeller!$Q$35)","v":0},{"$f":"((O5*Konferansemal!$AO5)*Tabeller!$R$35)","v":0},{"$f":"SUM(AS5:BB5)","v":0},{"$f":"(AS5*Registrering!$B$49)","v":0},{"$f":"(AT5*Registrering!$B$49)","v":0},{"$f":"(AU5*Registrering!$B$49)","v":0},{"$f":"(AV5*Registrering!$B$49)","v":0},{"$f":"(AW5*Registrering!$B$49)","v":0},{"$f":"(AX5*Registrering!$B$49)","v":0},{"$f":"(AY5*Registrering!$B$49)","v":0},{"$f":"(AZ5*Registrering!$B$49)","v":0},{"$f":"(BA5*Registrering!$B$49)","v":0},{"$f":"(BB5*Registrering!$B$49)","v":0},{"$f":"SUM(BD5:BM5)","v":0},{"$f":"BC5+BN5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(AS6:BB6)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":0},{"$f":"AG6*Tabeller!$I$35","v":0},{"$f":"AG6*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AH6*Tabeller!$L$26","v":0},{"$f":"AH6*Tabeller!$L$28","v":0},{"$f":"AH6*Tabeller!$L$27","v":0},0,{"$f":"AM6+IF(B6=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AM6/Tabeller!$H$5","v":0},{"$f":"(AN6-AM6)/Tabeller!$H$5","v":0},0,null,{"$f":"((F6*Konferansemal!$AO6))","v":0},{"$f":"((G6*Konferansemal!$AO6)*Tabeller!$J$35)","v":0},{"$f":"((H6*Konferansemal!$AO6)*Tabeller!$K$35)","v":0},{"$f":"((I6*Konferansemal!$AO6)*Tabeller!$L$35)","v":0},{"$f":"((J6*Konferansemal!$AO6)*Tabeller!$M$35)","v":0},{"$f":"((K6*Konferansemal!$AO6)*Tabeller!$N$35)","v":0},{"$f":"((L6*Konferansemal!$AO6)*Tabeller!$O$35)","v":0},{"$f":"((M6*Konferansemal!$AO6)*Tabeller!$P$35)","v":0},{"$f":"((N6*Konferansemal!$AO6)*Tabeller!$Q$35)","v":0},{"$f":"((O6*Konferansemal!$AO6)*Tabeller!$R$35)","v":0},0,{"$f":"(AS6*Registrering!$B$49)","v":0},{"$f":"(AT6*Registrering!$B$49)","v":0},{"$f":"(AU6*Registrering!$B$49)","v":0},{"$f":"(AV6*Registrering!$B$49)","v":0},{"$f":"(AW6*Registrering!$B$49)","v":0},{"$f":"(AX6*Registrering!$B$49)","v":0},{"$f":"(AY6*Registrering!$B$49)","v":0},{"$f":"(AZ6*Registrering!$B$49)","v":0},{"$f":"(BA6*Registrering!$B$49)","v":0},{"$f":"(BB6*Registrering!$B$49)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D7","v":0},{"$f":"AG7*Tabeller!$I$35","v":0},{"$f":"AG7*(Tabeller!$I$35)*Tabeller!$L$25","v":0},{"$f":"AH7*Tabeller!$L$26","v":0},{"$f":"AH7*Tabeller!$L$28","v":0},{"$f":"AH7*Tabeller!$L$27","v":0},0,{"$f":"AM7+IF(B7=\"Teknisk/adm. Bistand\",[3]Registrering!$F$30,[3]Registrering!$E$30)","v":0},{"$f":"AM7/Tabeller!$H$5","v":0},{"$f":"(AN7-AM7)/Tabeller!$H$5","v":0},0,null,{"$f":"((F7*Konferansemal!$AO7))","v":0},{"$f":"((G7*Konferansemal!$AO7)*Tabeller!$J$35)","v":0},{"$f":"((H7*Konferansemal!$AO7)*Tabeller!$K$35)","v":0},{"$f":"((I7*Konferansemal!$AO7)*Tabeller!$L$35)","v":0},{"$f":"((J7*Konferansemal!$AO7)*Tabeller!$M$35)","v":0},{"$f":"((K7*Konferansemal!$AO7)*Tabeller!$N$35)","v":0},{"$f":"((L7*Konferansemal!$AO7)*Tabeller!$O$35)","v":0},{"$f":"((M7*Konferansemal!$AO7)*Tabeller!$P$35)","v":0},{"$f":"((N7*Konferansemal!$AO7)*Tabeller!$Q$35)","v":0},{"$f":"((O7*Konferansemal!$AO7)*Tabeller!$R$35)","v":0},0,{"$f":"(AS7*Registrering!$B$49)","v":0},{"$f":"(AT7*Registrering!$B$49)","v":0},{"$f":"(AU7*Registrering!$B$49)","v":0},{"$f":"(AV7*Registrering!$B$49)","v":0},{"$f":"(AW7*Registrering!$B$49)","v":0},{"$f":"(AX7*Registrering!$B$49)","v":0},{"$f":"(AY7*Registrering!$B$49)","v":0},{"$f":"(AZ7*Registrering!$B$49)","v":0},{"$f":"(BA7*Registrering!$B$49)","v":0},{"$f":"(BB7*Registrering!$B$49)","v":0},0,0]
[null,"Sum lønn prosjektansatte",null,null,null,{"$f":"SUM(F4:F7)","v":0},150,150,150,150,150,150,150,150,150,{"$f":"SUM(P4:P7)","v":0},{"$f":"SUM(Q4:Q7)","v":0},{"$f":"SUM(R4:R7)","v":0},{"$f":"SUM(S4:S7)","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,{"$f":"SUM(AS4:AS7)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS8:BB8)","v":0},{"$f":"SUM(BD4:BD7)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Direkte driftsmidler",null,null,null,"REGISTRER DRIFTSKOSTNADER"]
[null,null,null,null,"Kommentarfelt",{"$f":"F3","v":2024},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,{"$f":"F10","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Generelle driftsmidler",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F11:O11)","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,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS11:BB11)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F13:O13)","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,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS13:BB13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS14:BB14)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F16:O16)","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,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS16:BB16)","v":0}]
[null,"Sum driftsmidler",null,null,null,{"$f":"SUM(F11:F16)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(S11:S16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS11:AS16)","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,{"$f":"10807*1.03","v":11131.210000000001}]
[null,"Personal- og indirekte kostnader",null,null,null,{"$f":"AS8+BD8","v":0},0,0,0,0,0,0,0,0,0]
[null,"Sum drift og utlegg",null,null,null,{"$f":"F17","v":0},{"$f":"G17","v":0},0,0,0,0,0,0,0,0,null,"Analyse basisøkonomien"]
[null,"Sum budsjetterte kostnader",null,null,null,{"$f":"SUM(F19:F20)","v":0},{"$f":"SUM(G19:G20)","v":0},0,0,0,0,0,0,0,0,null,"Nettobidrag:",null,{"$f":"SUMIF($C$4:$C$145,\"Frikjøp eksisterende ansatt\",Q4:Q145)","v":0}]
[null,"Fratrekk for utlegg",null,null,null,{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!F4:F145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!F4:F145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!F4:F145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!G4:G145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!G4:G145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!G4:G145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!H4:H145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!H4:H145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!H4:H145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!I4:I145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!I4:I145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!I4:I145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!J4:J145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!J4:J145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!J4:J145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!K4:K145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!K4:K145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!K4:K145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!L4:L145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!L4:L145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!L4:L145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!M4:M145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!M4:M145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!M4:M145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!N4:N145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!N4:N145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!N4:N145)","v":0},{"$f":"SUMIF($B$4:$B$145,Tabeller!$G$78,Konferansemal!O4:O145)+SUMIF($B$4:$B$145,Tabeller!$G$79,Konferansemal!O4:O145)+SUMIF($B$4:$B$145,Tabeller!$G$80,Konferansemal!O4:O145)","v":0},null,"Reserve og fortjeneste",null,{"$f":"F25+F26","v":0}]
[null,"Fratrekk for inngående merverdiavgift",null,null,null,{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!F4:F145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!F4:F145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!F4:F145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!F4:F145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!G4:G145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!G4:G145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!G4:G145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!G4:G145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!H4:H145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!H4:H145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!H4:H145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!H4:H145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!I4:I145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!I4:I145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!I4:I145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!I4:I145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!J4:J145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!J4:J145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!J4:J145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!J4:J145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!K4:K145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!K4:K145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!K4:K145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!K4:K145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!L4:L145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!L4:L145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!L4:L145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!L4:L145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!M4:M145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!M4:M145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!M4:M145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!M4:M145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!N4:N145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!N4:N145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!N4:N145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!N4:N145))*Tabeller!$J$76","v":0},{"$f":"(SUMIF($B$4:$B$145,Tabeller!$G$76,Konferansemal!O4:O145)+SUMIF($B$4:$B$145,Tabeller!$G$77,Konferansemal!O4:O145)+SUMIF($B$4:$B$145,Tabeller!$G$81,Konferansemal!O4:O145)+SUMIF($B$4:$B$145,Tabeller!$G$83,Konferansemal!O4:O145))*Tabeller!$J$76","v":0},null,"Tilleggskostnad på basis:"]
[null,"Kalkylegrunnlag (kostnader)",null,null,null,{"$f":"F21-F22-F23","v":0},{"$f":"G21-G22-G23","v":0},0,0,0,0,0,0,0,0,null,"Faktisk nettobidrag:",null,{"$f":"S21+S22-S23","v":0}]
[null,"Tillegg for uforutsette hendelser",null,{"$f":"Registrering!B39","v":0},null,{"$f":"F24*Registrering!$B$39","v":0},{"$f":"G24*Registrering!$B$39","v":0},{"$f":"H24*Registrering!$B$39","v":0},{"$f":"I24*Registrering!$B$39","v":0},{"$f":"J24*Registrering!$B$39","v":0},{"$f":"K24*Registrering!$B$39","v":0},{"$f":"L24*Registrering!$B$39","v":0},{"$f":"M24*Registrering!$B$39","v":0},{"$f":"N24*Registrering!$B$39","v":0},{"$f":"O24*Registrering!$B$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum kostnader",{"$f":"AS8+AS17+BD8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS25:BB25)","v":0}]
[null,"Tillegg for fortjeneste",null,{"$f":"Registrering!B40","v":0},null,{"$f":"(F24+F25)*Registrering!$B$40","v":0},{"$f":"(G24+G25)*Registrering!$B$40","v":0},{"$f":"(H24+H25)*Registrering!$B$40","v":0},{"$f":"(I24+I25)*Registrering!$B$40","v":0},{"$f":"(J24+J25)*Registrering!$B$40","v":0},{"$f":"(K24+K25)*Registrering!$B$40","v":0},{"$f":"(L24+L25)*Registrering!$B$40","v":0},{"$f":"(M24+M25)*Registrering!$B$40","v":0},{"$f":"(N24+N25)*Registrering!$B$40","v":0},{"$f":"(O24+O25)*Registrering!$B$40","v":0},null,"Faglig begrunnelse:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast beløp",{"$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(AS26:BB26)","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":"+F24+F25+F26-F27-F28","v":0},{"$f":"+G24+G25+G26-G27-G28","v":0},0,0,0,0,0,0,0,0]
[null,"Merverdiavgift",null,{"$f":"Registrering!B41","v":0},null,{"$f":"F29*$D$30","v":0},{"$f":"G29*$D$30","v":0},0,0,0,0,0,0,0,0]
[null,"Deltakeravgift inkludert mva",null,null,null,{"$f":"F29+F30","v":0},{"$f":"G29+G30","v":0},0,0,0,0,0,0,0,0]
[null,"Konferanseavgift per deltaker",null,null,null,{"$f":"IFERROR((F31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((G31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((H31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((I31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((J31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((K31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((L31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((M31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((N31/Registrering!$B$45),0)","v":0},{"$f":"IFERROR((O31/Registrering!$B$45),0)","v":0}]
[null,"Utlegg som kreves tilbake",null,null,null,{"$f":"IFERROR((F22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((G22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((H22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((I22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((J22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((K22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((L22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((M22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((N22/Registrering!$B$46),0)","v":0},{"$f":"IFERROR((O22/Registrering!$B$46),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenandel",{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AS26+AS25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AT26+AT25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AU26+AU25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AV26+AV25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AW26+AW25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AX26+AX25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AY26+AY25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,AZ26+AZ25)","v":0},{"$f":"-IF($E$19=\"Sats pr årsverk\",#REF!+#REF!+#REF!,BA26+BA25)","v":0}]
[]
[]
[null,"Sign.instituttleder:",null,null,"Sign.konferanseansvarlig / prosjektleder"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BD41>0,BD41,\"\")","v":""},{"$f":"IF(BE41>0,BE41,\"\")","v":""},"","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BD35*BD36)/(BD38+BD35)+(BD38*BD39)/(BD35+BD38)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Leiested","index":6,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Alle beløp angis i hele kroner"]
["Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[]
[null,"Finansiør","Kommentarfelt","Totalt",{"$f":"Budsjett!K3","v":2024},{"$f":"E4+1","v":2025},{"$f":"F4+1","v":2026},{"$f":"G4+1","v":2027},2028,2029,2030,2031,2032,2033,{"$f":"N4+1","v":2034},{"$f":"O4+1","v":2035},{"$f":"P4+1","v":2036}]
["Leiested 1"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E8:Q8)","v":0},{"$f":"E6*E7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O6*O7","v":0},0,0]
["Leiested 2"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E12:Q12)","v":0},{"$f":"E10*E11","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O10*O11","v":0},0,0]
["Leiested 3"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E16:Q16)","v":0},{"$f":"E14*E15","v":0},{"$f":"F14*F15","v":0},0,0,0,0,0,0,0,0,{"$f":"O14*O15","v":0},0,0]
["Leiested 4"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E20:Q20)","v":0},{"$f":"E18*E19","v":0},{"$f":"F18*F19","v":0},0,0,0,0,0,0,0,0,{"$f":"O18*O19","v":0},0,0]
["Leiested 5"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E24:Q24)","v":0},{"$f":"E22*E23","v":0},{"$f":"F22*F23","v":0},0,0,0,0,0,0,0,0,{"$f":"O22*O23","v":0},0,0]
["Leiested 6"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E28:Q28)","v":0},{"$f":"E26*E27","v":0},{"$f":"F26*F27","v":0},0,0,0,0,0,0,0,0,{"$f":"O26*O27","v":0},0,0]
["Leiested 7"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E32:Q32)","v":0},{"$f":"E30*E31","v":0},{"$f":"F30*F31","v":0},0,0,0,0,0,0,0,0,{"$f":"O30*O31","v":0},0,0]
["Leiested 8"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E36:Q36)","v":0},{"$f":"E34*E35","v":0},{"$f":"F34*F35","v":0},0,0,0,0,0,0,0,0,{"$f":"O34*O35","v":0},0,0]
["Leiested 9"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E40:Q40)","v":0},{"$f":"E38*E39","v":0},{"$f":"F38*F39","v":0},0,0,0,0,0,0,0,0,{"$f":"O38*O39","v":0},0,0]
["Leiested 10"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E44:Q44)","v":0},{"$f":"E42*E43","v":0},{"$f":"F42*F43","v":0},0,0,0,0,0,0,0,0,{"$f":"O42*O43","v":0},0,0]
["Leiested 11"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E48:Q48)","v":0},{"$f":"E46*E47","v":0},{"$f":"F46*F47","v":0},0,0,0,0,0,0,0,0,{"$f":"O46*O47","v":0},0,0]
["Leiested 12"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E52:Q52)","v":0},{"$f":"E50*E51","v":0},{"$f":"F50*F51","v":0},0,0,0,0,0,0,0,0,{"$f":"O50*O51","v":0},0,0]
["Leiested 13"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E56:Q56)","v":0},{"$f":"E54*E55","v":0},{"$f":"F54*F55","v":0},0,0,0,0,0,0,0,0,{"$f":"O54*O55","v":0},0,0]
["Leiested 14"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E60:Q60)","v":0},{"$f":"E58*E59","v":0},{"$f":"F58*F59","v":0},0,0,0,0,0,0,0,0,{"$f":"O58*O59","v":0},0,0]
["Leiested 15"]
["Antall timer/enheter Leiested"]
["Enhetspris Leiested"]
["Leiestedskostnader","NFR",null,{"$f":"SUM(E64:Q64)","v":0},{"$f":"E62*E63","v":0},{"$f":"F62*F63","v":0},0,0,0,0,0,0,0,0,{"$f":"O62*O63","v":0},0,0]

{"sheet":"Prosjektcontroller","index":7,"n_rows":55,"n_cols":16,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,1,54,3],[43,1,44,1],[52,1,52,3],[52,5,52,9],[40,2,41,12],[43,2,44,12],[40,1,41,1],[53,1,53,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":"KI"}]
[]
[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},{"$f":"Budsjett!U3","v":2034},{"$f":"Budsjett!V3","v":2035},{"$f":"Budsjett!W3","v":2036}]
[null,"Prosjektansatte",{"$f":"SUM(D5:P5)","v":15.8},{"$f":"Budsjett!K10/12","v":0},{"$f":"Budsjett!L10/12","v":0},{"$f":"Budsjett!M10/12","v":2.4},{"$f":"Budsjett!N10/12","v":4.7},{"$f":"Budsjett!O10/12","v":5.2},{"$f":"Budsjett!P10/12","v":2.9499999999999997},{"$f":"Budsjett!Q10/12","v":0.54999999999999993},{"$f":"Budsjett!R10/12","v":0},{"$f":"Budsjett!S10/12","v":0},{"$f":"Budsjett!T10/12","v":0},{"$f":"Budsjett!U10/12","v":0},{"$f":"Budsjett!V10/12","v":0},{"$f":"Budsjett!W10/12","v":0}]
[null,"Eksternt fin frikjøp",{"$f":"SUM(D6:P6)","v":1.2000000000000002},{"$f":"Budsjett!K17","v":0},{"$f":"Budsjett!L17","v":0},{"$f":"Budsjett!M17","v":0.25},{"$f":"Budsjett!N17","v":0.4},{"$f":"Budsjett!O17","v":0.2},{"$f":"Budsjett!P17","v":0.2},{"$f":"Budsjett!Q17","v":0.15000000000000002},{"$f":"Budsjett!R17","v":0},{"$f":"Budsjett!S17","v":0},{"$f":"Budsjett!T17","v":0},{"$f":"Budsjett!U17","v":0},{"$f":"Budsjett!V17","v":0},{"$f":"Budsjett!W17","v":0}]
[null,"Internt fin frikjøp",5,{"$f":"Budsjett!K24","v":0},{"$f":"Budsjett!L24","v":0.28749999999999998},{"$f":"Budsjett!M24","v":1.1499999999999999},{"$f":"Budsjett!N24","v":1.1499999999999999},{"$f":"Budsjett!O24","v":1.1499999999999999},{"$f":"Budsjett!P24","v":0.96250000000000002},{"$f":"Budsjett!Q24","v":0.30000000000000004},{"$f":"Budsjett!R24","v":0},{"$f":"Budsjett!S24","v":0},{"$f":"Budsjett!T24","v":0},{"$f":"Budsjett!U24","v":0},{"$f":"Budsjett!V24","v":0},{"$f":"Budsjett!W24","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett!K30/Tabeller!$H$5","v":0},{"$f":"Budsjett!L30/Tabeller!$H$5","v":0},{"$f":"Budsjett!M30/Tabeller!$H$5","v":0},{"$f":"Budsjett!N30/Tabeller!$H$5","v":0},{"$f":"Budsjett!O30/Tabeller!$H$5","v":0},{"$f":"Budsjett!P30/Tabeller!$H$5","v":0},{"$f":"Budsjett!Q30/Tabeller!$H$5","v":0},{"$f":"Budsjett!R30/Tabeller!$H$5","v":0},{"$f":"Budsjett!S30/Tabeller!$H$5","v":0},{"$f":"Budsjett!T30/Tabeller!$H$5","v":0},{"$f":"Budsjett!U30/Tabeller!$H$5","v":0},{"$f":"Budsjett!V30/Tabeller!$H$5","v":0},{"$f":"Budsjett!W30/Tabeller!$H$5","v":0}]
[null,"Totale årsverk",{"$f":"SUM(D9:P9)","v":22},{"$f":"SUM(D5:D8)","v":0},{"$f":"SUM(E5:E8)","v":0.28749999999999998},{"$f":"SUM(F5:F8)","v":3.8},6.25,6.5500000000000007,4.1124999999999998,1,0,0,0,{"$f":"SUM(N5:N8)","v":0},0,0]
[]
[null,"Økonomi",{"$f":"C4","v":"Totalt"},{"$f":"D4","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"N4","v":2034},2035,2036]
[null,"Eksterne inntekter og kostnader"]
[null,"Eksterne inntekter",{"$f":"SUM(D13:P13)","v":-28315650},{"$f":"Budsjett!K60","v":0},{"$f":"Budsjett!L60","v":0},{"$f":"Budsjett!M60","v":-4260900},{"$f":"Budsjett!N60","v":-8193400},{"$f":"Budsjett!O60","v":-8919400},{"$f":"Budsjett!P60","v":-5633500},{"$f":"Budsjett!Q60","v":-1308450},{"$f":"Budsjett!R60","v":0},{"$f":"Budsjett!S60","v":0},{"$f":"Budsjett!T60","v":0},{"$f":"Budsjett!U60","v":0},{"$f":"Budsjett!V60","v":0},{"$f":"Budsjett!W60","v":0}]
[null,"Inntekter fra UiO sentralt/fakultet ",{"$f":"SUM(D14:P14)","v":0},{"$f":"Budsjett!K66+Budsjett!K67","v":0},{"$f":"Budsjett!L66+Budsjett!L67","v":0},{"$f":"Budsjett!M66+Budsjett!M67","v":0},{"$f":"Budsjett!N66+Budsjett!N67","v":0},{"$f":"Budsjett!O66+Budsjett!O67","v":0},{"$f":"Budsjett!P66+Budsjett!P67","v":0},{"$f":"Budsjett!Q66+Budsjett!Q67","v":0},{"$f":"Budsjett!R66+Budsjett!R67","v":0},{"$f":"Budsjett!S66+Budsjett!S67","v":0},{"$f":"Budsjett!T66+Budsjett!T67","v":0},{"$f":"Budsjett!U66+Budsjett!U67","v":0},{"$f":"Budsjett!V66+Budsjett!V67","v":0},{"$f":"Budsjett!W66+Budsjett!W67","v":0}]
[null,"Viderefordelte inntekter",0,{"$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},{"$f":"Budsjett!T56","v":0},{"$f":"Budsjett!U56","v":0},{"$f":"Budsjett!V56","v":0},{"$f":"Budsjett!W56","v":0}]
[null,"Totale eksterne inntekter",{"$f":"SUM(D16:P16)","v":-28315650},{"$f":"SUM(D13:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},-4260900,-8193400,-8919400,-5633500,-1308450,0,0,0,{"$f":"SUM(N13:N15)","v":0},0,0]
[null,"Personalkostnader",{"$f":"SUM(D17:P17)","v":14290784.913411522},{"$f":"Budsjett!AR10+Budsjett!AR30","v":0},{"$f":"Budsjett!AS10+Budsjett!AS30","v":0},{"$f":"Budsjett!AT10+Budsjett!AT30","v":2044327.5592001888},{"$f":"Budsjett!AU10+Budsjett!AU30","v":4136923.8689462459},{"$f":"Budsjett!AV10+Budsjett!AV30","v":4735650.5882106097},{"$f":"Budsjett!AW10+Budsjett!AW30","v":2822772.1230489234},{"$f":"Budsjett!AX10+Budsjett!AX30","v":551110.77400555275},{"$f":"Budsjett!AY10+Budsjett!AY30","v":0},{"$f":"Budsjett!AZ10+Budsjett!AZ30","v":0},{"$f":"Budsjett!BA10+Budsjett!BA30","v":0},{"$f":"Budsjett!BB10+Budsjett!BB30","v":0},{"$f":"Budsjett!BC10+Budsjett!BC30","v":0},{"$f":"Budsjett!BD10+Budsjett!BD30","v":0}]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D18:P18)","v":1462192.2845942411},{"$f":"Budsjett!AR17","v":0},{"$f":"Budsjett!AS17","v":0},{"$f":"Budsjett!AT17","v":241556.30697022047},{"$f":"Budsjett!AU17","v":447411.97180884937},{"$f":"Budsjett!AV17","v":272413.64785064623},{"$f":"Budsjett!AW17","v":281948.12552541879},{"$f":"Budsjett!AX17","v":218862.23243910636},{"$f":"Budsjett!AY17","v":0},{"$f":"Budsjett!AZ17","v":0},{"$f":"Budsjett!BA17","v":0},{"$f":"Budsjett!BB17","v":0},{"$f":"Budsjett!BC17","v":0},{"$f":"Budsjett!BD17","v":0}]
[null,"Eksternt fin. overheadkostnader",10062672.801994238,{"$f":"Budsjett!BU32","v":0},{"$f":"Budsjett!BV32","v":0},{"$f":"Budsjett!BW32","v":1460174.8685031014},{"$f":"Budsjett!BX32","v":2928377.9821514348},{"$f":"Budsjett!BY32","v":3199046.830667241},{"$f":"Budsjett!BZ32","v":1983230.4465650378},{"$f":"Budsjett!CA32","v":491842.67410742247},{"$f":"Budsjett!CB32","v":0},{"$f":"Budsjett!CC32","v":0},{"$f":"Budsjett!CD32","v":0},{"$f":"Budsjett!CE32","v":0},{"$f":"Budsjett!CF32","v":0},{"$f":"Budsjett!CG32","v":0}]
[null,"Eksternt fin. leiestedskostnader",0,{"$f":"Budsjett!K46","v":0},{"$f":"Budsjett!L46","v":0},{"$f":"Budsjett!M46","v":0},{"$f":"Budsjett!N46","v":0},{"$f":"Budsjett!O46","v":0},{"$f":"Budsjett!P46","v":0},{"$f":"Budsjett!Q46","v":0},{"$f":"Budsjett!R46","v":0},{"$f":"Budsjett!S46","v":0},{"$f":"Budsjett!T46","v":0},{"$f":"Budsjett!U46","v":0},{"$f":"Budsjett!V46","v":0},{"$f":"Budsjett!W46","v":0}]
[null,"Direkte driftskostnader",2500000,{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!K4:K146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!K4:K146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!K4:K146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!K4:K146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!K4:K146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!K4:K154)+Budsjett!AR38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!L4:L146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!L4:L146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!L4:L146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!L4:L146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!L4:L146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!L4:L154)+Budsjett!AS38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!M4:M146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!M4:M146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!M4:M146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!M4:M146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!M4:M146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!M4:M154)+Budsjett!AT38","v":468750},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!N4:N146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!N4:N146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!N4:N146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!N4:N146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!N4:N146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!N4:N154)+Budsjett!AU38","v":625000},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!O4:O146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!O4:O146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!O4:O146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!O4:O146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!O4:O146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!O4:O154)+Budsjett!AV38","v":625000},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!P4:P146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!P4:P146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!P4:P146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!P4:P146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!P4:P146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!P4:P154)+Budsjett!AW38","v":625000},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!Q4:Q146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!Q4:Q146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!Q4:Q146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!Q4:Q146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!Q4:Q146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!Q4:Q154)+Budsjett!AX38","v":156250},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!R4:R146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!R4:R146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!R4:R146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!R4:R146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!R4:R146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!R4:R154)+Budsjett!AY38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!S4:S146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!S4:S146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!S4:S146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!S4:S146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!S4:S146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!S4:S154)+Budsjett!AZ38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!T4:T146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!T4:T146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!T4:T146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!T4:T146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!T4:T146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!T4:T154)+Budsjett!BA38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!U4:U146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!U4:U146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!U4:U146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!U4:U146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!U4:U146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!U4:U154)+Budsjett!BB38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!V4:V146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!V4:V146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!V4:V146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!V4:V146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!V4:V146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!V4:V154)+Budsjett!BC38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!W4:W146)+SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!W4:W146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!W4:W146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!W4:W146)+SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!W4:W146)+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!W4:W154)+Budsjett!BD38","v":0}]
[null,"Sentral egenfinansiering",0,{"$f":"Budsjett!K47","v":0},{"$f":"Budsjett!L47","v":0},{"$f":"Budsjett!M47","v":0},{"$f":"Budsjett!N47","v":0},{"$f":"Budsjett!O47","v":0},{"$f":"Budsjett!P47","v":0},{"$f":"Budsjett!Q47","v":0},{"$f":"Budsjett!R47","v":0},{"$f":"Budsjett!S47","v":0},{"$f":"Budsjett!T47","v":0},{"$f":"Budsjett!U47","v":0},{"$f":"Budsjett!V47","v":0},{"$f":"Budsjett!W47","v":0}]
[null,"Totale eksterne kostnader",{"$f":"SUM(D23:P23)","v":28315650},{"$f":"SUM(D17:D22)","v":0},{"$f":"SUM(E17:E22)","v":0},4214808.7346735103,8137713.8229065305,8832111.0667284969,5712950.6951393802,1418065.6805520817,0,0,0,0,0,0]
[null,"Resultat på prosjektet",{"$f":"C16+C23","v":0}]
[]
[null,"Intern finansiering av ressurser"]
[null,"Egenandel",{"$f":"SUM(D27:P27)","v":-7217415.8184149265},{"$f":"Budsjett!K61+D22","v":0},{"$f":"Budsjett!L61+E22","v":-378393.37253894855},{"$f":"Budsjett!M61+F22","v":-1566548.5623112468},{"$f":"Budsjett!N61+G22","v":-1621377.7619921402},{"$f":"Budsjett!O61+H22","v":-1678125.9836618651},{"$f":"Budsjett!P61+I22","v":-1465940.0190789604},{"$f":"Budsjett!Q61+J22","v":-507030.1188317645},{"$f":"Budsjett!R61+K22","v":0},{"$f":"Budsjett!S61+L22","v":0},{"$f":"Budsjett!T61+M22","v":0},{"$f":"Budsjett!U61+N22","v":0},{"$f":"Budsjett!V61+O22","v":0},{"$f":"Budsjett!W61+P22","v":0}]
[null,"Internt fin. frikjøp",{"$f":"SUM(D28:P28)","v":4596641.9087283183},{"$f":"Budsjett!AR24","v":0},{"$f":"Budsjett!AS24","v":240026.81003894855},{"$f":"Budsjett!AT24","v":993710.9935612469},{"$f":"Budsjett!AU24","v":1028490.8783358904},{"$f":"Budsjett!AV24","v":1064488.0590776466},{"$f":"Budsjett!AW24","v":934376.16690788115},{"$f":"Budsjett!AX24","v":335549.00080670463},{"$f":"Budsjett!AY24","v":0},{"$f":"Budsjett!AZ24","v":0},{"$f":"Budsjett!BA24","v":0},{"$f":"Budsjett!BB24","v":0},{"$f":"Budsjett!BC24","v":0},{"$f":"Budsjett!BD24","v":0}]
[null,"Internt fin. overheadkostnader",2620773.9096866073,{"$f":"Budsjett!CJ32","v":0},{"$f":"Budsjett!CK32","v":138366.5625},{"$f":"Budsjett!CL32","v":572837.56874999986},{"$f":"Budsjett!CM32","v":592886.88365624985},{"$f":"Budsjett!CN32","v":613637.92458421853},{"$f":"Budsjett!CO32","v":531563.85217107926},{"$f":"Budsjett!CP32","v":171481.11802505987},{"$f":"Budsjett!CQ32","v":0},{"$f":"Budsjett!CR32","v":0},{"$f":"Budsjett!CS32","v":0},{"$f":"Budsjett!CT32","v":0},{"$f":"Budsjett!CU32","v":0},{"$f":"Budsjett!CV32","v":0}]
[null,"Internt fin. leiestedskostnader",0,{"$f":"Budsjett!K45","v":0},{"$f":"Budsjett!L45","v":0},{"$f":"Budsjett!M45","v":0},{"$f":"Budsjett!N45","v":0},{"$f":"Budsjett!O45","v":0},{"$f":"Budsjett!P45","v":0},{"$f":"Budsjett!Q45","v":0},{"$f":"Budsjett!R45","v":0},{"$f":"Budsjett!S45","v":0},{"$f":"Budsjett!T45","v":0},{"$f":"Budsjett!U45","v":0},{"$f":"Budsjett!V45","v":0},{"$f":"Budsjett!W45","v":0}]
[null,"Egenfinansiert drift",0,{"$f":"Budsjett!K48","v":0},{"$f":"Budsjett!L48","v":0},{"$f":"Budsjett!M48","v":0},{"$f":"Budsjett!N48","v":0},{"$f":"Budsjett!O48","v":0},{"$f":"Budsjett!P48","v":0},{"$f":"Budsjett!Q48","v":0},{"$f":"Budsjett!R48","v":0},{"$f":"Budsjett!S48","v":0},{"$f":"Budsjett!T48","v":0},{"$f":"Budsjett!U48","v":0},{"$f":"Budsjett!V48","v":0},{"$f":"Budsjett!W48","v":0}]
[null,"Totalramme i prosjektet:",{"$f":"SUM(D32:P32)","v":35533065.818414927},{"$f":"D23+D28+D29+D30+D31","v":0},{"$f":"E23+E28+E29+E30+E31","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"N23+N28+N29+N30+N31","v":0},0,0]
[]
[null,"Analyse av nettobidrag"]
[null,"Egenfinansiert drift",{"$f":"SUM(D35:P35)","v":0},{"$f":"-D31","v":0},{"$f":"-E31","v":0},0,0,0,0,0,0,0,0,{"$f":"-N31","v":0},0,0]
[null,{"$f":"B18","v":"Eksternt fin. frikjøp"},{"$f":"SUM(D36:P36)","v":1462192.2845942411},{"$f":"D18","v":0},0,241556.30697022047,447411.97180884937,272413.64785064623,281948.12552541879,218862.23243910636,0,0,0,0,0,0]
[null,{"$f":"   B19","v":"Eksternt fin. overheadkostnader"},10062672.801994238,{"$f":"D19","v":0},0,1460174.8685031014,2928377.9821514348,3199046.830667241,1983230.4465650378,491842.67410742247,0,0,0,0,0,0]
[null,{"$f":"B20","v":"Eksternt fin. leiestedskostnader"},0,{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nettobidrag ",{"$f":"SUM(D39:P39)","v":11524865.086588478},{"$f":"SUM(D35:D38)","v":0},{"$f":"SUM(E35:E38)","v":0},1701731.1754733219,3375789.9539602841,3471460.4785178872,2265178.5720904567,710704.9065465288,0,0,0,{"$f":"SUM(N35:N38)","v":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",{"$f":"IFERROR(C39/(C17+C18),0)","v":0.73159917276128983}]
[null,"Overhead (indirekte kostnader)",{"$f":"Budsjett!E71","v":0.63877911302176682}]
[null,"Eksternt finansiert overhead",{"$f":"IF(Budsjett!E73=\"\",Budsjett!E72,Budsjett!E73)","v":0.63877911302176682}]
[null,"Egenandel",{"$f":"IFERROR(-Budsjett!F61/(Budsjett!F62-Budsjett!F56),0)","v":0.2031182970616208}]
[]
[null,"Underskrifter (på papirutskriften - som skal arkiveres)",null,null,"Dato:",null,null,null,null,null,"Dato:"]
[]
[null,"Prosjekteier (instituttleder):",null,null,null,"Prosjektleder:"]
[null,{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":"Susanne Viefers"},null,null,null,{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":"Eirik Gramstad"}]

{"sheet":"Prosjektcontroller_FL","index":8,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[39,1,41,2],[39,3,41,9],[49,1,49,3],[43,4,43,5],[43,6,43,12],[47,1,47,3],[47,5,47,9],[48,1,48,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":"KI"}]
[]
[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!K13/12","v":0},{"$f":"Budsjett_FL!L13/12","v":0},{"$f":"Budsjett_FL!M13/12","v":0},{"$f":"Budsjett_FL!N13/12","v":0},{"$f":"Budsjett_FL!O13/12","v":0},{"$f":"Budsjett_FL!P13/12","v":0},{"$f":"Budsjett_FL!Q13/12","v":0},{"$f":"Budsjett_FL!R13/12","v":0},{"$f":"Budsjett_FL!S13/12","v":0},{"$f":"Budsjett_FL!T13/12","v":0}]
[null,"Eksternt fin frikjøp",{"$f":"SUM(D6:M6)","v":0}]
[null,"Internt fin frikjøp",0,{"$f":"Budsjett_FL!K31+Budsjett_FL!K25","v":0},{"$f":"Budsjett_FL!L31+Budsjett_FL!L25","v":0},{"$f":"Budsjett_FL!M31+Budsjett_FL!M25","v":0},{"$f":"Budsjett_FL!N31+Budsjett_FL!N25","v":0},{"$f":"Budsjett_FL!O31+Budsjett_FL!O25","v":0},{"$f":"Budsjett_FL!P31+Budsjett_FL!P25","v":0},{"$f":"Budsjett_FL!Q31+Budsjett_FL!Q25","v":0},{"$f":"Budsjett_FL!R31+Budsjett_FL!R25","v":0},{"$f":"Budsjett_FL!S31+Budsjett_FL!S25","v":0},{"$f":"Budsjett_FL!T31+Budsjett_FL!T25","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett_FL!K43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!L43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!M43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!N43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!O43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!P43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!Q43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!R43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!S43/Tabeller!$H$5","v":0},{"$f":"Budsjett_FL!T43/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!K74/2","v":0},{"$f":"Budsjett_FL!L74/2","v":0},{"$f":"Budsjett_FL!M74/2","v":0},{"$f":"Budsjett_FL!N74/2","v":0},{"$f":"Budsjett_FL!O74/2","v":0},{"$f":"Budsjett_FL!P74/2","v":0},{"$f":"Budsjett_FL!Q74/2","v":0},{"$f":"Budsjett_FL!R74/2","v":0},{"$f":"Budsjett_FL!S74/2","v":0},{"$f":"Budsjett_FL!T74/2","v":0}]
[null,"Viderefordelte inntekter",{"$f":"SUM(D14:M14)","v":0},{"$f":"Budsjett_FL!K70/2","v":0},{"$f":"Budsjett_FL!L70/2","v":0},{"$f":"Budsjett_FL!M70/2","v":0},{"$f":"Budsjett_FL!N70/2","v":0},{"$f":"Budsjett_FL!O70/2","v":0},{"$f":"Budsjett_FL!P70/2","v":0},{"$f":"Budsjett_FL!Q70/2","v":0},{"$f":"Budsjett_FL!R70/2","v":0},{"$f":"Budsjett_FL!S70/2","v":0},{"$f":"Budsjett_FL!T70/2","v":0}]
[null,"Totale eksterne inntekter",{"$f":"SUM(D15:M15)","v":0},{"$f":"SUM(D13:D14)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Personalkostnader",{"$f":"SUM(D16:M16)","v":0},{"$f":"Budsjett_FL!AR13+Budsjett_FL!AR43","v":0},{"$f":"Budsjett_FL!AS13+Budsjett_FL!AS43","v":0},{"$f":"Budsjett_FL!AT13+Budsjett_FL!AT43","v":0},{"$f":"Budsjett_FL!AU13+Budsjett_FL!AU43","v":0},{"$f":"Budsjett_FL!AV13+Budsjett_FL!AV43","v":0},{"$f":"Budsjett_FL!AW13+Budsjett_FL!AW43","v":0},{"$f":"Budsjett_FL!AX13+Budsjett_FL!AX43","v":0},{"$f":"Budsjett_FL!AY13+Budsjett_FL!AY43","v":0},{"$f":"Budsjett_FL!AZ13+Budsjett_FL!AZ43","v":0},{"$f":"Budsjett_FL!BA13+Budsjett_FL!BA43","v":0}]
[null,"Eksternt fin frikjøp",0]
[null,"Eksternt fin overheadkostnader",0,{"$f":"Budsjett_FL!BO13+Budsjett_FL!BO43","v":0},{"$f":"Budsjett_FL!BP13+Budsjett_FL!BP43","v":0},{"$f":"Budsjett_FL!BQ13+Budsjett_FL!BQ43","v":0},{"$f":"Budsjett_FL!BR13+Budsjett_FL!BR43","v":0},{"$f":"Budsjett_FL!BS13+Budsjett_FL!BS43","v":0},{"$f":"Budsjett_FL!BT13+Budsjett_FL!BT43","v":0},{"$f":"Budsjett_FL!BU13+Budsjett_FL!BU43","v":0},{"$f":"Budsjett_FL!BV13+Budsjett_FL!BV43","v":0},{"$f":"Budsjett_FL!BW13+Budsjett_FL!BW43","v":0},{"$f":"Budsjett_FL!BX13+Budsjett_FL!BX43","v":0}]
[null,"Eksternt fin leiestedskostnader",0,{"$f":"Budsjett_FL!K61","v":0},{"$f":"Budsjett_FL!L61","v":0},{"$f":"Budsjett_FL!M61","v":0},{"$f":"Budsjett_FL!N61","v":0},{"$f":"Budsjett_FL!O61","v":0},{"$f":"Budsjett_FL!P61","v":0},{"$f":"Budsjett_FL!Q61","v":0},{"$f":"Budsjett_FL!R61","v":0},{"$f":"Budsjett_FL!S61","v":0},{"$f":"Budsjett_FL!T61","v":0}]
[null,"Direkte driftskostnader",0,{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!K4:K154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!K4:K154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!K4:K154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!K4:K154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!K4:K154)+Budsjett_FL!AR52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!L4:L154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!L4:L154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!L4:L154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!L4:L154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!L4:L154)++Budsjett_FL!AS52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!M4:M154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!M4:M154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!M4:M154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!M4:M154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!M4:M154)++Budsjett_FL!AT52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!N4:N154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!N4:N154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!N4:N154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!N4:N154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!N4:N154)++Budsjett_FL!AU52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!O4:O154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!O4:O154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!O4:O154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!O4:O154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!O4:O154)++Budsjett_FL!AV52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!P4:P154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!P4:P154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!P4:P154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!P4:P154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!P4:P154)++Budsjett_FL!AW52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!Q4:Q154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!Q4:Q154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!Q4:Q154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!Q4:Q154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!Q4:Q154)++Budsjett_FL!AX52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!R4:R154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!R4:R154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!R4:R154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!R4:R154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!R4:R154)++Budsjett_FL!AY52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!S4:S154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!S4:S154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!S4:S154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!S4:S154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!S4:S154)++Budsjett_FL!AZ52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$154,\"Generelle driftsmidler\",Budsjett_FL!T4:T154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Lab./feltundersøkelser\",Budsjett_FL!T4:T154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Reiser/konferanser/mv.\",Budsjett_FL!T4:T154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Andre driftskostnader\",Budsjett_FL!T4:T154)+SUMIF(Budsjett_FL!$B$4:$B$154,\"Innkjøp av FoU-tjenester\",Budsjett_FL!T4:T154)++Budsjett_FL!BA52","v":0}]
[null,"Totale eksterne kostnader",{"$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},{"$f":"D15+D21","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(D23:M23)","v":0}]
[null,"Intern finansiering av ressurser",0]
[null,"Egenandel",0,{"$f":"-(D26+D27+D28+D29)","v":0},{"$f":"-(E26+E27+E28+E29)","v":0},0,0,0,0,0,0,0,0]
[null,"Kostnad internt fin frikjøp",0,{"$f":"Budsjett_FL!AR31+Budsjett_FL!AR25","v":0},{"$f":"Budsjett_FL!AS31+Budsjett_FL!AS25","v":0},{"$f":"Budsjett_FL!AT31+Budsjett_FL!AT25","v":0},{"$f":"Budsjett_FL!AU31+Budsjett_FL!AU25","v":0},{"$f":"Budsjett_FL!AV31+Budsjett_FL!AV25","v":0},{"$f":"Budsjett_FL!AW31+Budsjett_FL!AW25","v":0},{"$f":"Budsjett_FL!AX31+Budsjett_FL!AX25","v":0},{"$f":"Budsjett_FL!AY31+Budsjett_FL!AY25","v":0},{"$f":"Budsjett_FL!AZ31+Budsjett_FL!AZ25","v":0},{"$f":"Budsjett_FL!BA31+Budsjett_FL!BA25","v":0}]
[null,"Internt fin overheadkostnader",0,{"$f":"Budsjett_FL!BC45-Budsjett_FL!BO13-Budsjett_FL!BO43","v":0},{"$f":"Budsjett_FL!BD45-Budsjett_FL!BP13-Budsjett_FL!BP43","v":0},{"$f":"Budsjett_FL!BE45-Budsjett_FL!BQ13-Budsjett_FL!BQ43","v":0},{"$f":"Budsjett_FL!BF45-Budsjett_FL!BR13-Budsjett_FL!BR43","v":0},{"$f":"Budsjett_FL!BG45-Budsjett_FL!BS13-Budsjett_FL!BS43","v":0},{"$f":"Budsjett_FL!BH45-Budsjett_FL!BT13-Budsjett_FL!BT43","v":0},{"$f":"Budsjett_FL!BI45-Budsjett_FL!BU13-Budsjett_FL!BU43","v":0},{"$f":"Budsjett_FL!BJ45-Budsjett_FL!BV13-Budsjett_FL!BV43","v":0},{"$f":"Budsjett_FL!BK45-Budsjett_FL!BW13-Budsjett_FL!BW43","v":0},{"$f":"Budsjett_FL!BL45-Budsjett_FL!BX13-Budsjett_FL!BX43","v":0}]
[null,"Internt fin. leiestedskostnader",0,{"$f":"Budsjett_FL!K60","v":0},{"$f":"Budsjett_FL!L60","v":0},{"$f":"Budsjett_FL!M60","v":0},{"$f":"Budsjett_FL!N60","v":0},{"$f":"Budsjett_FL!O60","v":0},{"$f":"Budsjett_FL!P60","v":0},{"$f":"Budsjett_FL!Q60","v":0},{"$f":"Budsjett_FL!R60","v":0},{"$f":"Budsjett_FL!S60","v":0},{"$f":"Budsjett_FL!T60","v":0}]
[null,"Egenfinansiert drift",0,{"$f":"Budsjett_FL!K60","v":0},{"$f":"Budsjett_FL!L60","v":0},{"$f":"Budsjett_FL!M60","v":0},{"$f":"Budsjett_FL!N60","v":0},{"$f":"Budsjett_FL!O60","v":0},{"$f":"Budsjett_FL!P60","v":0},{"$f":"Budsjett_FL!Q60","v":0},{"$f":"Budsjett_FL!R60","v":0},{"$f":"Budsjett_FL!S60","v":0},{"$f":"Budsjett_FL!T60","v":0}]
[null,"Totalramme i prosjektet:",{"$f":"SUM(D30:M30)","v":0},{"$f":"D21+D26+D27+D29+D28","v":0},{"$f":"E21+E26+E27+E29+E28","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Analyse av nettobidrag:"]
[null,"Egenfinansiert drift",{"$f":"SUM(D33:M33)","v":0},{"$f":"D29","v":0},{"$f":"E29","v":0},0,0,0,0,0,0,{"$f":"-L29","v":0},0]
[null,"Eksternt fin frikjøp",0,{"$f":"-D17","v":0},{"$f":"-E17","v":0},0,0,0,0,0,0,0,0]
[null,"Eksternt fin overheadkostnader",0,{"$f":"-D18","v":0},{"$f":"-E18","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B19","v":"Eksternt fin leiestedskostnader"},0,{"$f":"-D19","v":0},{"$f":"-E19","v":0},0,0,0,0,0,0,0,0]
[null,"Resultat på prosjekt",0,{"$f":"D22","v":0},{"$f":"E22","v":0},0,0,0,0,0,0,0,0]
[null,"Nettobidrag ",{"$f":"SUM(D38:M38)","v":0},{"$f":"D33+D34+D35+D36+D37","v":0},{"$f":"E33+E34+E35+E36+E37","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Kort begrunnelse for prosjektets faglige interesse:",null,{"$f":"IF(Registrering!B7=\"\",\"\",Registrering!B7)","v":""}]
[]
[]
[]
[null,"Overhead (indirekte kostnader)",{"$f":"Budsjett_FL!E80","v":0}]
[null,"Egenandelsprosent",{"$f":"IFERROR(-C25/C30,0)","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,{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":"Susanne Viefers"},null,null,null,{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":"Eirik Gramstad"}]

{"sheet":"Prosjektleder","index":9,"n_rows":34,"n_cols":16,"rows_kept":34,"cut":false,"hidden":false,"merged":[[29,1,29,3],[26,4,26,5]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":"KI"}]
[]
[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},{"$f":"Budsjett!U3","v":2034},{"$f":"Budsjett!V3","v":2035},{"$f":"Budsjett!W3","v":2036}]
[null,"Prosjektansatte",{"$f":"SUM(D5:P5)","v":15.8},{"$f":"Budsjett!K10/12","v":0},{"$f":"Budsjett!L10/12","v":0},{"$f":"Budsjett!M10/12","v":2.4},{"$f":"Budsjett!N10/12","v":4.7},{"$f":"Budsjett!O10/12","v":5.2},{"$f":"Budsjett!P10/12","v":2.9499999999999997},{"$f":"Budsjett!Q10/12","v":0.54999999999999993},{"$f":"Budsjett!R10/12","v":0},{"$f":"Budsjett!S10/12","v":0},{"$f":"Budsjett!T10/12","v":0},{"$f":"Budsjett!U10/12","v":0},{"$f":"Budsjett!V10/12","v":0},{"$f":"Budsjett!W10/12","v":0}]
[null,"Eksternt fin frikjøp",{"$f":"SUM(D6:P6)","v":1.2000000000000002},{"$f":"Budsjett!K17","v":0},{"$f":"Budsjett!L17","v":0},{"$f":"Budsjett!M17","v":0.25},{"$f":"Budsjett!N17","v":0.4},{"$f":"Budsjett!O17","v":0.2},{"$f":"Budsjett!P17","v":0.2},{"$f":"Budsjett!Q17","v":0.15000000000000002},{"$f":"Budsjett!R17","v":0},{"$f":"Budsjett!S17","v":0},{"$f":"Budsjett!T17","v":0},{"$f":"Budsjett!U17","v":0},{"$f":"Budsjett!V17","v":0},{"$f":"Budsjett!W17","v":0}]
[null,"Internt fin frikjøp",5,{"$f":"Budsjett!K24","v":0},{"$f":"Budsjett!L24","v":0.28749999999999998},{"$f":"Budsjett!M24","v":1.1499999999999999},{"$f":"Budsjett!N24","v":1.1499999999999999},{"$f":"Budsjett!O24","v":1.1499999999999999},{"$f":"Budsjett!P24","v":0.96250000000000002},{"$f":"Budsjett!Q24","v":0.30000000000000004},{"$f":"Budsjett!R24","v":0},{"$f":"Budsjett!S24","v":0},{"$f":"Budsjett!T24","v":0},{"$f":"Budsjett!U24","v":0},{"$f":"Budsjett!V24","v":0},{"$f":"Budsjett!W24","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett!K30/Tabeller!$H$5","v":0},{"$f":"Budsjett!L30/Tabeller!$H$5","v":0},{"$f":"Budsjett!M30/Tabeller!$H$5","v":0},{"$f":"Budsjett!N30/Tabeller!$H$5","v":0},{"$f":"Budsjett!O30/Tabeller!$H$5","v":0},{"$f":"Budsjett!P30/Tabeller!$H$5","v":0},{"$f":"Budsjett!Q30/Tabeller!$H$5","v":0},{"$f":"Budsjett!R30/Tabeller!$H$5","v":0},{"$f":"Budsjett!S30/Tabeller!$H$5","v":0},{"$f":"Budsjett!T30/Tabeller!$H$5","v":0},{"$f":"Budsjett!U30/Tabeller!$H$5","v":0},{"$f":"Budsjett!V30/Tabeller!$H$5","v":0},{"$f":"Budsjett!W30/Tabeller!$H$5","v":0}]
[null,"Totale årsverk",{"$f":"SUM(D9:P9)","v":22},{"$f":"SUM(D5:D8)","v":0},{"$f":"SUM(E5:E8)","v":0.28749999999999998},{"$f":"SUM(F5:F8)","v":3.8},6.25,6.5500000000000007,4.1124999999999998,1,0,0,0,{"$f":"SUM(N5:N8)","v":0},0,0]
[]
[null,"Prosjektøkonomi",{"$f":"C4","v":"Totalt"},{"$f":"D4","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"N4","v":2034},2035,2036]
[null,"Inntekter og kostnader"]
[null,"Inntekter",{"$f":"SUM(D13:P13)","v":-28315650},{"$f":"Budsjett!K60","v":0},{"$f":"Budsjett!L60","v":0},{"$f":"Budsjett!M60","v":-4260900},{"$f":"Budsjett!N60","v":-8193400},{"$f":"Budsjett!O60","v":-8919400},{"$f":"Budsjett!P60","v":-5633500},{"$f":"Budsjett!Q60","v":-1308450},{"$f":"Budsjett!R60","v":0},{"$f":"Budsjett!S60","v":0},{"$f":"Budsjett!T60","v":0},{"$f":"Budsjett!U60","v":0},{"$f":"Budsjett!V60","v":0},{"$f":"Budsjett!W60","v":0}]
[null,"Viderefordelte inntekter",{"$f":"SUM(D14:P14)","v":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},{"$f":"Budsjett!U56","v":0},{"$f":"Budsjett!V56","v":0},{"$f":"Budsjett!W56","v":0}]
[null,"Inntekter fra UiO sentralt/fakultet ",0,{"$f":"Prosjektcontroller!D14","v":0},{"$f":"Prosjektcontroller!E14","v":0},{"$f":"Prosjektcontroller!F14","v":0},{"$f":"Prosjektcontroller!G14","v":0},{"$f":"Prosjektcontroller!H14","v":0},{"$f":"Prosjektcontroller!I14","v":0},{"$f":"Prosjektcontroller!J14","v":0},{"$f":"Prosjektcontroller!K14","v":0},{"$f":"Prosjektcontroller!L14","v":0},{"$f":"Prosjektcontroller!M14","v":0},{"$f":"Prosjektcontroller!N14","v":0},{"$f":"Prosjektcontroller!O14","v":0},{"$f":"Prosjektcontroller!P14","v":0}]
[null,"Egenfinansiert drift",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},{"$f":"-Prosjektcontroller!N31","v":0},{"$f":"-Prosjektcontroller!O31","v":0},{"$f":"-Prosjektcontroller!P31","v":0}]
[null,"Totale inntekter",{"$f":"SUM(D17:P17)","v":-28315650},{"$f":"SUM(D13:D16)","v":0},{"$f":"SUM(E13:E16)","v":0},-4260900,-8193400,-8919400,-5633500,-1308450,0,0,0,{"$f":"SUM(N13:N16)","v":0},0,0]
[null,"Personalkostnader",{"$f":"SUM(D18:P18)","v":14290784.913411522},{"$f":"Budsjett!AR10+Budsjett!AR30","v":0},{"$f":"Budsjett!AS10+Budsjett!AS30","v":0},{"$f":"Budsjett!AT10+Budsjett!AT30","v":2044327.5592001888},{"$f":"Budsjett!AU10+Budsjett!AU30","v":4136923.8689462459},{"$f":"Budsjett!AV10+Budsjett!AV30","v":4735650.5882106097},{"$f":"Budsjett!AW10+Budsjett!AW30","v":2822772.1230489234},{"$f":"Budsjett!AX10+Budsjett!AX30","v":551110.77400555275},{"$f":"Budsjett!AY10+Budsjett!AY30","v":0},{"$f":"Budsjett!AZ10+Budsjett!AZ30","v":0},{"$f":"Budsjett!BA10+Budsjett!BA30","v":0},{"$f":"Budsjett!BB10+Budsjett!BB30","v":0},{"$f":"Budsjett!BC10+Budsjett!BC30","v":0},{"$f":"Budsjett!BD10+Budsjett!BD30","v":0}]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D19:P19)","v":1462192.2845942411},{"$f":"Budsjett!AR17","v":0},{"$f":"Budsjett!AS17","v":0},{"$f":"Budsjett!AT17","v":241556.30697022047},{"$f":"Budsjett!AU17","v":447411.97180884937},{"$f":"Budsjett!AV17","v":272413.64785064623},{"$f":"Budsjett!AW17","v":281948.12552541879},{"$f":"Budsjett!AX17","v":218862.23243910636},{"$f":"Budsjett!AY17","v":0},{"$f":"Budsjett!AZ17","v":0},{"$f":"Budsjett!BA17","v":0},{"$f":"Budsjett!BB17","v":0},{"$f":"Budsjett!BC17","v":0},{"$f":"Budsjett!BD17","v":0}]
[null,"Eksternt fin. overheadkostnader",10062672.801994238,{"$f":"Budsjett!BU32","v":0},{"$f":"Budsjett!BV32","v":0},{"$f":"Budsjett!BW32","v":1460174.8685031014},{"$f":"Budsjett!BX32","v":2928377.9821514348},{"$f":"Budsjett!BY32","v":3199046.830667241},{"$f":"Budsjett!BZ32","v":1983230.4465650378},{"$f":"Budsjett!CA32","v":491842.67410742247},{"$f":"Budsjett!CB32","v":0},{"$f":"Budsjett!CC32","v":0},{"$f":"Budsjett!CD32","v":0},{"$f":"Budsjett!CE32","v":0},{"$f":"Budsjett!CF32","v":0},{"$f":"Budsjett!CG32","v":0}]
[null,"Eksternt fin. leiestedskostnader",0,{"$f":"Budsjett!K46","v":0},{"$f":"Budsjett!L46","v":0},{"$f":"Budsjett!M46","v":0},{"$f":"Budsjett!N46","v":0},{"$f":"Budsjett!O46","v":0},{"$f":"Budsjett!P46","v":0},{"$f":"Budsjett!Q46","v":0},{"$f":"Budsjett!R46","v":0},{"$f":"Budsjett!S46","v":0},{"$f":"Budsjett!T46","v":0},{"$f":"Budsjett!U46","v":0},{"$f":"Budsjett!V46","v":0},{"$f":"Budsjett!W46","v":0}]
[null,"Direkte driftskostnader",2500000,{"$f":"Prosjektcontroller!D21+Prosjektcontroller!D31","v":0},{"$f":"Prosjektcontroller!E21+Prosjektcontroller!E31","v":0},{"$f":"Prosjektcontroller!F21+Prosjektcontroller!F31","v":468750},{"$f":"Prosjektcontroller!G21+Prosjektcontroller!G31","v":625000},{"$f":"Prosjektcontroller!H21+Prosjektcontroller!H31","v":625000},{"$f":"Prosjektcontroller!I21+Prosjektcontroller!I31","v":625000},{"$f":"Prosjektcontroller!J21+Prosjektcontroller!J31","v":156250},{"$f":"Prosjektcontroller!K21+Prosjektcontroller!K31","v":0},{"$f":"Prosjektcontroller!L21+Prosjektcontroller!L31","v":0},{"$f":"Prosjektcontroller!M21+Prosjektcontroller!M31","v":0},{"$f":"Prosjektcontroller!N21+Prosjektcontroller!N31","v":0},{"$f":"Prosjektcontroller!O21+Prosjektcontroller!O31","v":0},{"$f":"Prosjektcontroller!P21+Prosjektcontroller!P31","v":0}]
[null,{"$f":"Prosjektcontroller!B22","v":"Sentral egenfinansiering"},0,{"$f":"Prosjektcontroller!D22","v":0},{"$f":"Prosjektcontroller!E22","v":0},{"$f":"Prosjektcontroller!F22","v":0},{"$f":"Prosjektcontroller!G22","v":0},{"$f":"Prosjektcontroller!H22","v":0},{"$f":"Prosjektcontroller!I22","v":0},{"$f":"Prosjektcontroller!J22","v":0},{"$f":"Prosjektcontroller!K22","v":0},{"$f":"Prosjektcontroller!L22","v":0},{"$f":"Prosjektcontroller!M22","v":0},{"$f":"Prosjektcontroller!N22","v":0},{"$f":"Prosjektcontroller!O22","v":0},{"$f":"Prosjektcontroller!P22","v":0}]
[null,"Totale kostnader",{"$f":"SUM(D24:P24)","v":28315650},{"$f":"SUM(D18:D23)","v":0},{"$f":"SUM(E18:E23)","v":0},4214808.7346735103,8137713.8229065305,8832111.0667284969,5712950.6951393802,1418065.6805520817,0,0,0,0,0,0]
[null,"Resultat på prosjektet",{"$f":"C17+C24","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"."]

{"sheet":"Prosjektleder_FL","index":10,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":true,"merged":[[22,4,24,5],[27,1,27,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[]
[null,"Årsverk","Totalt",{"$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!K74/2","v":0},{"$f":"Budsjett_FL!L74/2","v":0},{"$f":"Budsjett_FL!M74/2","v":0},{"$f":"Budsjett_FL!N74/2","v":0},{"$f":"Budsjett_FL!O74/2","v":0},{"$f":"Budsjett_FL!P74/2","v":0},{"$f":"Budsjett_FL!Q74/2","v":0},{"$f":"Budsjett_FL!R74/2","v":0},{"$f":"Budsjett_FL!S74/2","v":0},{"$f":"Budsjett_FL!T74/2","v":0}]
[null,"Viderefordelte inntekter",{"$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,"Totale inntekter",{"$f":"SUM(D14:M14)","v":0},{"$f":"SUM(D12:D13)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Personalkostnader",{"$f":"SUM(D15:M15)","v":0},{"$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},{"$f":"Prosjektcontroller_FL!M16","v":0}]
[null,"Eksternt fin frikjøp",0]
[null,"Eksternt fin overheadkostnader",0,{"$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},{"$f":"Prosjektcontroller_FL!M18","v":0}]
[null,"Eksternt fin leiestedskostnader",0,{"$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},{"$f":"Prosjektcontroller_FL!M19","v":0}]
[null,"Direkte driftskostnader",0,{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!K4:K179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!K4:K179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!K4:K179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!K4:K179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!K4:K179)+Budsjett_FL!AR52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!L4:L179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!L4:L179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!L4:L179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!L4:L179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!L4:L179)+Budsjett_FL!AS52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!M4:M179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!M4:M179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!M4:M179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!M4:M179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!M4:M179)+Budsjett_FL!AT52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!N4:N179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!N4:N179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!N4:N179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!N4:N179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!N4:N179)+Budsjett_FL!AU52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!O4:O179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!O4:O179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!O4:O179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!O4:O179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!O4:O179)+Budsjett_FL!AV52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!P4:P179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!P4:P179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!P4:P179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!P4:P179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!P4:P179)+Budsjett_FL!AW52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!Q4:Q179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!Q4:Q179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!Q4:Q179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!Q4:Q179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!Q4:Q179)+Budsjett_FL!AX52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!R4:R179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!R4:R179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!R4:R179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!R4:R179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!R4:R179)+Budsjett_FL!AY52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!S4:S179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!S4:S179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!S4:S179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!S4:S179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!S4:S179)+Budsjett_FL!AZ52","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler\",Budsjett_FL!T4:T179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!T4:T179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!T4:T179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!T4:T179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!T4:T179)+Budsjett_FL!BA52","v":0}]
[null,"Internt finansiert drift",0,{"$f":"Prosjektcontroller_FL!D29","v":0},{"$f":"Prosjektcontroller_FL!E29","v":0},{"$f":"Prosjektcontroller_FL!F29","v":0},{"$f":"Prosjektcontroller_FL!G29","v":0},{"$f":"Prosjektcontroller_FL!H29","v":0},{"$f":"Prosjektcontroller_FL!I29","v":0},{"$f":"Prosjektcontroller_FL!J29","v":0},{"$f":"Prosjektcontroller_FL!K29","v":0},{"$f":"Prosjektcontroller_FL!L29","v":0},{"$f":"Prosjektcontroller_FL!M29","v":0}]
[null,"Totale kostnader",{"$f":"SUM(D21:M21)","v":0},{"$f":"SUM(D15:D20)","v":0},{"$f":"SUM(E15:E20)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Prosjekteier","index":11,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[[27,1,27,3],[22,4,24,5]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":"KI"}]
[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},{"$f":"Budsjett!U3","v":2034},{"$f":"Budsjett!V3","v":2035},{"$f":"Budsjett!W3","v":2036}]
[null,"Prosjektansatte",{"$f":"SUM(D4:P4)","v":15.8},{"$f":"Budsjett!K10/12","v":0},{"$f":"Budsjett!L10/12","v":0},{"$f":"Budsjett!M10/12","v":2.4},{"$f":"Budsjett!N10/12","v":4.7},{"$f":"Budsjett!O10/12","v":5.2},{"$f":"Budsjett!P10/12","v":2.9499999999999997},{"$f":"Budsjett!Q10/12","v":0.54999999999999993},{"$f":"Budsjett!R10/12","v":0},{"$f":"Budsjett!S10/12","v":0},{"$f":"Budsjett!T10/12","v":0},{"$f":"Budsjett!U10/12","v":0},{"$f":"Budsjett!V10/12","v":0},{"$f":"Budsjett!W10/12","v":0}]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D5:P5)","v":1.2000000000000002},{"$f":"Budsjett!K17","v":0},{"$f":"Budsjett!L17","v":0},{"$f":"Budsjett!M17","v":0.25},{"$f":"Budsjett!N17","v":0.4},{"$f":"Budsjett!O17","v":0.2},{"$f":"Budsjett!P17","v":0.2},{"$f":"Budsjett!Q17","v":0.15000000000000002},{"$f":"Budsjett!R17","v":0},{"$f":"Budsjett!S17","v":0},{"$f":"Budsjett!T17","v":0},{"$f":"Budsjett!U17","v":0},{"$f":"Budsjett!V17","v":0},{"$f":"Budsjett!W17","v":0}]
[null,"Internt fin. frikjøp",5,{"$f":"Budsjett!K24","v":0},{"$f":"Budsjett!L24","v":0.28749999999999998},{"$f":"Budsjett!M24","v":1.1499999999999999},{"$f":"Budsjett!N24","v":1.1499999999999999},{"$f":"Budsjett!O24","v":1.1499999999999999},{"$f":"Budsjett!P24","v":0.96250000000000002},{"$f":"Budsjett!Q24","v":0.30000000000000004},{"$f":"Budsjett!R24","v":0},{"$f":"Budsjett!S24","v":0},{"$f":"Budsjett!T24","v":0},{"$f":"Budsjett!U24","v":0},{"$f":"Budsjett!V24","v":0},{"$f":"Budsjett!W24","v":0}]
[null,"Timelønn",0,{"$f":"Budsjett!K30/Tabeller!$H$5","v":0},{"$f":"Budsjett!L30/Tabeller!$H$5","v":0},{"$f":"Budsjett!M30/Tabeller!$H$5","v":0},{"$f":"Budsjett!N30/Tabeller!$H$5","v":0},{"$f":"Budsjett!O30/Tabeller!$H$5","v":0},{"$f":"Budsjett!P30/Tabeller!$H$5","v":0},{"$f":"Budsjett!Q30/Tabeller!$H$5","v":0},{"$f":"Budsjett!R30/Tabeller!$H$5","v":0},{"$f":"Budsjett!S30/Tabeller!$H$5","v":0},{"$f":"Budsjett!T30/Tabeller!$H$5","v":0},{"$f":"Budsjett!U30/Tabeller!$H$5","v":0},{"$f":"Budsjett!V30/Tabeller!$H$5","v":0},{"$f":"Budsjett!W30/Tabeller!$H$5","v":0}]
[null,"Totale årsverk",{"$f":"SUM(D8:P8)","v":22},{"$f":"SUM(D4:D7)","v":0},{"$f":"SUM(E4:E7)","v":0.28749999999999998},{"$f":"SUM(F4:F7)","v":3.8},6.25,6.5500000000000007,4.1124999999999998,1,0,0,0,{"$f":"SUM(N4:N7)","v":0},0,0]
[]
[null,"Økonomisk analyse",{"$f":"C3","v":"Totalt"},{"$f":"D3","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"N3","v":2034},2035,2036]
[null,"Inntekter",{"$f":"SUM(D11:P11)","v":-28315650},{"$f":"Prosjektcontroller!D16","v":0},{"$f":"Prosjektcontroller!E16","v":0},{"$f":"Prosjektcontroller!F16","v":-4260900},{"$f":"Prosjektcontroller!G16","v":-8193400},{"$f":"Prosjektcontroller!H16","v":-8919400},{"$f":"Prosjektcontroller!I16","v":-5633500},{"$f":"Prosjektcontroller!J16","v":-1308450},{"$f":"Prosjektcontroller!K16","v":0},{"$f":"Prosjektcontroller!L16","v":0},{"$f":"Prosjektcontroller!M16","v":0},{"$f":"Prosjektcontroller!N16","v":0},{"$f":"Prosjektcontroller!O16","v":0},{"$f":"Prosjektcontroller!P16","v":0}]
[null,"Nettobidrag:",{"$f":"SUM(D12:P12)","v":0}]
[null,"Eksternt fin. frikjøp",1462192.2845942411,{"$f":"Prosjektcontroller!D18","v":0},{"$f":"Prosjektcontroller!E18","v":0},{"$f":"Prosjektcontroller!F18","v":241556.30697022047},{"$f":"Prosjektcontroller!G18","v":447411.97180884937},{"$f":"Prosjektcontroller!H18","v":272413.64785064623},{"$f":"Prosjektcontroller!I18","v":281948.12552541879},{"$f":"Prosjektcontroller!J18","v":218862.23243910636},{"$f":"Prosjektcontroller!K18","v":0},{"$f":"Prosjektcontroller!L18","v":0},{"$f":"Prosjektcontroller!M18","v":0},{"$f":"Prosjektcontroller!N18","v":0},{"$f":"Prosjektcontroller!O18","v":0},{"$f":"Prosjektcontroller!P18","v":0}]
[null,"Eksternt fin. overheadkostnader",10062672.801994238,{"$f":"Prosjektcontroller!D19","v":0},{"$f":"Prosjektcontroller!E19","v":0},{"$f":"Prosjektcontroller!F19","v":1460174.8685031014},{"$f":"Prosjektcontroller!G19","v":2928377.9821514348},{"$f":"Prosjektcontroller!H19","v":3199046.830667241},{"$f":"Prosjektcontroller!I19","v":1983230.4465650378},{"$f":"Prosjektcontroller!J19","v":491842.67410742247},{"$f":"Prosjektcontroller!K19","v":0},{"$f":"Prosjektcontroller!L19","v":0},{"$f":"Prosjektcontroller!M19","v":0},{"$f":"Prosjektcontroller!N19","v":0},{"$f":"Prosjektcontroller!O19","v":0},{"$f":"Prosjektcontroller!P19","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},{"$f":"Prosjektcontroller!N20","v":0},{"$f":"Prosjektcontroller!O20","v":0},{"$f":"Prosjektcontroller!P20","v":0}]
[null,"Nettobidrag:",{"$f":"SUM(C13:C15)","v":11524865.08658848},{"$f":"SUM(D13:D15)","v":0},0,1701731.1754733219,3375789.9539602841,3471460.4785178872,2265178.5720904567,710704.9065465288,0,0,0,{"$f":"SUM(N13:N15)","v":0},0,0]
[null,"Egenfinansiert drift",{"$f":"SUM(D17:P17)","v":0},{"$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},{"$f":"Prosjektcontroller!M31","v":0},{"$f":"Prosjektcontroller!N31","v":0},{"$f":"Prosjektcontroller!O31","v":0},{"$f":"Prosjektcontroller!P31","v":0}]
[null,null,{"$f":"SUM(D18:P18)","v":0}]
[null,null,{"$f":"SUM(D19:P19)","v":0}]
[null,null,0]
[null,"Prosjektets reelle nettobidrag",{"$f":"SUM(D21:P21)","v":11524865.086588478},{"$f":"D16-D17-(SUM(D18:D20))","v":0},0,1701731.1754733219,3375789.9539602841,3471460.4785178872,2265178.5720904567,710704.9065465288,0,0,0,{"$f":"N16-N17-(SUM(N18:N20))","v":0},0,0]
[]
[null,"Nettobidrag",{"$f":"Prosjektcontroller!C47","v":0.73159917276128983}]
[null,"Overhead (indirekte kostnader)",{"$f":"Prosjektcontroller!C48","v":0.63877911302176682}]
[null,"Eksternt finansiert overhead",{"$f":"Prosjektcontroller!C49","v":0.63877911302176682}]
[null,"Egenandelsprosent",{"$f":"Prosjektcontroller!C50","v":0.2031182970616208}]

{"sheet":"Prosjekteier_FL","index":12,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":true,"merged":[[23,4,23,5],[26,1,26,3]]}
[null,"Prosjekttittel:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[null,"NFR-program:",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":"KI"}]
[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},{"$f":"Prosjektcontroller_FL!D15","v":0},{"$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,"Nettobidrag:"]
[null,"Eksternt fin. frikjøp",{"$f":"SUM(D13:M13)","v":0},{"$f":"-Prosjektcontroller_FL!D17","v":0},{"$f":"-Prosjektcontroller_FL!E17","v":0},{"$f":"-Prosjektcontroller_FL!F17","v":0},{"$f":"-Prosjektcontroller_FL!G17","v":0},{"$f":"-Prosjektcontroller_FL!H17","v":0},{"$f":"-Prosjektcontroller_FL!I17","v":0},{"$f":"-Prosjektcontroller_FL!J17","v":0},{"$f":"-Prosjektcontroller_FL!K17","v":0},{"$f":"-Prosjektcontroller_FL!L17","v":0},{"$f":"-Prosjektcontroller_FL!M17","v":0}]
[null,"Eksternt fin. overheadkostnader",0,{"$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},{"$f":"-Prosjektcontroller_FL!M18","v":0}]
[null,"Eksternt fin. leiestedskostnader",0,{"$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},{"$f":"-Prosjektcontroller_FL!M19","v":0}]
[null,"Resultat på prosjektet",{"$f":"SUM(D16:M16)","v":0},{"$f":"Prosjektcontroller_FL!D22","v":0},{"$f":"Prosjektcontroller_FL!E22","v":0},{"$f":"Prosjektcontroller_FL!F22","v":0},{"$f":"Prosjektcontroller_FL!G22","v":0},{"$f":"Prosjektcontroller_FL!H22","v":0},{"$f":"Prosjektcontroller_FL!I22","v":0},{"$f":"Prosjektcontroller_FL!J22","v":0},{"$f":"Prosjektcontroller_FL!K22","v":0},{"$f":"Prosjektcontroller_FL!L22","v":0},{"$f":"Prosjektcontroller_FL!M22","v":0}]
[null,"Egenfinansiert drift",{"$f":"SUM(D17:M17)","v":0},{"$f":"Prosjektcontroller_FL!D29","v":0},{"$f":"Prosjektcontroller_FL!E29","v":0},{"$f":"Prosjektcontroller_FL!F29","v":0},{"$f":"Prosjektcontroller_FL!G29","v":0},{"$f":"Prosjektcontroller_FL!H29","v":0},{"$f":"Prosjektcontroller_FL!I29","v":0},{"$f":"Prosjektcontroller_FL!J29","v":0},{"$f":"Prosjektcontroller_FL!K29","v":0},{"$f":"Prosjektcontroller_FL!L29","v":0},{"$f":"Prosjektcontroller_FL!M29","v":0}]
[null,"Nettobidrag:",{"$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,"Los inntekter",{"$f":"SUM(D19:M19)","v":-6250000},-1562500,-1562500,-1562500,-1562500]
[null,null,{"$f":"SUM(D20:M20)","v":0}]
[null,null,0]
[null,"Prosjektets reelle nettobidrag",{"$f":"SUM(D22:M22)","v":-6250000},{"$f":"D18+(SUM(D19:D21))","v":-1562500},{"$f":"E18+(SUM(E19:E21))","v":-1562500},-1562500,-1562500,0,0,0,0,0,0]
[]
[null,"Overhead (indirekte kostnader)",{"$f":"Prosjektcontroller_FL!C44","v":0}]
[null,"Egenandelsprosent",{"$f":"Prosjektcontroller_FL!C45","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:",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
[]
[null,"Intern rapport - oppdragsbudsjett",{"$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 ",{"$f":"-'Budsjett oppdrag'!K23","v":0},{"$f":"-'Budsjett oppdrag'!L23","v":0},{"$f":"-'Budsjett oppdrag'!M23","v":0},{"$f":"-'Budsjett oppdrag'!N23","v":0},{"$f":"-'Budsjett oppdrag'!O23","v":0},{"$f":"-'Budsjett oppdrag'!P23","v":0},{"$f":"-'Budsjett oppdrag'!Q23","v":0},{"$f":"-'Budsjett oppdrag'!R23","v":0},{"$f":"-'Budsjett oppdrag'!S23","v":0},{"$f":"-'Budsjett oppdrag'!T23","v":0},{"$f":"SUM(C4:L4)","v":0}]
[null,{"$f":"[2]Budsjett!A21","v":"Viderefordelte midler"},{"$f":"'Budsjett oppdrag'!K14*(1+Registrering!B41)","v":0},{"$f":"'Budsjett oppdrag'!L14*(1+Registrering!C41)","v":0},{"$f":"'Budsjett oppdrag'!M14*(1+Registrering!D41)","v":0},{"$f":"'Budsjett oppdrag'!N14*(1+Registrering!E41)","v":0},{"$f":"'Budsjett oppdrag'!O14*(1+Registrering!F41)","v":0},{"$f":"'Budsjett oppdrag'!P14*(1+Registrering!G41)","v":0},{"$f":"'Budsjett oppdrag'!Q14*(1+Registrering!H41)","v":0},{"$f":"'Budsjett oppdrag'!R14*(1+Registrering!I41)","v":0},{"$f":"'Budsjett oppdrag'!S14*(1+Registrering!J41)","v":0},{"$f":"'Budsjett oppdrag'!T14*(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 ",{"$f":"'Budsjett oppdrag'!K22-('Budsjett oppdrag'!K14*Registrering!B41)","v":0},{"$f":"'Budsjett oppdrag'!L22-('Budsjett oppdrag'!L14*Registrering!I41)","v":0},{"$f":"'Budsjett oppdrag'!M22-('Budsjett oppdrag'!M14*Registrering!J41)","v":0},{"$f":"'Budsjett oppdrag'!N22-('Budsjett oppdrag'!N14*Registrering!E41)","v":0},{"$f":"'Budsjett oppdrag'!O22-('Budsjett oppdrag'!O14*Registrering!F41)","v":0},{"$f":"'Budsjett oppdrag'!P22-('Budsjett oppdrag'!P14*Registrering!G41)","v":0},{"$f":"'Budsjett oppdrag'!Q22-('Budsjett oppdrag'!Q14*Registrering!H41)","v":0},{"$f":"'Budsjett oppdrag'!R22-('Budsjett oppdrag'!R14*Registrering!I41)","v":0},{"$f":"'Budsjett oppdrag'!S22-('Budsjett oppdrag'!S14*Registrering!J41)","v":0},{"$f":"'Budsjett oppdrag'!T22-('Budsjett oppdrag'!T14*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$94,\"Prosjektansatt\",'Budsjett oppdrag'!AS$4:AS$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!AT$4:AT$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!AU$4:AU$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!AV$4:AV$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!AW$4:AW$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!AX$4:AX$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!AY$4:AY$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!AZ$4:AZ$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!BA$4:BA$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Prosjektansatt\",'Budsjett oppdrag'!BB$4:BB$94)","v":0},0]
[null,"Frikjøp",{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AS$4:AS$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AT$4:AT$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AU$4:AU$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AV$4:AV$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AW$4:AW$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AX$4:AX$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AY$4:AY$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!AZ$4:AZ$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!BA$4:BA$94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$H$4:$H$94,\"Frikjøp eksisterende ansatt\",'Budsjett oppdrag'!BB$4:BB$94)","v":0},0]
[null,"Overhead",{"$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},{"$f":"'Budsjett oppdrag'!BM7","v":0},0]
[null,"Investeringer",{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!K4:K94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!L4:L94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!M4:M94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!N4:N94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!O4:O94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!P4:P94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!Q4:Q94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!R4:R94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!S4:S94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Investeringer (utstyr)\",'Budsjett oppdrag'!T4:T94)","v":0},0]
[null,"Leiestedskostnader",{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!K4:K94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!L4:L94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!M4:M94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!N4:N94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!O4:O94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!P4:P94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!Q4:Q94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!R4:R94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!S4:S94)","v":0},{"$f":"SUMIF('Budsjett oppdrag'!$B$4:$B$94,\"Leiested\",'Budsjett oppdrag'!T4:T94)","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Direkte driftskostnader",{"$f":"'Budsjett oppdrag'!K16-'Budsjett oppdrag'!K15-'Budsjett oppdrag'!K14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!K$10:K$13)","v":0},{"$f":"'Budsjett oppdrag'!L16-'Budsjett oppdrag'!L15-'Budsjett oppdrag'!L14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!L$10:L$13)","v":0},{"$f":"'Budsjett oppdrag'!M16-'Budsjett oppdrag'!M15-'Budsjett oppdrag'!M14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!M$10:M$13)","v":0},{"$f":"'Budsjett oppdrag'!N16-'Budsjett oppdrag'!N15-'Budsjett oppdrag'!N14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!N$10:N$13)","v":0},{"$f":"'Budsjett oppdrag'!O16-'Budsjett oppdrag'!O15-'Budsjett oppdrag'!O14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!O$10:O$13)","v":0},{"$f":"'Budsjett oppdrag'!P16-'Budsjett oppdrag'!P15-'Budsjett oppdrag'!P14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!P$10:P$13)","v":0},{"$f":"'Budsjett oppdrag'!Q16-'Budsjett oppdrag'!Q15-'Budsjett oppdrag'!Q14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!Q$10:Q$13)","v":0},{"$f":"'Budsjett oppdrag'!R16-'Budsjett oppdrag'!R15-'Budsjett oppdrag'!R14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!R$10:R$13)","v":0},{"$f":"'Budsjett oppdrag'!S16-'Budsjett oppdrag'!S15-'Budsjett oppdrag'!S14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!S$10:S$13)","v":0},{"$f":"'Budsjett oppdrag'!T16-'Budsjett oppdrag'!T15-'Budsjett oppdrag'!T14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!T$10:T$13)","v":0},{"$f":"'Budsjett oppdrag'!F16-'Budsjett oppdrag'!F15-'Budsjett oppdrag'!F14-SUMIF('Budsjett oppdrag'!$B$10:$B$13,\"Investeringer (utstyr)\",'Budsjett oppdrag'!F$10:F$13)","v":0}]
[null,"Totale kostnader",{"$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":"Susanne Viefers"},null,null,null,{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":"Eirik Gramstad"}]

{"sheet":"Tabeller","index":14,"n_rows":96,"n_cols":36,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
["År 1 i budsjettering: ",null,null,2024]
[]
[null,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,null,null,"Grunnlagstabell for registrering av prosjektkategori"]
[]
[null,null,null,null,null,null,"Arbeidstimer pr. år",1628," Produktive timer"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budsjett!I10*M10","v":0}]
[null,null,null,null,null,null,null,"Vit.ansatt","Adm. Ansatt",{"$f":"D1","v":2024},{"$f":"J7+1","v":2025},{"$f":"K7+1","v":2026},2027,2028,2029,2030,2031,2032,2033,{"$f":"S7+1","v":2034},{"$f":"T7+1","v":2035},{"$f":"U7+1","v":2036}]
[null,null,null,null,null,null,"Prosjekter som foregår i UiOs lokaler",465000,142000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bevilgning","000000 - 000000 Basis"]
[null,null,null,null,null,null,"Prosjekter som ikke foregår i UiOs lokaler",465000,142000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"000001 - 099998 Interne prosjekter"]
[null,null,null,null,null,null,"Vitenskapelig ansatt UiO lokale",null,null,{"$f":"H8","v":465000},{"$f":"J10*J$35","v":481274.99999999994},{"$f":"$J10*K$35","v":498119.62499999994},515553.8118749999,533598.19529062486,552274.13212579663,571603.72675019945,591609.85718645644,612316.20218798239,633747.26926456159,{"$f":"$J10*S$35","v":655928.42368882126},{"$f":"$J10*T$35","v":678885.91851792997},{"$f":"$J10*U$35","v":702646.92566605739},null,null,null,null,null,null,null,null,null,null,null,null,null,"900000 - 999998 Interne prosjekter"]
[null,null,null,null,null,null,"Teknisk/adm. Ansatt i Uio lokale",null,null,{"$f":"I8","v":142000},{"$f":"J11*J$35","v":146970},152113.94999999998,157437.93824999998,162948.26608874995,168651.45540185619,174554.25634092113,180663.65531285334,186986.88324880321,193531.42416251131,200305.02400819919,207315.69984848614,214571.74934318312,null,null,null,null,null,null,null,null,null,null,null,null,"Bidrag","120000 - 139998 NFR- individuelle stipendiater"]
[null,null,null,null,null,null,"Vitenskapelig ansatt ikke i UiO lokale",null,null,{"$f":"H9","v":465000},{"$f":"J12*J$35","v":481274.99999999994},{"$f":"$J12*K$35","v":498119.62499999994},{"$f":"$J12*L$35","v":515553.8118749999},{"$f":"$J12*M$35","v":533598.19529062486},{"$f":"$J12*N$35","v":552274.13212579663},{"$f":"$J12*O$35","v":571603.72675019945},{"$f":"$J12*P$35","v":591609.85718645644},{"$f":"$J12*Q$35","v":612316.20218798239},{"$f":"$J12*R$35","v":633747.26926456159},655928.42368882126,678885.91851792997,702646.92566605739,null,null,null,null,null,null,null,null,null,null,null,null,null,"140000 - 169998 NFR- program (kontrakter og bevilgningsbrev)"]
[null,null,null,null,null,null,"Teknisk/adm. Ansatt ikke i Uio lokale",null,null,{"$f":"I9","v":142000},{"$f":"J13*J$35","v":146970},{"$f":"$J13*K$35","v":152113.94999999998},{"$f":"$J13*L$35","v":157437.93824999998},{"$f":"$J13*M$35","v":162948.26608874995},{"$f":"$J13*N$35","v":168651.45540185619},{"$f":"$J13*O$35","v":174554.25634092113},{"$f":"$J13*P$35","v":180663.65531285334},{"$f":"$J13*Q$35","v":186986.88324880321},{"$f":"$J13*R$35","v":193531.42416251131},200305.02400819919,207315.69984848614,214571.74934318312,null,null,null,null,null,null,null,null,null,null,null,null,null,"180000 - 189998 NFR- Forny"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"190000 - 190098 NFR- stimuleringsmidler"]
[null,null,null,null,null,null,"Valgt TDI",null,"Vit.ansatte",{"$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$8,Tabeller!S10,Tabeller!S12))","v":633747.26926456159},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!T10,Tabeller!T12))","v":655928.42368882126},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!U10,Tabeller!U12))","v":678885.91851792997},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!V10,Tabeller!V12))","v":702646.92566605739},null,null,"Frikjøp eksisterende ansatt",null,null,null,null,null,null,null,null,null,null,"190500 - 190698 NFR midler mottatt via statlige aktører"]
[null,null,null,null,null,null,null,null,"Adm/teknisk",{"$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$8,Tabeller!S11,Tabeller!S13))","v":193531.42416251131},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!T11,Tabeller!T13))","v":200305.02400819919},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!U11,Tabeller!U13))","v":207315.69984848614},{"$f":"IF(Registrering!$B$29=\"\",0,IF(Registrering!$B$29=Tabeller!$G$8,Tabeller!V11,Tabeller!V13))","v":214571.74934318312},null,null,"Prosjektansatt",null,null,null,null,null,null,null,null,null,null,"191000 - 191199 RFF-Regionale forskningsfond"]
[null,null,null,null,null,null,null,null,null,null,null,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"]
[null,null,null,null,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,null,null,"205000 - 209698 Bidrag fra Kunnskapsdepartementet"]
[null,null,null,null,null,null,null,null,null,null,null,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"]
[null,null,null,null,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,null,null,"250000 - 274999 Bidrag fra kommuner og fylkeskommuner"]
[null,null,null,null,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,null,null,"275000 - 279998 Bidrag fra regionale forskningsfond"]
[null,null,null,null,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,null,null,"420000 - 429998 Bidrag fra nærlingsliv og privatpersoner"]
[null,null,null,null,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,null,null,"460000 - 479998 Bidrag fra norske fond, legater, organisasjoner og stiftelser"]
[null,null,null,null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,"Fast lønn",null,"faktor",null,{"$f":"(K23-400)/52*47","v":376000},{"$f":"K25/$K$23","v":0.90297790585975024},0.90015148156358538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"640000 - 649998 EU forskning/ rammeprogrammer (6. rammeprogram) - Utland"]
[null,null,null,null,null,null,"Feriepenge avsetning",0.12,0.88,0.12,{"$f":"$K$25*$H26","v":45120},{"$f":"K26/$K$23","v":0.10835734870317003},0.10801817778763025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"650000 - 656998 EU forskning/ rammeprogrammer (7. rammeprogram) - Utland"]
[null,null,null,null,null,null,"Pensjon",0.09,0.86280851063829789,0.13719148936170206,{"$f":"($K$23-400)*$H$27","v":37440},8.9913544668587891E-2,0.13244104226705089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"657000 - 657998 EU andre tilskudd - Utland"]
[null,null,null,null,null,null,"AGA ( av  Lønn/ Fp og Pensjon )",0.14099999999999999,0.82273600000000002,0.17726399999999998,{"$f":"IF($K$23>750000,(SUM($K$25:$K$27))*$H$29,(SUM($K$25:$K$27))*$H$28)","v":64656.959999999992},0.15527608069164264,0.16082610892817556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"690000 - 694998 Bidrag fra utlandet - andre"]
[null,null,null,null,null,null,"AGA (Lønn høyere enn 750 000)",0.14099999999999999,"Sum",{"$f":"SUM(J26:J28)","v":0.43445548936170203},{"$f":"SUM(K25:K28)","v":523216.95999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"710000 - 710999 Gaver som kan gir rett til gaveforsterkning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"711000 - 719999 Gaver fra kreftforeningen som gir gaveforsterkning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"720000 - 729999 Andre gaver"]
[null,null,null,null,null,null,null,"Antatt lønnsjustering:",{"$f":"D1","v":2024},4.9000000000000002E-2,{"$f":"I32+1","v":2025},3.5000000000000003E-2,"2025, og fremover",1.0349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oppdrag","179700 - 179998 Oppdrag fra NFR"]
[null,null,null,null,null,null,null,null,"Denne etter inflasjonsendring",{"$f":"IF(Registrering!$B$53=\"Ja\",J36*I36,I37)","v":1.0857149999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"204700 - 204998 Oppdrag fra andre departementer, direktorater og tilsyn"]
[null,null,null,null,null,null,null,null,{"$f":"J7","v":2024},{"$f":"K7","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"T7","v":2034},{"$f":"U7","v":2035},{"$f":"V7","v":2036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"209700 - 209998 Oppdrag fra Kunnskapsdepartementet"]
[null,null,null,null,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$53=\"Ja\",J35*$N32,J35)","v":1.0712249999999999},{"$f":"IF(Registrering!$B$53=\"Ja\",K35*$N32,K35)","v":1.1087178749999997},{"$f":"IF(Registrering!$B$53=\"Ja\",L35*$N32,L35)","v":1.1475230006249997},{"$f":"IF(Registrering!$B$53=\"Ja\",M35*$N32,M35)","v":1.1876863056468745},{"$f":"IF(Registrering!$B$53=\"Ja\",N35*$N32,N35)","v":1.229255326344515},{"$f":"IF(Registrering!$B$53=\"Ja\",O35*$N32,O35)","v":1.2722792627665729},{"$f":"IF(Registrering!$B$53=\"Ja\",P35*$N32,P35)","v":1.3168090369634029},{"$f":"IF(Registrering!$B$53=\"Ja\",Q35*$N32,Q35)","v":1.3628973532571218},{"$f":"IF(Registrering!$B$53=\"Ja\",R35*$N32,R35)","v":1.410598760621121},{"$f":"IF(Registrering!$B$53=\"Ja\",S35*$N32,S35)","v":1.4599697172428601},{"$f":"IF(Registrering!$B$53=\"Ja\",T35*$N32,T35)","v":1.5110686573463601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"220000 - 229998 Oppdrag fra øvrige statlige virksomheter/forvaltningsorganer /stiftelser/aksjeselskap"]
[null,null,null,null,null,null,null,null,{"$f":"1*Registrering!$B$55+1","v":1.0489999999999999},{"$f":"1*Registrering!$E$55+1","v":1.0349999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"280000 - 294999 Oppdrag fra kommuner og fylkeskommuner"]
[null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"295000 - 299998 Oppdrag fra regionale forskningsfond"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430000 - 449998 Oppdrag fra nærlingsliv og privatpersoner"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"480000 - 499998 Oppdrag fra norske fond, legater, organisasjoner og stiftelser"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"695000 - 699998 Oppdrag fra utlandet - andre"]
[]
[]
[]
[null,null,null,null,null,null,"Egenandel"]
[null,null,null,null,null,null,"NFR"]
[null,null,null,null,null,null,"Private"]
[null,null,null,null,null,null,"Internasjonale"]
[null,null,null,null,null,null,"Offentlige"]
[null,null,null,null,null,null,"EU"]
[]
[null,null,null,null,null,null,null,null,null,null,2024,"Utover"]
[null,null,null,null,null,null,"Sats pr årsverk",null,"Årlig justering utover år 1",null,1.0349999999999999,1.03]
[null,null,null,null,null,null,"Inntekt fra bidragsyter","Type",{"$f":"D1","v":2024},{"$f":"I53+1","v":2025},{"$f":"J53+1","v":2026},2027,2028,2029,2030,2031,2032,2033,{"$f":"R53+1","v":2034},{"$f":"S53+1","v":2035},{"$f":"T53+1","v":2036}]
[null,null,null,null,null,null,"Prosjektleder/adm.leder","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Forsker - professor","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Forsker - 1.aman.","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Forsker (rundsum)","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Gjesteforsker","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Postdoktor / Forsker","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Stipendiat","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Vit.ass","Rundsum",1312000,1372000,1431000,1484000,1536000,1590000,1646000,1704000,1739000,1825000,1889000,1955000,2024000]
[null,null,null,null,null,null,"Teknisk/adm. bistand/Feltassistent","Faktisk lønn",0.25]
[null,null,null,null,null,null,"Studentstipend","Rundsum",100000]
[null,null,null,null,null,null,"Gjesteforskerstipend 1","Rundsum",58000]
[null,null,null,null,null,null,"Gjesteforskerstipend 2-12","Rundsum",34000]
[null,null,null,null,null,null,"Utenlandsstipend enslig","Rundsum",23000]
[null,null,null,null,null,null,"Utenlandsstipend familie","Rundsum",39000]
[null,null,null,null,null,null,"Timebasert lønn","Kostnadsdekning pluss påslag",0.25]
[null,null,null,null,null,null,"Om NFRs satser - se nettsiden:","http://www.forskningsradet.no/servlet/Satellite?c=Page&pagename=ForskningsradetNorsk%2FHovedsidemal&cid=1183468209187"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Leie av lokaler",null,null,"fratrekk inngående mva",null,null,"Unntak pga kurs/undervisning"]
[null,null,null,null,null,null,"Reiser","videresalg",null,0.2,null,null,"Unntak pga lovpålagt oppdrag"]
[null,null,null,null,null,null,"Rekvisita","videresalg",null,"Frtrekk for utgående mva",null,null,"Unntak pga arbeid utført i utland"]
[null,null,null,null,null,null,"Bevertning, utlegg",null,null,0.8,null,null,"Unntak pga helsetjenester"]
[null,null,null,null,null,null,"Hotellopphold, utlegg",null,null,null,null,null,"Annet unntak, beskriv i feltet under"]
[null,null,null,null,null,null,"Ekskursjoner, utlegg","utlegg"]
[null,null,null,null,null,null,"Trykksaker","videresalg"]
[null,null,null,null,null,null,"Andre driftskostnader"]
[null,null,null,null,null,null,"Honorar foredragsholder inkl. Mva"]
[]
[]
[]
[null,null,null,null,null,null,"1 år"]
[null,null,null,null,null,null,"2 år"]
[null,null,null,null,null,null,"3 år"]
[null,null,null,null,null,null,"4 år"]
[null,null,null,null,null,null,"5 år"]
[null,null,null,null,null,null,"6 år"]
[null,null,null,null,null,null,"7 år"]
[null,null,null,null,null,null,"8 år"]
[null,null,null,null,null,null,"9 år"]
[null,null,null,null,null,null,"10 år"]

{"sheet":"NFR-budsjett","index":15,"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":378393.37253894855},{"$f":"Prosjektcontroller!F17+Prosjektcontroller!F18+Prosjektcontroller!F19+Prosjektcontroller!F28+Prosjektcontroller!F29","v":5312607.2969847564},{"$f":"Prosjektcontroller!G17+Prosjektcontroller!G18+Prosjektcontroller!G19+Prosjektcontroller!G28+Prosjektcontroller!G29","v":9134091.5848986711},{"$f":"Prosjektcontroller!H17+Prosjektcontroller!H18+Prosjektcontroller!H19+Prosjektcontroller!H28+Prosjektcontroller!H29","v":9885237.0503903627},{"$f":"Prosjektcontroller!I17+Prosjektcontroller!I18+Prosjektcontroller!I19+Prosjektcontroller!I28+Prosjektcontroller!I29","v":6553890.7142183408},{"$f":"Prosjektcontroller!J17+Prosjektcontroller!J18+Prosjektcontroller!J19+Prosjektcontroller!J28+Prosjektcontroller!J29","v":1768845.7993838461},{"$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},{"$f":"SUM(C5:L5)","v":33033065.818414923}]
[null,"Kjøp av Fou- tjenester",{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!K4:K146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!L4:L146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!M4:M146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!N4:N146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!O4:O146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!P4:P146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!Q4:Q146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!R4:R146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!S4:S146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!T4:T146)","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",{"$f":"Budsjett!K45+Budsjett!K46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!K4:K154)","v":0},{"$f":"Budsjett!L45+Budsjett!L46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!L4:L154)","v":0},{"$f":"Budsjett!M45+Budsjett!M46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!M4:M154)","v":0},{"$f":"Budsjett!N45+Budsjett!N46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!N4:N154)","v":0},{"$f":"Budsjett!O45+Budsjett!O46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!O4:O154)","v":0},{"$f":"Budsjett!P45+Budsjett!P46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!P4:P154)","v":0},{"$f":"Budsjett!Q45+Budsjett!Q46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!Q4:Q154)","v":0},{"$f":"Budsjett!R45+Budsjett!R46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!R4:R154)","v":0},{"$f":"Budsjett!S45+Budsjett!S46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!S4:S154)","v":0},{"$f":"Budsjett!T45+Budsjett!T46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!T4:T154)","v":0},{"$f":"SUM(C7:L7)","v":0}]
[null,"Andre direkte kostnader",{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!K4:K146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!K4:K146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!K4:K146)+Budsjett!K41+Budsjett!K48+Budsjett!AR38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!L4:L146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!L4:L146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!L4:L146)+Budsjett!L41+Budsjett!L48+Budsjett!AS38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!M4:M146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!M4:M146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!M4:M146)+Budsjett!M41+Budsjett!M48+Budsjett!AT38","v":468750},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!N4:N146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!N4:N146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!N4:N146)+Budsjett!N41+Budsjett!N48+Budsjett!AU38","v":625000},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!O4:O146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!O4:O146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!O4:O146)+Budsjett!O41+Budsjett!O48+Budsjett!AV38","v":625000},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!P4:P146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!P4:P146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!P4:P146)+Budsjett!P41+Budsjett!P48+Budsjett!AW38","v":625000},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!Q4:Q146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!Q4:Q146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!Q4:Q146)+Budsjett!Q41+Budsjett!Q48+Budsjett!AX38","v":156250},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!R4:R146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!R4:R146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!R4:R146)+Budsjett!R41+Budsjett!R48+Budsjett!AY38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!S4:S146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!S4:S146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!S4:S146)+Budsjett!S41+Budsjett!S48+Budsjett!AZ38","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!T4:T146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!T4:T146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!T4:T146)+Budsjett!T41+Budsjett!T48+Budsjett!BA38","v":0},{"$f":"SUM(C8:L8)","v":2500000}]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},378393.37253894855,5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(M5:M8)","v":35533065.818414927}]
[]
[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":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(C15:L15)","v":35533065.818414927}]
[null,"Andre sektorer",null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"SUM(D14:D17)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(M13:M17)","v":35533065.818414927}]
[]
[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":378393.37253894855},1520457.2969847564,1565691.5848986711,1590837.0503903627,1545390.7142183408,616645.79938384611,0,0,0,{"$f":"SUM(C22:L22)","v":7217415.8184149256},{"$f":"IFERROR(M22/$M$27*100,0)","v":20.311829706162076}]
[null,"Internasjonal finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K52,Budsjett!EV60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L52,Budsjett!EW60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M52,Budsjett!EX60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N52,Budsjett!EY60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O52,Budsjett!EZ60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P52,Budsjett!FA60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q52,Budsjett!FB60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R52,Budsjett!FC60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S52,Budsjett!FD60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T52,Budsjett!FE60)","v":0},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(M23/$M$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K53,Budsjett!FL60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L53,Budsjett!FM60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M53,Budsjett!FN60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N53,Budsjett!FO60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O53,Budsjett!FP60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P53,Budsjett!FQ60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q53,Budsjett!FR60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R53,Budsjett!FS60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S53,Budsjett!FT60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T53,Budsjett!FU60)","v":0},{"$f":"SUM(C24:L24)","v":0},0]
[null,"Annen privat finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K54,Budsjett!EF60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L54,Budsjett!EG60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M54,Budsjett!EH60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N54,Budsjett!EI60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O54,Budsjett!EJ60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P54,Budsjett!EK60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q54,Budsjett!EL60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R54,Budsjett!EM60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S54,Budsjett!EN60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T54,Budsjett!EO60)","v":0},{"$f":"SUM(C25:L25)","v":0},0]
[null,"Fra NFR",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!K55,Budsjett!DP60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!L55,Budsjett!DQ60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!M55,Budsjett!DR60)","v":4260900},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!N55,Budsjett!DS60)","v":8193400},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!O55,Budsjett!DT60)","v":8919400},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!P55,Budsjett!DU60)","v":5633500},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!Q55,Budsjett!DV60)","v":1308450},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!R55,Budsjett!DW60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!S55,Budsjett!DX60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!T55,Budsjett!DY60)","v":0},{"$f":"SUM(C26:L26)","v":28315650},79.688170293837928]
[null,"Total",{"$f":"C9","v":0},{"$f":"D9","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(M22:M26)","v":35533065.818414927},{"$f":"IFERROR(M27/M27,0)","v":1}]
[]
[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",{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DP35:DP37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DQ35:DQ37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DR35:DR37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DS35:DS37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DT35:DT37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DU35:DU37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DV35:DV37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DW35:DW37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DX35:DX37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$63,Budsjett!DY35:DY37)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DP4:DP16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DQ4:DQ16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DR4:DR16)","v":2146500},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DS4:DS16)","v":4081000},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DT4:DT16)","v":4608000},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DU4:DU16)","v":2385000},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DV4:DV16)","v":411500},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DW4:DW16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DX4:DX16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$60,Budsjett!DY4:DY16)","v":0},13632000]
[null,"Postdoktor/Forsker",{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DP4:DP16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DQ4:DQ16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DR4:DR16)","v":1359450},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DS4:DS16)","v":2893800},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DT4:DT16)","v":3072000},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DU4:DU16)","v":1987500},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DV4:DV16)","v":411500},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DW4:DW16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DX4:DX16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$59,Budsjett!DY4:DY16)","v":0},9724250]
[null,"Gjesteforskerstipend",{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DP35:DP37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DP35:DP37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DQ35:DQ37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DQ35:DQ37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DR35:DR37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DR35:DR37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DS35:DS37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DS35:DS37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DT35:DT37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DT35:DT37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DU35:DU37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DU35:DU37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DV35:DV37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DV35:DV37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DW35:DW37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DW35:DW37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DX35:DX37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DX35:DX37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$64,Budsjett!DY35:DY37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$65,Budsjett!DY35:DY37)","v":0},0]
[null,"Utenlandsstipend",{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DP35:DP37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DP35:DP37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DQ35:DQ37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DQ35:DQ37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DR35:DR37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DR35:DR37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DS35:DS37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DS35:DS37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DT35:DT37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DT35:DT37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DU35:DU37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DU35:DU37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DV35:DV37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DV35:DV37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DW35:DW37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DW35:DW37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DX35:DX37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DX35:DX37)","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$66,Budsjett!DY35:DY37)-SUMIF(Budsjett!$DO$35:$DO$37,Tabeller!$G$67,Budsjett!DY35:DY37)","v":0},0]
[null,"Forsker",{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DP4:DP16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DP4:DP16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DP4:DP16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DP4:DP16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DQ4:DQ16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DQ4:DQ16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DQ4:DQ16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DQ4:DQ16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DR4:DR16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DR4:DR16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DR4:DR16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DR4:DR16)","v":71550},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DS4:DS16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DS4:DS16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DS4:DS16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DS4:DS16)","v":296800},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DT4:DT16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DT4:DT16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DT4:DT16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DT4:DT16)","v":307200},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DU4:DU16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DU4:DU16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DU4:DU16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DU4:DU16)","v":318000},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DV4:DV16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DV4:DV16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DV4:DV16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DV4:DV16)","v":246900.00000000003},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DW4:DW16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DW4:DW16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DW4:DW16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DW4:DW16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DX4:DX16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DX4:DX16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DX4:DX16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DX4:DX16)","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$55,Budsjett!DY4:DY16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$54,Budsjett!DY4:DY16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$56,Budsjett!DY4:DY16)-SUMIF(Budsjett!$DO$4:$DO$16,Tabeller!$G$57,Budsjett!DY4:DY16)","v":0},1240450]
[null,"Timebasert lønn",{"$f":"-Budsjett!DP61-SUM(C31:C36)","v":0},{"$f":"-Budsjett!DQ61-SUM(D31:D36)","v":0},{"$f":"-Budsjett!DR61-SUM(E31:E36)","v":214650},{"$f":"-Budsjett!DS61-SUM(F31:F36)","v":296800},{"$f":"-Budsjett!DT61-SUM(G31:G36)","v":307200},{"$f":"-Budsjett!DU61-SUM(H31:H36)","v":318000},{"$f":"-Budsjett!DV61-SUM(I31:I36)","v":82300},{"$f":"-Budsjett!DW61-SUM(J31:J36)","v":0},{"$f":"-Budsjett!DX61-SUM(K31:K36)","v":0},{"$f":"-Budsjett!DY61-SUM(L31:L36)","v":0},1218950]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,3792150,7568400,8294400,5008500,1152200,0,0,0,{"$f":"SUM(M31:M37)","v":25815650}]
[null,"Kjøp av Fou- tjenester",{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!K4:K146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!L4:L146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!M4:M146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!N4:N146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!O4:O146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!P4:P146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!Q4:Q146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!R4:R146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!S4:S146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!T4:T146)","v":0},{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",{"$f":"Budsjett!K46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!K4:K154)","v":0},{"$f":"Budsjett!L46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!L4:L154)","v":0},{"$f":"Budsjett!M46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!M4:M154)","v":0},{"$f":"Budsjett!N46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!N4:N154)","v":0},{"$f":"Budsjett!O46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!O4:O154)","v":0},{"$f":"Budsjett!P46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!P4:P154)","v":0},{"$f":"Budsjett!Q46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!Q4:Q154)","v":0},{"$f":"Budsjett!R46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!R4:R154)","v":0},{"$f":"Budsjett!S46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!S4:S154)","v":0},{"$f":"Budsjett!T46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!T4:T154)","v":0},{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",{"$f":"C8-Budsjett!K48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AR4:AR146)-Budsjett!AR38","v":0},{"$f":"D8-Budsjett!L48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AS4:AS146)-Budsjett!AS38","v":0},{"$f":"E8-Budsjett!M48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AT4:AT146)-Budsjett!AT38","v":468750},{"$f":"F8-Budsjett!N48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AU4:AU146)-Budsjett!AU38","v":625000},{"$f":"G8-Budsjett!O48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AV4:AV146)-Budsjett!AV38","v":625000},{"$f":"H8-Budsjett!P48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AW4:AW146)-Budsjett!AW38","v":625000},{"$f":"I8-Budsjett!Q48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AX4:AX146)-Budsjett!AX38","v":156250},{"$f":"J8-Budsjett!R48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AY4:AY146)-Budsjett!AY38","v":0},{"$f":"K8-Budsjett!S48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!AZ4:AZ146)-Budsjett!AZ38","v":0},{"$f":"L8-Budsjett!T48-SUMIF(Budsjett!$B$4:$B$146,\"Generelle driftsmidler (kun NFR)\",Budsjett!BA4:BA146)-Budsjett!BA38","v":0},{"$f":"SUM(C41:L41)","v":2500000}]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},4260900,8193400,8919400,5633500,1308450,0,0,0,28315650]

{"sheet":"RCN budget","index":16,"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":378393.37253894855},{"$f":"'NFR-budsjett'!E5","v":5312607.2969847564},{"$f":"'NFR-budsjett'!F5","v":9134091.5848986711},{"$f":"'NFR-budsjett'!G5","v":9885237.0503903627},{"$f":"'NFR-budsjett'!H5","v":6553890.7142183408},{"$f":"'NFR-budsjett'!I5","v":1768845.7993838461},{"$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!"}},{"$f":"SUM(C5:L5)","v":33033065.818414923}]
[null,"Procurement of R&D services",{"$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!U45+Budsjett!U46","v":0},0]
[null,"Other operating expenses",{"$f":"'NFR-budsjett'!C8","v":0},{"$f":"'NFR-budsjett'!D8","v":0},{"$f":"'NFR-budsjett'!E8","v":468750},{"$f":"'NFR-budsjett'!F8","v":625000},{"$f":"'NFR-budsjett'!G8","v":625000},{"$f":"'NFR-budsjett'!H8","v":625000},{"$f":"'NFR-budsjett'!I8","v":156250},{"$f":"'NFR-budsjett'!J8","v":0},{"$f":"'NFR-budsjett'!K8","v":0},{"$f":"'NFR-budsjett'!L8","v":0},{"$f":"Prosjektcontroller!N21","v":0},2500000]
[null,"Totals",{"$f":"SUM(C5:C8)","v":0},378393.37253894855,5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N5:N8)","v":35533065.818414927}]
[]
[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":378393.37253894855},{"$f":"'NFR-budsjett'!E15","v":5781357.2969847564},{"$f":"'NFR-budsjett'!F15","v":9759091.5848986711},{"$f":"'NFR-budsjett'!G15","v":10510237.050390363},{"$f":"'NFR-budsjett'!H15","v":7178890.7142183408},{"$f":"'NFR-budsjett'!I15","v":1925095.7993838461},{"$f":"'NFR-budsjett'!J15","v":0},{"$f":"'NFR-budsjett'!K15","v":0},{"$f":"'NFR-budsjett'!L15","v":0},9103986.513602186,35533065.818414927]
[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":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,9103986.513602186,{"$f":"SUM(N13:N17)","v":35533065.818414927}]
[]
[null,"Funding plan (in NOK 1000)"]
[null,null,{"$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},{"$f":"'NFR-budsjett'!D22","v":378393.37253894855},{"$f":"'NFR-budsjett'!E22","v":1520457.2969847564},{"$f":"'NFR-budsjett'!F22","v":1565691.5848986711},{"$f":"'NFR-budsjett'!G22","v":1590837.0503903627},{"$f":"'NFR-budsjett'!H22","v":1545390.7142183408},{"$f":"'NFR-budsjett'!I22","v":616645.79938384611},{"$f":"'NFR-budsjett'!J22","v":0},{"$f":"'NFR-budsjett'!K22","v":0},{"$f":"'NFR-budsjett'!L22","v":0},{"$f":"H22+I22+J22","v":2162036.5136021869},{"$f":"SUM(C22:L22)","v":7217415.8184149256},{"$f":"IFERROR(N22/$N$27*100,0)","v":20.311829706162076}]
[null,"International funding",{"$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!FI60)","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},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!ES60)","v":{"$error":"#REF!"}},0,0]
[null,"From Research Council",{"$f":"'NFR-budsjett'!C26","v":0},{"$f":"'NFR-budsjett'!D26","v":0},{"$f":"'NFR-budsjett'!E26","v":4260900},{"$f":"'NFR-budsjett'!F26","v":8193400},{"$f":"'NFR-budsjett'!G26","v":8919400},{"$f":"'NFR-budsjett'!H26","v":5633500},{"$f":"'NFR-budsjett'!I26","v":1308450},{"$f":"'NFR-budsjett'!J26","v":0},{"$f":"'NFR-budsjett'!K26","v":0},{"$f":"'NFR-budsjett'!L26","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U55,Budsjett!EC60)+Budsjett!U56","v":28315650},28315650,79.688170293837928]
[null,"Totals",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":35533065.818414927},{"$f":"IFERROR(N27/N27,0)","v":1}]
[]
[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},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,#REF!,Budsjett!EC35:EC37)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Doctoral fellowships",{"$f":"'NFR-budsjett'!C32","v":0},{"$f":"'NFR-budsjett'!D32","v":0},{"$f":"'NFR-budsjett'!E32","v":2146500},{"$f":"'NFR-budsjett'!F32","v":4081000},{"$f":"'NFR-budsjett'!G32","v":4608000},{"$f":"'NFR-budsjett'!H32","v":2385000},{"$f":"'NFR-budsjett'!I32","v":411500},{"$f":"'NFR-budsjett'!J32","v":0},{"$f":"'NFR-budsjett'!K32","v":0},{"$f":"'NFR-budsjett'!L32","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},{"$f":"SUM(C32:L32)","v":13632000}]
[null,"Post-doctoral fellowships",{"$f":"'NFR-budsjett'!C33","v":0},{"$f":"'NFR-budsjett'!D33","v":0},{"$f":"'NFR-budsjett'!E33","v":1359450},{"$f":"'NFR-budsjett'!F33","v":2893800},{"$f":"'NFR-budsjett'!G33","v":3072000},{"$f":"'NFR-budsjett'!H33","v":1987500},{"$f":"'NFR-budsjett'!I33","v":411500},{"$f":"'NFR-budsjett'!J33","v":0},{"$f":"'NFR-budsjett'!K33","v":0},{"$f":"'NFR-budsjett'!L33","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},9724250]
[null,"Grants for visiting researchers",{"$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},{"$f":"'NFR-budsjett'!E36","v":71550},{"$f":"'NFR-budsjett'!F36","v":296800},{"$f":"'NFR-budsjett'!G36","v":307200},{"$f":"'NFR-budsjett'!H36","v":318000},{"$f":"'NFR-budsjett'!I36","v":246900.00000000003},{"$f":"'NFR-budsjett'!J36","v":0},{"$f":"'NFR-budsjett'!K36","v":0},{"$f":"'NFR-budsjett'!L36","v":0},564900,1240450]
[null,"Hourly-based salary including indirect costs",{"$f":"'NFR-budsjett'!C37","v":0},{"$f":"'NFR-budsjett'!D37","v":0},{"$f":"'NFR-budsjett'!E37","v":214650},{"$f":"'NFR-budsjett'!F37","v":296800},{"$f":"'NFR-budsjett'!G37","v":307200},{"$f":"'NFR-budsjett'!H37","v":318000},{"$f":"'NFR-budsjett'!I37","v":82300},{"$f":"'NFR-budsjett'!J37","v":0},{"$f":"'NFR-budsjett'!K37","v":0},{"$f":"'NFR-budsjett'!L37","v":0},400300,1218950]
[null,"Sum payroll and indirect expenses",{"$f":"SUM(C31:C37)","v":0},0,3792150,7568400,8294400,5008500,1152200,0,0,0,965200,{"$f":"SUM(N31:N37)","v":25815650}]
[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},{"$f":"'NFR-budsjett'!E41","v":468750},{"$f":"'NFR-budsjett'!F41","v":625000},{"$f":"'NFR-budsjett'!G41","v":625000},{"$f":"'NFR-budsjett'!H41","v":625000},{"$f":"'NFR-budsjett'!I41","v":156250},{"$f":"'NFR-budsjett'!J41","v":0},{"$f":"'NFR-budsjett'!K41","v":0},{"$f":"'NFR-budsjett'!L41","v":0},781250,2500000]
[null,"From Research Council",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},4260900,8193400,8919400,5633500,1308450,0,0,0,1746450,{"$f":"SUM(N38:N41)","v":28315650}]

{"sheet":"NFR - Inkl.partnere","index":17,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"Personal- og indirekte kostnader",{"$f":"'NFR-budsjett'!C5+'NFR - Partner 1'!C5+'NFR - Partner 2'!C5+'NFR - Partner 3'!C5+'NFR - Partner 4'!C5+'NFR - Partner 5'!C5+'NFR - Partner 6'!C5+'NFR - Partner 7'!C5+'NFR - Partner 8'!C5+'NFR - Partner 9'!C5+'NFR - Partner 10'!C5","v":0},{"$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+'NFR - Partner 7'!D5+'NFR - Partner 8'!D5+'NFR - Partner 9'!D5+'NFR - Partner 10'!D5","v":378393.37253894855},{"$f":"'NFR-budsjett'!E5+'NFR - Partner 1'!E5+'NFR - Partner 2'!E5+'NFR - Partner 3'!E5+'NFR - Partner 4'!E5+'NFR - Partner 5'!E5+'NFR - Partner 6'!E5+'NFR - Partner 7'!E5+'NFR - Partner 8'!E5+'NFR - Partner 9'!E5+'NFR - Partner 10'!E5","v":5312607.2969847564},{"$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+'NFR - Partner 7'!F5+'NFR - Partner 8'!F5+'NFR - Partner 9'!F5+'NFR - Partner 10'!F5","v":9134091.5848986711},{"$f":"'NFR-budsjett'!G5+'NFR - Partner 1'!G5+'NFR - Partner 2'!G5+'NFR - Partner 3'!G5+'NFR - Partner 4'!G5+'NFR - Partner 5'!G5+'NFR - Partner 6'!G5+'NFR - Partner 7'!G5+'NFR - Partner 8'!G5+'NFR - Partner 9'!G5+'NFR - Partner 10'!G5","v":9885237.0503903627},{"$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+'NFR - Partner 7'!H5+'NFR - Partner 8'!H5+'NFR - Partner 9'!H5+'NFR - Partner 10'!H5","v":6553890.7142183408},{"$f":"'NFR-budsjett'!I5+'NFR - Partner 1'!I5+'NFR - Partner 2'!I5+'NFR - Partner 3'!I5+'NFR - Partner 4'!I5+'NFR - Partner 5'!I5+'NFR - Partner 6'!I5+'NFR - Partner 7'!I5+'NFR - Partner 8'!I5+'NFR - Partner 9'!I5+'NFR - Partner 10'!I5","v":1768845.7993838461},{"$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+'NFR - Partner 7'!J5+'NFR - Partner 8'!J5+'NFR - Partner 9'!J5+'NFR - Partner 10'!J5","v":0},{"$f":"'NFR-budsjett'!K5+'NFR - Partner 1'!K5+'NFR - Partner 2'!K5+'NFR - Partner 3'!K5+'NFR - Partner 4'!K5+'NFR - Partner 5'!K5+'NFR - Partner 6'!K5+'NFR - Partner 7'!K5+'NFR - Partner 8'!K5+'NFR - Partner 9'!K5+'NFR - Partner 10'!K5","v":0},{"$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+'NFR - Partner 7'!L5+'NFR - Partner 8'!L5+'NFR - Partner 9'!L5+'NFR - Partner 10'!L5","v":0},{"$f":"'NFR-budsjett'!M5+'NFR - Partner 1'!M5+'NFR - Partner 2'!M5+'NFR - Partner 3'!M5+'NFR - Partner 4'!M5+'NFR - Partner 5'!M5+'NFR - Partner 6'!M5+'NFR - Partner 7'!M5+'NFR - Partner 8'!M5+'NFR - Partner 9'!M5+'NFR - Partner 10'!M5","v":33033065.818414923},{"$f":"SUM(C5:L5)","v":33033065.818414923}]
[null,"Kjøp av Fou- tjenester",{"$f":"'NFR-budsjett'!C6+'NFR - Partner 1'!C6+'NFR - Partner 2'!C6+'NFR - Partner 3'!C6+'NFR - Partner 4'!C6+'NFR - Partner 5'!C6+'NFR - Partner 6'!C6+'NFR - Partner 7'!C6+'NFR - Partner 8'!C6+'NFR - Partner 9'!C6+'NFR - Partner 10'!C6","v":0},{"$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+'NFR - Partner 7'!D6+'NFR - Partner 8'!D6+'NFR - Partner 9'!D6+'NFR - Partner 10'!D6","v":0},{"$f":"'NFR-budsjett'!E6+'NFR - Partner 1'!E6+'NFR - Partner 2'!E6+'NFR - Partner 3'!E6+'NFR - Partner 4'!E6+'NFR - Partner 5'!E6+'NFR - Partner 6'!E6+'NFR - Partner 7'!E6+'NFR - Partner 8'!E6+'NFR - Partner 9'!E6+'NFR - Partner 10'!E6","v":0},{"$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+'NFR - Partner 7'!F6+'NFR - Partner 8'!F6+'NFR - Partner 9'!F6+'NFR - Partner 10'!F6","v":0},{"$f":"'NFR-budsjett'!G6+'NFR - Partner 1'!G6+'NFR - Partner 2'!G6+'NFR - Partner 3'!G6+'NFR - Partner 4'!G6+'NFR - Partner 5'!G6+'NFR - Partner 6'!G6+'NFR - Partner 7'!G6+'NFR - Partner 8'!G6+'NFR - Partner 9'!G6+'NFR - Partner 10'!G6","v":0},{"$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+'NFR - Partner 7'!H6+'NFR - Partner 8'!H6+'NFR - Partner 9'!H6+'NFR - Partner 10'!H6","v":0},{"$f":"'NFR-budsjett'!I6+'NFR - Partner 1'!I6+'NFR - Partner 2'!I6+'NFR - Partner 3'!I6+'NFR - Partner 4'!I6+'NFR - Partner 5'!I6+'NFR - Partner 6'!I6+'NFR - Partner 7'!I6+'NFR - Partner 8'!I6+'NFR - Partner 9'!I6+'NFR - Partner 10'!I6","v":0},{"$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+'NFR - Partner 7'!J6+'NFR - Partner 8'!J6+'NFR - Partner 9'!J6+'NFR - Partner 10'!J6","v":0},{"$f":"'NFR-budsjett'!K6+'NFR - Partner 1'!K6+'NFR - Partner 2'!K6+'NFR - Partner 3'!K6+'NFR - Partner 4'!K6+'NFR - Partner 5'!K6+'NFR - Partner 6'!K6+'NFR - Partner 7'!K6+'NFR - Partner 8'!K6+'NFR - Partner 9'!K6+'NFR - Partner 10'!K6","v":0},{"$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+'NFR - Partner 7'!L6+'NFR - Partner 8'!L6+'NFR - Partner 9'!L6+'NFR - Partner 10'!L6","v":0},{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",{"$f":"'NFR-budsjett'!C7+'NFR - Partner 1'!C7+'NFR - Partner 2'!C7+'NFR - Partner 3'!C7+'NFR - Partner 4'!C7+'NFR - Partner 5'!C7+'NFR - Partner 6'!C7+'NFR - Partner 7'!C7+'NFR - Partner 8'!C7+'NFR - Partner 9'!C7+'NFR - Partner 10'!C7","v":0},{"$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+'NFR - Partner 7'!D7+'NFR - Partner 8'!D7+'NFR - Partner 9'!D7+'NFR - Partner 10'!D7","v":0},{"$f":"'NFR-budsjett'!E7+'NFR - Partner 1'!E7+'NFR - Partner 2'!E7+'NFR - Partner 3'!E7+'NFR - Partner 4'!E7+'NFR - Partner 5'!E7+'NFR - Partner 6'!E7+'NFR - Partner 7'!E7+'NFR - Partner 8'!E7+'NFR - Partner 9'!E7+'NFR - Partner 10'!E7","v":0},{"$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+'NFR - Partner 7'!F7+'NFR - Partner 8'!F7+'NFR - Partner 9'!F7+'NFR - Partner 10'!F7","v":0},{"$f":"'NFR-budsjett'!G7+'NFR - Partner 1'!G7+'NFR - Partner 2'!G7+'NFR - Partner 3'!G7+'NFR - Partner 4'!G7+'NFR - Partner 5'!G7+'NFR - Partner 6'!G7+'NFR - Partner 7'!G7+'NFR - Partner 8'!G7+'NFR - Partner 9'!G7+'NFR - Partner 10'!G7","v":0},{"$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+'NFR - Partner 7'!H7+'NFR - Partner 8'!H7+'NFR - Partner 9'!H7+'NFR - Partner 10'!H7","v":0},{"$f":"'NFR-budsjett'!I7+'NFR - Partner 1'!I7+'NFR - Partner 2'!I7+'NFR - Partner 3'!I7+'NFR - Partner 4'!I7+'NFR - Partner 5'!I7+'NFR - Partner 6'!I7+'NFR - Partner 7'!I7+'NFR - Partner 8'!I7+'NFR - Partner 9'!I7+'NFR - Partner 10'!I7","v":0},{"$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+'NFR - Partner 7'!J7+'NFR - Partner 8'!J7+'NFR - Partner 9'!J7+'NFR - Partner 10'!J7","v":0},{"$f":"'NFR-budsjett'!K7+'NFR - Partner 1'!K7+'NFR - Partner 2'!K7+'NFR - Partner 3'!K7+'NFR - Partner 4'!K7+'NFR - Partner 5'!K7+'NFR - Partner 6'!K7+'NFR - Partner 7'!K7+'NFR - Partner 8'!K7+'NFR - Partner 9'!K7+'NFR - Partner 10'!K7","v":0},{"$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+'NFR - Partner 7'!L7+'NFR - Partner 8'!L7+'NFR - Partner 9'!L7+'NFR - Partner 10'!L7","v":0},{"$f":"Budsjett!U45+Budsjett!U46","v":0},0]
[null,"Andre direkte kostnader",{"$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+'NFR - Partner 7'!C8+'NFR - Partner 8'!C8+'NFR - Partner 9'!C8+'NFR - Partner 10'!C8","v":0},{"$f":"'NFR-budsjett'!D8+'NFR - Partner 1'!D8+'NFR - Partner 2'!D8+'NFR - Partner 3'!D8+'NFR - Partner 4'!D8+'NFR - Partner 5'!D8+'NFR - Partner 6'!D8+'NFR - Partner 7'!D8+'NFR - Partner 8'!D8+'NFR - Partner 9'!D8+'NFR - Partner 10'!D8","v":0},{"$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+'NFR - Partner 7'!E8+'NFR - Partner 8'!E8+'NFR - Partner 9'!E8+'NFR - Partner 10'!E8","v":468750},{"$f":"'NFR-budsjett'!F8+'NFR - Partner 1'!F8+'NFR - Partner 2'!F8+'NFR - Partner 3'!F8+'NFR - Partner 4'!F8+'NFR - Partner 5'!F8+'NFR - Partner 6'!F8+'NFR - Partner 7'!F8+'NFR - Partner 8'!F8+'NFR - Partner 9'!F8+'NFR - Partner 10'!F8","v":625000},{"$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+'NFR - Partner 7'!G8+'NFR - Partner 8'!G8+'NFR - Partner 9'!G8+'NFR - Partner 10'!G8","v":625000},{"$f":"'NFR-budsjett'!H8+'NFR - Partner 1'!H8+'NFR - Partner 2'!H8+'NFR - Partner 3'!H8+'NFR - Partner 4'!H8+'NFR - Partner 5'!H8+'NFR - Partner 6'!H8+'NFR - Partner 7'!H8+'NFR - Partner 8'!H8+'NFR - Partner 9'!H8+'NFR - Partner 10'!H8","v":625000},{"$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+'NFR - Partner 7'!I8+'NFR - Partner 8'!I8+'NFR - Partner 9'!I8+'NFR - Partner 10'!I8","v":156250},{"$f":"'NFR-budsjett'!J8+'NFR - Partner 1'!J8+'NFR - Partner 2'!J8+'NFR - Partner 3'!J8+'NFR - Partner 4'!J8+'NFR - Partner 5'!J8+'NFR - Partner 6'!J8+'NFR - Partner 7'!J8+'NFR - Partner 8'!J8+'NFR - Partner 9'!J8+'NFR - Partner 10'!J8","v":0},{"$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+'NFR - Partner 7'!K8+'NFR - Partner 8'!K8+'NFR - Partner 9'!K8+'NFR - Partner 10'!K8","v":0},{"$f":"'NFR-budsjett'!L8+'NFR - Partner 1'!L8+'NFR - Partner 2'!L8+'NFR - Partner 3'!L8+'NFR - Partner 4'!L8+'NFR - Partner 5'!L8+'NFR - Partner 6'!L8+'NFR - Partner 7'!L8+'NFR - Partner 8'!L8+'NFR - Partner 9'!L8+'NFR - Partner 10'!L8","v":0},{"$f":"Prosjektcontroller!N20","v":0},2500000]
[null,"Total",{"$f":"SUM(C5:C8)","v":0},378393.37253894855,5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,33033065.818414923,{"$f":"SUM(N5:N8)","v":35533065.818414927}]
[]
[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",{"$f":"'NFR-budsjett'!C13+'NFR - Partner 1'!C13+'NFR - Partner 2'!C13+'NFR - Partner 3'!C13+'NFR - Partner 4'!C13+'NFR - Partner 5'!C13+'NFR - Partner 6'!C13+'NFR - Partner 7'!C13+'NFR - Partner 8'!C13+'NFR - Partner 9'!C13+'NFR - Partner 10'!C13","v":0},{"$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+'NFR - Partner 7'!D13+'NFR - Partner 8'!D13+'NFR - Partner 9'!D13+'NFR - Partner 10'!D13","v":0},{"$f":"'NFR-budsjett'!E13+'NFR - Partner 1'!E13+'NFR - Partner 2'!E13+'NFR - Partner 3'!E13+'NFR - Partner 4'!E13+'NFR - Partner 5'!E13+'NFR - Partner 6'!E13+'NFR - Partner 7'!E13+'NFR - Partner 8'!E13+'NFR - Partner 9'!E13+'NFR - Partner 10'!E13","v":0},{"$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+'NFR - Partner 7'!F13+'NFR - Partner 8'!F13+'NFR - Partner 9'!F13+'NFR - Partner 10'!F13","v":0},{"$f":"'NFR-budsjett'!G13+'NFR - Partner 1'!G13+'NFR - Partner 2'!G13+'NFR - Partner 3'!G13+'NFR - Partner 4'!G13+'NFR - Partner 5'!G13+'NFR - Partner 6'!G13+'NFR - Partner 7'!G13+'NFR - Partner 8'!G13+'NFR - Partner 9'!G13+'NFR - Partner 10'!G13","v":0},{"$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+'NFR - Partner 7'!H13+'NFR - Partner 8'!H13+'NFR - Partner 9'!H13+'NFR - Partner 10'!H13","v":0},{"$f":"'NFR-budsjett'!I13+'NFR - Partner 1'!I13+'NFR - Partner 2'!I13+'NFR - Partner 3'!I13+'NFR - Partner 4'!I13+'NFR - Partner 5'!I13+'NFR - Partner 6'!I13+'NFR - Partner 7'!I13+'NFR - Partner 8'!I13+'NFR - Partner 9'!I13+'NFR - Partner 10'!I13","v":0},{"$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+'NFR - Partner 7'!J13+'NFR - Partner 8'!J13+'NFR - Partner 9'!J13+'NFR - Partner 10'!J13","v":0},{"$f":"'NFR-budsjett'!K13+'NFR - Partner 1'!K13+'NFR - Partner 2'!K13+'NFR - Partner 3'!K13+'NFR - Partner 4'!K13+'NFR - Partner 5'!K13+'NFR - Partner 6'!K13+'NFR - Partner 7'!K13+'NFR - Partner 8'!K13+'NFR - Partner 9'!K13+'NFR - Partner 10'!K13","v":0},{"$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+'NFR - Partner 7'!L13+'NFR - Partner 8'!L13+'NFR - Partner 9'!L13+'NFR - Partner 10'!L13","v":0},{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",{"$f":"'NFR-budsjett'!C14+'NFR - Partner 1'!C14+'NFR - Partner 2'!C14+'NFR - Partner 3'!C14+'NFR - Partner 4'!C14+'NFR - Partner 5'!C14+'NFR - Partner 6'!C14+'NFR - Partner 7'!C14+'NFR - Partner 8'!C14+'NFR - Partner 9'!C14+'NFR - Partner 10'!C14","v":0},{"$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+'NFR - Partner 7'!D14+'NFR - Partner 8'!D14+'NFR - Partner 9'!D14+'NFR - Partner 10'!D14","v":0},{"$f":"'NFR-budsjett'!E14+'NFR - Partner 1'!E14+'NFR - Partner 2'!E14+'NFR - Partner 3'!E14+'NFR - Partner 4'!E14+'NFR - Partner 5'!E14+'NFR - Partner 6'!E14+'NFR - Partner 7'!E14+'NFR - Partner 8'!E14+'NFR - Partner 9'!E14+'NFR - Partner 10'!E14","v":0},{"$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+'NFR - Partner 7'!F14+'NFR - Partner 8'!F14+'NFR - Partner 9'!F14+'NFR - Partner 10'!F14","v":0},{"$f":"'NFR-budsjett'!G14+'NFR - Partner 1'!G14+'NFR - Partner 2'!G14+'NFR - Partner 3'!G14+'NFR - Partner 4'!G14+'NFR - Partner 5'!G14+'NFR - Partner 6'!G14+'NFR - Partner 7'!G14+'NFR - Partner 8'!G14+'NFR - Partner 9'!G14+'NFR - Partner 10'!G14","v":0},{"$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+'NFR - Partner 7'!H14+'NFR - Partner 8'!H14+'NFR - Partner 9'!H14+'NFR - Partner 10'!H14","v":0},{"$f":"'NFR-budsjett'!I14+'NFR - Partner 1'!I14+'NFR - Partner 2'!I14+'NFR - Partner 3'!I14+'NFR - Partner 4'!I14+'NFR - Partner 5'!I14+'NFR - Partner 6'!I14+'NFR - Partner 7'!I14+'NFR - Partner 8'!I14+'NFR - Partner 9'!I14+'NFR - Partner 10'!I14","v":0},{"$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+'NFR - Partner 7'!J14+'NFR - Partner 8'!J14+'NFR - Partner 9'!J14+'NFR - Partner 10'!J14","v":0},{"$f":"'NFR-budsjett'!K14+'NFR - Partner 1'!K14+'NFR - Partner 2'!K14+'NFR - Partner 3'!K14+'NFR - Partner 4'!K14+'NFR - Partner 5'!K14+'NFR - Partner 6'!K14+'NFR - Partner 7'!K14+'NFR - Partner 8'!K14+'NFR - Partner 9'!K14+'NFR - Partner 10'!K14","v":0},{"$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+'NFR - Partner 7'!L14+'NFR - Partner 8'!L14+'NFR - Partner 9'!L14+'NFR - Partner 10'!L14","v":0},{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"'NFR-budsjett'!C15+'NFR - Partner 1'!C15+'NFR - Partner 2'!C15+'NFR - Partner 3'!C15+'NFR - Partner 4'!C15+'NFR - Partner 5'!C15+'NFR - Partner 6'!C15+'NFR - Partner 7'!C15+'NFR - Partner 8'!C15+'NFR - Partner 9'!C15+'NFR - Partner 10'!C15","v":0},{"$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+'NFR - Partner 7'!D15+'NFR - Partner 8'!D15+'NFR - Partner 9'!D15+'NFR - Partner 10'!D15","v":378393.37253894855},{"$f":"'NFR-budsjett'!E15+'NFR - Partner 1'!E15+'NFR - Partner 2'!E15+'NFR - Partner 3'!E15+'NFR - Partner 4'!E15+'NFR - Partner 5'!E15+'NFR - Partner 6'!E15+'NFR - Partner 7'!E15+'NFR - Partner 8'!E15+'NFR - Partner 9'!E15+'NFR - Partner 10'!E15","v":5781357.2969847564},{"$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+'NFR - Partner 7'!F15+'NFR - Partner 8'!F15+'NFR - Partner 9'!F15+'NFR - Partner 10'!F15","v":9759091.5848986711},{"$f":"'NFR-budsjett'!G15+'NFR - Partner 1'!G15+'NFR - Partner 2'!G15+'NFR - Partner 3'!G15+'NFR - Partner 4'!G15+'NFR - Partner 5'!G15+'NFR - Partner 6'!G15+'NFR - Partner 7'!G15+'NFR - Partner 8'!G15+'NFR - Partner 9'!G15+'NFR - Partner 10'!G15","v":10510237.050390363},{"$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+'NFR - Partner 7'!H15+'NFR - Partner 8'!H15+'NFR - Partner 9'!H15+'NFR - Partner 10'!H15","v":7178890.7142183408},{"$f":"'NFR-budsjett'!I15+'NFR - Partner 1'!I15+'NFR - Partner 2'!I15+'NFR - Partner 3'!I15+'NFR - Partner 4'!I15+'NFR - Partner 5'!I15+'NFR - Partner 6'!I15+'NFR - Partner 7'!I15+'NFR - Partner 8'!I15+'NFR - Partner 9'!I15+'NFR - Partner 10'!I15","v":1925095.7993838461},{"$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+'NFR - Partner 7'!J15+'NFR - Partner 8'!J15+'NFR - Partner 9'!J15+'NFR - Partner 10'!J15","v":0},{"$f":"'NFR-budsjett'!K15+'NFR - Partner 1'!K15+'NFR - Partner 2'!K15+'NFR - Partner 3'!K15+'NFR - Partner 4'!K15+'NFR - Partner 5'!K15+'NFR - Partner 6'!K15+'NFR - Partner 7'!K15+'NFR - Partner 8'!K15+'NFR - Partner 9'!K15+'NFR - Partner 10'!K15","v":0},{"$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+'NFR - Partner 7'!L15+'NFR - Partner 8'!L15+'NFR - Partner 9'!L15+'NFR - Partner 10'!L15","v":0},9103986.513602186,35533065.818414927]
[null,"Andre sektorer",{"$f":"'NFR-budsjett'!C16+'NFR - Partner 1'!C16+'NFR - Partner 2'!C16+'NFR - Partner 3'!C16+'NFR - Partner 4'!C16+'NFR - Partner 5'!C16+'NFR - Partner 6'!C16+'NFR - Partner 7'!C16+'NFR - Partner 8'!C16+'NFR - Partner 9'!C16+'NFR - Partner 10'!C16","v":0},{"$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+'NFR - Partner 7'!D16+'NFR - Partner 8'!D16+'NFR - Partner 9'!D16+'NFR - Partner 10'!D16","v":0},{"$f":"'NFR-budsjett'!E16+'NFR - Partner 1'!E16+'NFR - Partner 2'!E16+'NFR - Partner 3'!E16+'NFR - Partner 4'!E16+'NFR - Partner 5'!E16+'NFR - Partner 6'!E16+'NFR - Partner 7'!E16+'NFR - Partner 8'!E16+'NFR - Partner 9'!E16+'NFR - Partner 10'!E16","v":0},{"$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+'NFR - Partner 7'!F16+'NFR - Partner 8'!F16+'NFR - Partner 9'!F16+'NFR - Partner 10'!F16","v":0},{"$f":"'NFR-budsjett'!G16+'NFR - Partner 1'!G16+'NFR - Partner 2'!G16+'NFR - Partner 3'!G16+'NFR - Partner 4'!G16+'NFR - Partner 5'!G16+'NFR - Partner 6'!G16+'NFR - Partner 7'!G16+'NFR - Partner 8'!G16+'NFR - Partner 9'!G16+'NFR - Partner 10'!G16","v":0},{"$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+'NFR - Partner 7'!H16+'NFR - Partner 8'!H16+'NFR - Partner 9'!H16+'NFR - Partner 10'!H16","v":0},{"$f":"'NFR-budsjett'!I16+'NFR - Partner 1'!I16+'NFR - Partner 2'!I16+'NFR - Partner 3'!I16+'NFR - Partner 4'!I16+'NFR - Partner 5'!I16+'NFR - Partner 6'!I16+'NFR - Partner 7'!I16+'NFR - Partner 8'!I16+'NFR - Partner 9'!I16+'NFR - Partner 10'!I16","v":0},{"$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+'NFR - Partner 7'!J16+'NFR - Partner 8'!J16+'NFR - Partner 9'!J16+'NFR - Partner 10'!J16","v":0},{"$f":"'NFR-budsjett'!K16+'NFR - Partner 1'!K16+'NFR - Partner 2'!K16+'NFR - Partner 3'!K16+'NFR - Partner 4'!K16+'NFR - Partner 5'!K16+'NFR - Partner 6'!K16+'NFR - Partner 7'!K16+'NFR - Partner 8'!K16+'NFR - Partner 9'!K16+'NFR - Partner 10'!K16","v":0},{"$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+'NFR - Partner 7'!L16+'NFR - Partner 8'!L16+'NFR - Partner 9'!L16+'NFR - Partner 10'!L16","v":0},0,0]
[null,"Utland",{"$f":"'NFR-budsjett'!C17+'NFR - Partner 1'!C17+'NFR - Partner 2'!C17+'NFR - Partner 3'!C17+'NFR - Partner 4'!C17+'NFR - Partner 5'!C17+'NFR - Partner 6'!C17+'NFR - Partner 7'!C17+'NFR - Partner 8'!C17+'NFR - Partner 9'!C17+'NFR - Partner 10'!C17","v":0},{"$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+'NFR - Partner 7'!D17+'NFR - Partner 8'!D17+'NFR - Partner 9'!D17+'NFR - Partner 10'!D17","v":0},{"$f":"'NFR-budsjett'!E17+'NFR - Partner 1'!E17+'NFR - Partner 2'!E17+'NFR - Partner 3'!E17+'NFR - Partner 4'!E17+'NFR - Partner 5'!E17+'NFR - Partner 6'!E17+'NFR - Partner 7'!E17+'NFR - Partner 8'!E17+'NFR - Partner 9'!E17+'NFR - Partner 10'!E17","v":0},{"$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+'NFR - Partner 7'!F17+'NFR - Partner 8'!F17+'NFR - Partner 9'!F17+'NFR - Partner 10'!F17","v":0},{"$f":"'NFR-budsjett'!G17+'NFR - Partner 1'!G17+'NFR - Partner 2'!G17+'NFR - Partner 3'!G17+'NFR - Partner 4'!G17+'NFR - Partner 5'!G17+'NFR - Partner 6'!G17+'NFR - Partner 7'!G17+'NFR - Partner 8'!G17+'NFR - Partner 9'!G17+'NFR - Partner 10'!G17","v":0},{"$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+'NFR - Partner 7'!H17+'NFR - Partner 8'!H17+'NFR - Partner 9'!H17+'NFR - Partner 10'!H17","v":0},{"$f":"'NFR-budsjett'!I17+'NFR - Partner 1'!I17+'NFR - Partner 2'!I17+'NFR - Partner 3'!I17+'NFR - Partner 4'!I17+'NFR - Partner 5'!I17+'NFR - Partner 6'!I17+'NFR - Partner 7'!I17+'NFR - Partner 8'!I17+'NFR - Partner 9'!I17+'NFR - Partner 10'!I17","v":0},{"$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+'NFR - Partner 7'!J17+'NFR - Partner 8'!J17+'NFR - Partner 9'!J17+'NFR - Partner 10'!J17","v":0},{"$f":"'NFR-budsjett'!K17+'NFR - Partner 1'!K17+'NFR - Partner 2'!K17+'NFR - Partner 3'!K17+'NFR - Partner 4'!K17+'NFR - Partner 5'!K17+'NFR - Partner 6'!K17+'NFR - Partner 7'!K17+'NFR - Partner 8'!K17+'NFR - Partner 9'!K17+'NFR - Partner 10'!K17","v":0},{"$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+'NFR - Partner 7'!L17+'NFR - Partner 8'!L17+'NFR - Partner 9'!L17+'NFR - Partner 10'!L17","v":0},0,0]
[null,"Total",{"$f":"SUM(C13:C17)","v":0},{"$f":"SUM(D13:D17)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(M13:M17)","v":9103986.513602186},{"$f":"SUM(N13:N17)","v":35533065.818414927}]
[]
[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",{"$f":"'NFR-budsjett'!C22+'NFR - Partner 1'!C22+'NFR - Partner 2'!C22+'NFR - Partner 3'!C22+'NFR - Partner 4'!C22+'NFR - Partner 5'!C22+'NFR - Partner 6'!C22+'NFR - Partner 7'!C22+'NFR - Partner 8'!C22+'NFR - Partner 9'!C22+'NFR - Partner 10'!C22","v":0},{"$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+'NFR - Partner 7'!D22+'NFR - Partner 8'!D22+'NFR - Partner 9'!D22+'NFR - Partner 10'!D22","v":378393.37253894855},{"$f":"'NFR-budsjett'!E22+'NFR - Partner 1'!E22+'NFR - Partner 2'!E22+'NFR - Partner 3'!E22+'NFR - Partner 4'!E22+'NFR - Partner 5'!E22+'NFR - Partner 6'!E22+'NFR - Partner 7'!E22+'NFR - Partner 8'!E22+'NFR - Partner 9'!E22+'NFR - Partner 10'!E22","v":1520457.2969847564},{"$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+'NFR - Partner 7'!F22+'NFR - Partner 8'!F22+'NFR - Partner 9'!F22+'NFR - Partner 10'!F22","v":1565691.5848986711},{"$f":"'NFR-budsjett'!G22+'NFR - Partner 1'!G22+'NFR - Partner 2'!G22+'NFR - Partner 3'!G22+'NFR - Partner 4'!G22+'NFR - Partner 5'!G22+'NFR - Partner 6'!G22+'NFR - Partner 7'!G22+'NFR - Partner 8'!G22+'NFR - Partner 9'!G22+'NFR - Partner 10'!G22","v":1590837.0503903627},{"$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+'NFR - Partner 7'!H22+'NFR - Partner 8'!H22+'NFR - Partner 9'!H22+'NFR - Partner 10'!H22","v":1545390.7142183408},{"$f":"'NFR-budsjett'!I22+'NFR - Partner 1'!I22+'NFR - Partner 2'!I22+'NFR - Partner 3'!I22+'NFR - Partner 4'!I22+'NFR - Partner 5'!I22+'NFR - Partner 6'!I22+'NFR - Partner 7'!I22+'NFR - Partner 8'!I22+'NFR - Partner 9'!I22+'NFR - Partner 10'!I22","v":616645.79938384611},{"$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+'NFR - Partner 7'!J22+'NFR - Partner 8'!J22+'NFR - Partner 9'!J22+'NFR - Partner 10'!J22","v":0},{"$f":"'NFR-budsjett'!K22+'NFR - Partner 1'!K22+'NFR - Partner 2'!K22+'NFR - Partner 3'!K22+'NFR - Partner 4'!K22+'NFR - Partner 5'!K22+'NFR - Partner 6'!K22+'NFR - Partner 7'!K22+'NFR - Partner 8'!K22+'NFR - Partner 9'!K22+'NFR - Partner 10'!K22","v":0},{"$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+'NFR - Partner 7'!L22+'NFR - Partner 8'!L22+'NFR - Partner 9'!L22+'NFR - Partner 10'!L22","v":0},{"$f":"H22+I22+J22","v":2162036.5136021869},{"$f":"SUM(C22:L22)","v":7217415.8184149256},{"$f":"IFERROR(N22/$N$27*100,0)","v":20.311829706162076}]
[null,"Internasjonal finansiering",{"$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+'NFR - Partner 7'!C23+'NFR - Partner 8'!C23+'NFR - Partner 9'!C23+'NFR - Partner 10'!C23","v":0},{"$f":"'NFR-budsjett'!D23+'NFR - Partner 1'!D23+'NFR - Partner 2'!D23+'NFR - Partner 3'!D23+'NFR - Partner 4'!D23+'NFR - Partner 5'!D23+'NFR - Partner 6'!D23+'NFR - Partner 7'!D23+'NFR - Partner 8'!D23+'NFR - Partner 9'!D23+'NFR - Partner 10'!D23","v":0},{"$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+'NFR - Partner 7'!E23+'NFR - Partner 8'!E23+'NFR - Partner 9'!E23+'NFR - Partner 10'!E23","v":0},{"$f":"'NFR-budsjett'!F23+'NFR - Partner 1'!F23+'NFR - Partner 2'!F23+'NFR - Partner 3'!F23+'NFR - Partner 4'!F23+'NFR - Partner 5'!F23+'NFR - Partner 6'!F23+'NFR - Partner 7'!F23+'NFR - Partner 8'!F23+'NFR - Partner 9'!F23+'NFR - Partner 10'!F23","v":0},{"$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+'NFR - Partner 7'!G23+'NFR - Partner 8'!G23+'NFR - Partner 9'!G23+'NFR - Partner 10'!G23","v":0},{"$f":"'NFR-budsjett'!H23+'NFR - Partner 1'!H23+'NFR - Partner 2'!H23+'NFR - Partner 3'!H23+'NFR - Partner 4'!H23+'NFR - Partner 5'!H23+'NFR - Partner 6'!H23+'NFR - Partner 7'!H23+'NFR - Partner 8'!H23+'NFR - Partner 9'!H23+'NFR - Partner 10'!H23","v":0},{"$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+'NFR - Partner 7'!I23+'NFR - Partner 8'!I23+'NFR - Partner 9'!I23+'NFR - Partner 10'!I23","v":0},{"$f":"'NFR-budsjett'!J23+'NFR - Partner 1'!J23+'NFR - Partner 2'!J23+'NFR - Partner 3'!J23+'NFR - Partner 4'!J23+'NFR - Partner 5'!J23+'NFR - Partner 6'!J23+'NFR - Partner 7'!J23+'NFR - Partner 8'!J23+'NFR - Partner 9'!J23+'NFR - Partner 10'!J23","v":0},{"$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+'NFR - Partner 7'!K23+'NFR - Partner 8'!K23+'NFR - Partner 9'!K23+'NFR - Partner 10'!K23","v":0},{"$f":"'NFR-budsjett'!L23+'NFR - Partner 1'!L23+'NFR - Partner 2'!L23+'NFR - Partner 3'!L23+'NFR - Partner 4'!L23+'NFR - Partner 5'!L23+'NFR - Partner 6'!L23+'NFR - Partner 7'!L23+'NFR - Partner 8'!L23+'NFR - Partner 9'!L23+'NFR - Partner 10'!L23","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!FI60)","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+'NFR - Partner 7'!C24+'NFR - Partner 8'!C24+'NFR - Partner 9'!C24+'NFR - Partner 10'!C24","v":0},{"$f":"'NFR-budsjett'!D24+'NFR - Partner 1'!D24+'NFR - Partner 2'!D24+'NFR - Partner 3'!D24+'NFR - Partner 4'!D24+'NFR - Partner 5'!D24+'NFR - Partner 6'!D24+'NFR - Partner 7'!D24+'NFR - Partner 8'!D24+'NFR - Partner 9'!D24+'NFR - Partner 10'!D24","v":0},{"$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+'NFR - Partner 7'!E24+'NFR - Partner 8'!E24+'NFR - Partner 9'!E24+'NFR - Partner 10'!E24","v":0},{"$f":"'NFR-budsjett'!F24+'NFR - Partner 1'!F24+'NFR - Partner 2'!F24+'NFR - Partner 3'!F24+'NFR - Partner 4'!F24+'NFR - Partner 5'!F24+'NFR - Partner 6'!F24+'NFR - Partner 7'!F24+'NFR - Partner 8'!F24+'NFR - Partner 9'!F24+'NFR - Partner 10'!F24","v":0},{"$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+'NFR - Partner 7'!G24+'NFR - Partner 8'!G24+'NFR - Partner 9'!G24+'NFR - Partner 10'!G24","v":0},{"$f":"'NFR-budsjett'!H24+'NFR - Partner 1'!H24+'NFR - Partner 2'!H24+'NFR - Partner 3'!H24+'NFR - Partner 4'!H24+'NFR - Partner 5'!H24+'NFR - Partner 6'!H24+'NFR - Partner 7'!H24+'NFR - Partner 8'!H24+'NFR - Partner 9'!H24+'NFR - Partner 10'!H24","v":0},{"$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+'NFR - Partner 7'!I24+'NFR - Partner 8'!I24+'NFR - Partner 9'!I24+'NFR - Partner 10'!I24","v":0},{"$f":"'NFR-budsjett'!J24+'NFR - Partner 1'!J24+'NFR - Partner 2'!J24+'NFR - Partner 3'!J24+'NFR - Partner 4'!J24+'NFR - Partner 5'!J24+'NFR - Partner 6'!J24+'NFR - Partner 7'!J24+'NFR - Partner 8'!J24+'NFR - Partner 9'!J24+'NFR - Partner 10'!J24","v":0},{"$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+'NFR - Partner 7'!K24+'NFR - Partner 8'!K24+'NFR - Partner 9'!K24+'NFR - Partner 10'!K24","v":0},{"$f":"'NFR-budsjett'!L24+'NFR - Partner 1'!L24+'NFR - Partner 2'!L24+'NFR - Partner 3'!L24+'NFR - Partner 4'!L24+'NFR - Partner 5'!L24+'NFR - Partner 6'!L24+'NFR - Partner 7'!L24+'NFR - Partner 8'!L24+'NFR - Partner 9'!L24+'NFR - Partner 10'!L24","v":0},{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",{"$f":"'NFR-budsjett'!C25+'NFR - Partner 1'!C25+'NFR - Partner 2'!C25+'NFR - Partner 3'!C25+'NFR - Partner 4'!C25+'NFR - Partner 5'!C25+'NFR - Partner 6'!C25+'NFR - Partner 7'!C25+'NFR - Partner 8'!C25+'NFR - Partner 9'!C25+'NFR - Partner 10'!C25","v":0},{"$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+'NFR - Partner 7'!D25+'NFR - Partner 8'!D25+'NFR - Partner 9'!D25+'NFR - Partner 10'!D25","v":0},{"$f":"'NFR-budsjett'!E25+'NFR - Partner 1'!E25+'NFR - Partner 2'!E25+'NFR - Partner 3'!E25+'NFR - Partner 4'!E25+'NFR - Partner 5'!E25+'NFR - Partner 6'!E25+'NFR - Partner 7'!E25+'NFR - Partner 8'!E25+'NFR - Partner 9'!E25+'NFR - Partner 10'!E25","v":0},{"$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+'NFR - Partner 7'!F25+'NFR - Partner 8'!F25+'NFR - Partner 9'!F25+'NFR - Partner 10'!F25","v":0},{"$f":"'NFR-budsjett'!G25+'NFR - Partner 1'!G25+'NFR - Partner 2'!G25+'NFR - Partner 3'!G25+'NFR - Partner 4'!G25+'NFR - Partner 5'!G25+'NFR - Partner 6'!G25+'NFR - Partner 7'!G25+'NFR - Partner 8'!G25+'NFR - Partner 9'!G25+'NFR - Partner 10'!G25","v":0},{"$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+'NFR - Partner 7'!H25+'NFR - Partner 8'!H25+'NFR - Partner 9'!H25+'NFR - Partner 10'!H25","v":0},{"$f":"'NFR-budsjett'!I25+'NFR - Partner 1'!I25+'NFR - Partner 2'!I25+'NFR - Partner 3'!I25+'NFR - Partner 4'!I25+'NFR - Partner 5'!I25+'NFR - Partner 6'!I25+'NFR - Partner 7'!I25+'NFR - Partner 8'!I25+'NFR - Partner 9'!I25+'NFR - Partner 10'!I25","v":0},{"$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+'NFR - Partner 7'!J25+'NFR - Partner 8'!J25+'NFR - Partner 9'!J25+'NFR - Partner 10'!J25","v":0},{"$f":"'NFR-budsjett'!K25+'NFR - Partner 1'!K25+'NFR - Partner 2'!K25+'NFR - Partner 3'!K25+'NFR - Partner 4'!K25+'NFR - Partner 5'!K25+'NFR - Partner 6'!K25+'NFR - Partner 7'!K25+'NFR - Partner 8'!K25+'NFR - Partner 9'!K25+'NFR - Partner 10'!K25","v":0},{"$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+'NFR - Partner 7'!L25+'NFR - Partner 8'!L25+'NFR - Partner 9'!L25+'NFR - Partner 10'!L25","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!ES60)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",{"$f":"'NFR-budsjett'!C26+'NFR - Partner 1'!C26+'NFR - Partner 2'!C26+'NFR - Partner 3'!C26+'NFR - Partner 4'!C26+'NFR - Partner 5'!C26+'NFR - Partner 6'!C26+'NFR - Partner 7'!C26+'NFR - Partner 8'!C26+'NFR - Partner 9'!C26+'NFR - Partner 10'!C26","v":0},{"$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+'NFR - Partner 7'!D26+'NFR - Partner 8'!D26+'NFR - Partner 9'!D26+'NFR - Partner 10'!D26","v":0},{"$f":"'NFR-budsjett'!E26+'NFR - Partner 1'!E26+'NFR - Partner 2'!E26+'NFR - Partner 3'!E26+'NFR - Partner 4'!E26+'NFR - Partner 5'!E26+'NFR - Partner 6'!E26+'NFR - Partner 7'!E26+'NFR - Partner 8'!E26+'NFR - Partner 9'!E26+'NFR - Partner 10'!E26","v":4260900},{"$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+'NFR - Partner 7'!F26+'NFR - Partner 8'!F26+'NFR - Partner 9'!F26+'NFR - Partner 10'!F26","v":8193400},{"$f":"'NFR-budsjett'!G26+'NFR - Partner 1'!G26+'NFR - Partner 2'!G26+'NFR - Partner 3'!G26+'NFR - Partner 4'!G26+'NFR - Partner 5'!G26+'NFR - Partner 6'!G26+'NFR - Partner 7'!G26+'NFR - Partner 8'!G26+'NFR - Partner 9'!G26+'NFR - Partner 10'!G26","v":8919400},{"$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+'NFR - Partner 7'!H26+'NFR - Partner 8'!H26+'NFR - Partner 9'!H26+'NFR - Partner 10'!H26","v":5633500},{"$f":"'NFR-budsjett'!I26+'NFR - Partner 1'!I26+'NFR - Partner 2'!I26+'NFR - Partner 3'!I26+'NFR - Partner 4'!I26+'NFR - Partner 5'!I26+'NFR - Partner 6'!I26+'NFR - Partner 7'!I26+'NFR - Partner 8'!I26+'NFR - Partner 9'!I26+'NFR - Partner 10'!I26","v":1308450},{"$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+'NFR - Partner 7'!J26+'NFR - Partner 8'!J26+'NFR - Partner 9'!J26+'NFR - Partner 10'!J26","v":0},{"$f":"'NFR-budsjett'!K26+'NFR - Partner 1'!K26+'NFR - Partner 2'!K26+'NFR - Partner 3'!K26+'NFR - Partner 4'!K26+'NFR - Partner 5'!K26+'NFR - Partner 6'!K26+'NFR - Partner 7'!K26+'NFR - Partner 8'!K26+'NFR - Partner 9'!K26+'NFR - Partner 10'!K26","v":0},{"$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+'NFR - Partner 7'!L26+'NFR - Partner 8'!L26+'NFR - Partner 9'!L26+'NFR - Partner 10'!L26","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U55,Budsjett!EC60)","v":28315650},28315650,79.688170293837928]
[null,"Total",{"$f":"SUM(C22:C26)","v":0},{"$f":"SUM(D22:D26)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$error":"#REF!"},{"$f":"SUM(N22:N26)","v":35533065.818414927},{"$f":"IFERROR(N27/N27,0)","v":1}]
[]
[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",{"$f":"'NFR-budsjett'!C31+'NFR - Partner 1'!C31+'NFR - Partner 2'!C31+'NFR - Partner 3'!C31+'NFR - Partner 4'!C31+'NFR - Partner 5'!C31+'NFR - Partner 6'!C31+'NFR - Partner 7'!C31+'NFR - Partner 8'!C31+'NFR - Partner 9'!C31+'NFR - Partner 10'!C31","v":0},{"$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+'NFR - Partner 7'!D31+'NFR - Partner 8'!D31+'NFR - Partner 9'!D31+'NFR - Partner 10'!D31","v":0},{"$f":"'NFR-budsjett'!E31+'NFR - Partner 1'!E31+'NFR - Partner 2'!E31+'NFR - Partner 3'!E31+'NFR - Partner 4'!E31+'NFR - Partner 5'!E31+'NFR - Partner 6'!E31+'NFR - Partner 7'!E31+'NFR - Partner 8'!E31+'NFR - Partner 9'!E31+'NFR - Partner 10'!E31","v":0},{"$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+'NFR - Partner 7'!F31+'NFR - Partner 8'!F31+'NFR - Partner 9'!F31+'NFR - Partner 10'!F31","v":0},{"$f":"'NFR-budsjett'!G31+'NFR - Partner 1'!G31+'NFR - Partner 2'!G31+'NFR - Partner 3'!G31+'NFR - Partner 4'!G31+'NFR - Partner 5'!G31+'NFR - Partner 6'!G31+'NFR - Partner 7'!G31+'NFR - Partner 8'!G31+'NFR - Partner 9'!G31+'NFR - Partner 10'!G31","v":0},{"$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+'NFR - Partner 7'!H31+'NFR - Partner 8'!H31+'NFR - Partner 9'!H31+'NFR - Partner 10'!H31","v":0},{"$f":"'NFR-budsjett'!I31+'NFR - Partner 1'!I31+'NFR - Partner 2'!I31+'NFR - Partner 3'!I31+'NFR - Partner 4'!I31+'NFR - Partner 5'!I31+'NFR - Partner 6'!I31+'NFR - Partner 7'!I31+'NFR - Partner 8'!I31+'NFR - Partner 9'!I31+'NFR - Partner 10'!I31","v":0},{"$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+'NFR - Partner 7'!J31+'NFR - Partner 8'!J31+'NFR - Partner 9'!J31+'NFR - Partner 10'!J31","v":0},{"$f":"'NFR-budsjett'!K31+'NFR - Partner 1'!K31+'NFR - Partner 2'!K31+'NFR - Partner 3'!K31+'NFR - Partner 4'!K31+'NFR - Partner 5'!K31+'NFR - Partner 6'!K31+'NFR - Partner 7'!K31+'NFR - Partner 8'!K31+'NFR - Partner 9'!K31+'NFR - Partner 10'!K31","v":0},{"$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+'NFR - Partner 7'!L31+'NFR - Partner 8'!L31+'NFR - Partner 9'!L31+'NFR - Partner 10'!L31","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,#REF!,Budsjett!EC35:EC37)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",{"$f":"'NFR-budsjett'!C32+'NFR - Partner 1'!C32+'NFR - Partner 2'!C32+'NFR - Partner 3'!C32+'NFR - Partner 4'!C32+'NFR - Partner 5'!C32+'NFR - Partner 6'!C32+'NFR - Partner 7'!C32+'NFR - Partner 8'!C32+'NFR - Partner 9'!C32+'NFR - Partner 10'!C32","v":0},{"$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+'NFR - Partner 7'!D32+'NFR - Partner 8'!D32+'NFR - Partner 9'!D32+'NFR - Partner 10'!D32","v":0},{"$f":"'NFR-budsjett'!E32+'NFR - Partner 1'!E32+'NFR - Partner 2'!E32+'NFR - Partner 3'!E32+'NFR - Partner 4'!E32+'NFR - Partner 5'!E32+'NFR - Partner 6'!E32+'NFR - Partner 7'!E32+'NFR - Partner 8'!E32+'NFR - Partner 9'!E32+'NFR - Partner 10'!E32","v":2146500},{"$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+'NFR - Partner 7'!F32+'NFR - Partner 8'!F32+'NFR - Partner 9'!F32+'NFR - Partner 10'!F32","v":4081000},{"$f":"'NFR-budsjett'!G32+'NFR - Partner 1'!G32+'NFR - Partner 2'!G32+'NFR - Partner 3'!G32+'NFR - Partner 4'!G32+'NFR - Partner 5'!G32+'NFR - Partner 6'!G32+'NFR - Partner 7'!G32+'NFR - Partner 8'!G32+'NFR - Partner 9'!G32+'NFR - Partner 10'!G32","v":4608000},{"$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+'NFR - Partner 7'!H32+'NFR - Partner 8'!H32+'NFR - Partner 9'!H32+'NFR - Partner 10'!H32","v":2385000},{"$f":"'NFR-budsjett'!I32+'NFR - Partner 1'!I32+'NFR - Partner 2'!I32+'NFR - Partner 3'!I32+'NFR - Partner 4'!I32+'NFR - Partner 5'!I32+'NFR - Partner 6'!I32+'NFR - Partner 7'!I32+'NFR - Partner 8'!I32+'NFR - Partner 9'!I32+'NFR - Partner 10'!I32","v":411500},{"$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+'NFR - Partner 7'!J32+'NFR - Partner 8'!J32+'NFR - Partner 9'!J32+'NFR - Partner 10'!J32","v":0},{"$f":"'NFR-budsjett'!K32+'NFR - Partner 1'!K32+'NFR - Partner 2'!K32+'NFR - Partner 3'!K32+'NFR - Partner 4'!K32+'NFR - Partner 5'!K32+'NFR - Partner 6'!K32+'NFR - Partner 7'!K32+'NFR - Partner 8'!K32+'NFR - Partner 9'!K32+'NFR - Partner 10'!K32","v":0},{"$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+'NFR - Partner 7'!L32+'NFR - Partner 8'!L32+'NFR - Partner 9'!L32+'NFR - Partner 10'!L32","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},{"$f":"SUM(C32:L32)","v":13632000}]
[null,"Postdoktor/Forsker",{"$f":"'NFR-budsjett'!C33+'NFR - Partner 1'!C33+'NFR - Partner 2'!C33+'NFR - Partner 3'!C33+'NFR - Partner 4'!C33+'NFR - Partner 5'!C33+'NFR - Partner 6'!C33+'NFR - Partner 7'!C33+'NFR - Partner 8'!C33+'NFR - Partner 9'!C33+'NFR - Partner 10'!C33","v":0},{"$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+'NFR - Partner 7'!D33+'NFR - Partner 8'!D33+'NFR - Partner 9'!D33+'NFR - Partner 10'!D33","v":0},{"$f":"'NFR-budsjett'!E33+'NFR - Partner 1'!E33+'NFR - Partner 2'!E33+'NFR - Partner 3'!E33+'NFR - Partner 4'!E33+'NFR - Partner 5'!E33+'NFR - Partner 6'!E33+'NFR - Partner 7'!E33+'NFR - Partner 8'!E33+'NFR - Partner 9'!E33+'NFR - Partner 10'!E33","v":1359450},{"$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+'NFR - Partner 7'!F33+'NFR - Partner 8'!F33+'NFR - Partner 9'!F33+'NFR - Partner 10'!F33","v":2893800},{"$f":"'NFR-budsjett'!G33+'NFR - Partner 1'!G33+'NFR - Partner 2'!G33+'NFR - Partner 3'!G33+'NFR - Partner 4'!G33+'NFR - Partner 5'!G33+'NFR - Partner 6'!G33+'NFR - Partner 7'!G33+'NFR - Partner 8'!G33+'NFR - Partner 9'!G33+'NFR - Partner 10'!G33","v":3072000},{"$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+'NFR - Partner 7'!H33+'NFR - Partner 8'!H33+'NFR - Partner 9'!H33+'NFR - Partner 10'!H33","v":1987500},{"$f":"'NFR-budsjett'!I33+'NFR - Partner 1'!I33+'NFR - Partner 2'!I33+'NFR - Partner 3'!I33+'NFR - Partner 4'!I33+'NFR - Partner 5'!I33+'NFR - Partner 6'!I33+'NFR - Partner 7'!I33+'NFR - Partner 8'!I33+'NFR - Partner 9'!I33+'NFR - Partner 10'!I33","v":411500},{"$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+'NFR - Partner 7'!J33+'NFR - Partner 8'!J33+'NFR - Partner 9'!J33+'NFR - Partner 10'!J33","v":0},{"$f":"'NFR-budsjett'!K33+'NFR - Partner 1'!K33+'NFR - Partner 2'!K33+'NFR - Partner 3'!K33+'NFR - Partner 4'!K33+'NFR - Partner 5'!K33+'NFR - Partner 6'!K33+'NFR - Partner 7'!K33+'NFR - Partner 8'!K33+'NFR - Partner 9'!K33+'NFR - Partner 10'!K33","v":0},{"$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+'NFR - Partner 7'!L33+'NFR - Partner 8'!L33+'NFR - Partner 9'!L33+'NFR - Partner 10'!L33","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},9724250]
[null,"Gjesteforskerstipend",{"$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+'NFR - Partner 7'!C34+'NFR - Partner 8'!C34+'NFR - Partner 9'!C34+'NFR - Partner 10'!C34","v":0},{"$f":"'NFR-budsjett'!D34+'NFR - Partner 1'!D34+'NFR - Partner 2'!D34+'NFR - Partner 3'!D34+'NFR - Partner 4'!D34+'NFR - Partner 5'!D34+'NFR - Partner 6'!D34+'NFR - Partner 7'!D34+'NFR - Partner 8'!D34+'NFR - Partner 9'!D34+'NFR - Partner 10'!D34","v":0},{"$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+'NFR - Partner 7'!E34+'NFR - Partner 8'!E34+'NFR - Partner 9'!E34+'NFR - Partner 10'!E34","v":0},{"$f":"'NFR-budsjett'!F34+'NFR - Partner 1'!F34+'NFR - Partner 2'!F34+'NFR - Partner 3'!F34+'NFR - Partner 4'!F34+'NFR - Partner 5'!F34+'NFR - Partner 6'!F34+'NFR - Partner 7'!F34+'NFR - Partner 8'!F34+'NFR - Partner 9'!F34+'NFR - Partner 10'!F34","v":0},{"$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+'NFR - Partner 7'!G34+'NFR - Partner 8'!G34+'NFR - Partner 9'!G34+'NFR - Partner 10'!G34","v":0},{"$f":"'NFR-budsjett'!H34+'NFR - Partner 1'!H34+'NFR - Partner 2'!H34+'NFR - Partner 3'!H34+'NFR - Partner 4'!H34+'NFR - Partner 5'!H34+'NFR - Partner 6'!H34+'NFR - Partner 7'!H34+'NFR - Partner 8'!H34+'NFR - Partner 9'!H34+'NFR - Partner 10'!H34","v":0},{"$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+'NFR - Partner 7'!I34+'NFR - Partner 8'!I34+'NFR - Partner 9'!I34+'NFR - Partner 10'!I34","v":0},{"$f":"'NFR-budsjett'!J34+'NFR - Partner 1'!J34+'NFR - Partner 2'!J34+'NFR - Partner 3'!J34+'NFR - Partner 4'!J34+'NFR - Partner 5'!J34+'NFR - Partner 6'!J34+'NFR - Partner 7'!J34+'NFR - Partner 8'!J34+'NFR - Partner 9'!J34+'NFR - Partner 10'!J34","v":0},{"$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+'NFR - Partner 7'!K34+'NFR - Partner 8'!K34+'NFR - Partner 9'!K34+'NFR - Partner 10'!K34","v":0},{"$f":"'NFR-budsjett'!L34+'NFR - Partner 1'!L34+'NFR - Partner 2'!L34+'NFR - Partner 3'!L34+'NFR - Partner 4'!L34+'NFR - Partner 5'!L34+'NFR - Partner 6'!L34+'NFR - Partner 7'!L34+'NFR - Partner 8'!L34+'NFR - Partner 9'!L34+'NFR - Partner 10'!L34","v":0},{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",{"$f":"'NFR-budsjett'!C35+'NFR - Partner 1'!C35+'NFR - Partner 2'!C35+'NFR - Partner 3'!C35+'NFR - Partner 4'!C35+'NFR - Partner 5'!C35+'NFR - Partner 6'!C35+'NFR - Partner 7'!C35+'NFR - Partner 8'!C35+'NFR - Partner 9'!C35+'NFR - Partner 10'!C35","v":0},{"$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+'NFR - Partner 7'!D35+'NFR - Partner 8'!D35+'NFR - Partner 9'!D35+'NFR - Partner 10'!D35","v":0},{"$f":"'NFR-budsjett'!E35+'NFR - Partner 1'!E35+'NFR - Partner 2'!E35+'NFR - Partner 3'!E35+'NFR - Partner 4'!E35+'NFR - Partner 5'!E35+'NFR - Partner 6'!E35+'NFR - Partner 7'!E35+'NFR - Partner 8'!E35+'NFR - Partner 9'!E35+'NFR - Partner 10'!E35","v":0},{"$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+'NFR - Partner 7'!F35+'NFR - Partner 8'!F35+'NFR - Partner 9'!F35+'NFR - Partner 10'!F35","v":0},{"$f":"'NFR-budsjett'!G35+'NFR - Partner 1'!G35+'NFR - Partner 2'!G35+'NFR - Partner 3'!G35+'NFR - Partner 4'!G35+'NFR - Partner 5'!G35+'NFR - Partner 6'!G35+'NFR - Partner 7'!G35+'NFR - Partner 8'!G35+'NFR - Partner 9'!G35+'NFR - Partner 10'!G35","v":0},{"$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+'NFR - Partner 7'!H35+'NFR - Partner 8'!H35+'NFR - Partner 9'!H35+'NFR - Partner 10'!H35","v":0},{"$f":"'NFR-budsjett'!I35+'NFR - Partner 1'!I35+'NFR - Partner 2'!I35+'NFR - Partner 3'!I35+'NFR - Partner 4'!I35+'NFR - Partner 5'!I35+'NFR - Partner 6'!I35+'NFR - Partner 7'!I35+'NFR - Partner 8'!I35+'NFR - Partner 9'!I35+'NFR - Partner 10'!I35","v":0},{"$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+'NFR - Partner 7'!J35+'NFR - Partner 8'!J35+'NFR - Partner 9'!J35+'NFR - Partner 10'!J35","v":0},{"$f":"'NFR-budsjett'!K35+'NFR - Partner 1'!K35+'NFR - Partner 2'!K35+'NFR - Partner 3'!K35+'NFR - Partner 4'!K35+'NFR - Partner 5'!K35+'NFR - Partner 6'!K35+'NFR - Partner 7'!K35+'NFR - Partner 8'!K35+'NFR - Partner 9'!K35+'NFR - Partner 10'!K35","v":0},{"$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+'NFR - Partner 7'!L35+'NFR - Partner 8'!L35+'NFR - Partner 9'!L35+'NFR - Partner 10'!L35","v":0},0,0]
[null,"Forsker",{"$f":"'NFR-budsjett'!C36+'NFR - Partner 1'!C36+'NFR - Partner 2'!C36+'NFR - Partner 3'!C36+'NFR - Partner 4'!C36+'NFR - Partner 5'!C36+'NFR - Partner 6'!C36+'NFR - Partner 7'!C36+'NFR - Partner 8'!C36+'NFR - Partner 9'!C36+'NFR - Partner 10'!C36","v":0},{"$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+'NFR - Partner 7'!D36+'NFR - Partner 8'!D36+'NFR - Partner 9'!D36+'NFR - Partner 10'!D36","v":0},{"$f":"'NFR-budsjett'!E36+'NFR - Partner 1'!E36+'NFR - Partner 2'!E36+'NFR - Partner 3'!E36+'NFR - Partner 4'!E36+'NFR - Partner 5'!E36+'NFR - Partner 6'!E36+'NFR - Partner 7'!E36+'NFR - Partner 8'!E36+'NFR - Partner 9'!E36+'NFR - Partner 10'!E36","v":71550},{"$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+'NFR - Partner 7'!F36+'NFR - Partner 8'!F36+'NFR - Partner 9'!F36+'NFR - Partner 10'!F36","v":296800},{"$f":"'NFR-budsjett'!G36+'NFR - Partner 1'!G36+'NFR - Partner 2'!G36+'NFR - Partner 3'!G36+'NFR - Partner 4'!G36+'NFR - Partner 5'!G36+'NFR - Partner 6'!G36+'NFR - Partner 7'!G36+'NFR - Partner 8'!G36+'NFR - Partner 9'!G36+'NFR - Partner 10'!G36","v":307200},{"$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+'NFR - Partner 7'!H36+'NFR - Partner 8'!H36+'NFR - Partner 9'!H36+'NFR - Partner 10'!H36","v":318000},{"$f":"'NFR-budsjett'!I36+'NFR - Partner 1'!I36+'NFR - Partner 2'!I36+'NFR - Partner 3'!I36+'NFR - Partner 4'!I36+'NFR - Partner 5'!I36+'NFR - Partner 6'!I36+'NFR - Partner 7'!I36+'NFR - Partner 8'!I36+'NFR - Partner 9'!I36+'NFR - Partner 10'!I36","v":246900.00000000003},{"$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+'NFR - Partner 7'!J36+'NFR - Partner 8'!J36+'NFR - Partner 9'!J36+'NFR - Partner 10'!J36","v":0},{"$f":"'NFR-budsjett'!K36+'NFR - Partner 1'!K36+'NFR - Partner 2'!K36+'NFR - Partner 3'!K36+'NFR - Partner 4'!K36+'NFR - Partner 5'!K36+'NFR - Partner 6'!K36+'NFR - Partner 7'!K36+'NFR - Partner 8'!K36+'NFR - Partner 9'!K36+'NFR - Partner 10'!K36","v":0},{"$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+'NFR - Partner 7'!L36+'NFR - Partner 8'!L36+'NFR - Partner 9'!L36+'NFR - Partner 10'!L36","v":0},564900,1240450]
[null,"Timebasert lønn",{"$f":"'NFR-budsjett'!C37+'NFR - Partner 1'!C37+'NFR - Partner 2'!C37+'NFR - Partner 3'!C37+'NFR - Partner 4'!C37+'NFR - Partner 5'!C37+'NFR - Partner 6'!C37+'NFR - Partner 7'!C37+'NFR - Partner 8'!C37+'NFR - Partner 9'!C37+'NFR - Partner 10'!C37","v":0},{"$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+'NFR - Partner 7'!D37+'NFR - Partner 8'!D37+'NFR - Partner 9'!D37+'NFR - Partner 10'!D37","v":0},{"$f":"'NFR-budsjett'!E37+'NFR - Partner 1'!E37+'NFR - Partner 2'!E37+'NFR - Partner 3'!E37+'NFR - Partner 4'!E37+'NFR - Partner 5'!E37+'NFR - Partner 6'!E37+'NFR - Partner 7'!E37+'NFR - Partner 8'!E37+'NFR - Partner 9'!E37+'NFR - Partner 10'!E37","v":214650},{"$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+'NFR - Partner 7'!F37+'NFR - Partner 8'!F37+'NFR - Partner 9'!F37+'NFR - Partner 10'!F37","v":296800},{"$f":"'NFR-budsjett'!G37+'NFR - Partner 1'!G37+'NFR - Partner 2'!G37+'NFR - Partner 3'!G37+'NFR - Partner 4'!G37+'NFR - Partner 5'!G37+'NFR - Partner 6'!G37+'NFR - Partner 7'!G37+'NFR - Partner 8'!G37+'NFR - Partner 9'!G37+'NFR - Partner 10'!G37","v":307200},{"$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+'NFR - Partner 7'!H37+'NFR - Partner 8'!H37+'NFR - Partner 9'!H37+'NFR - Partner 10'!H37","v":318000},{"$f":"'NFR-budsjett'!I37+'NFR - Partner 1'!I37+'NFR - Partner 2'!I37+'NFR - Partner 3'!I37+'NFR - Partner 4'!I37+'NFR - Partner 5'!I37+'NFR - Partner 6'!I37+'NFR - Partner 7'!I37+'NFR - Partner 8'!I37+'NFR - Partner 9'!I37+'NFR - Partner 10'!I37","v":82300},{"$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+'NFR - Partner 7'!J37+'NFR - Partner 8'!J37+'NFR - Partner 9'!J37+'NFR - Partner 10'!J37","v":0},{"$f":"'NFR-budsjett'!K37+'NFR - Partner 1'!K37+'NFR - Partner 2'!K37+'NFR - Partner 3'!K37+'NFR - Partner 4'!K37+'NFR - Partner 5'!K37+'NFR - Partner 6'!K37+'NFR - Partner 7'!K37+'NFR - Partner 8'!K37+'NFR - Partner 9'!K37+'NFR - Partner 10'!K37","v":0},{"$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+'NFR - Partner 7'!L37+'NFR - Partner 8'!L37+'NFR - Partner 9'!L37+'NFR - Partner 10'!L37","v":0},400300,1218950]
[null,"Sum personal-og indirekte kostnader",{"$f":"SUM(C31:C37)","v":0},0,3792150,7568400,8294400,5008500,1152200,0,0,0,965200,{"$f":"SUM(N31:N37)","v":25815650}]
[null,"Kjøp av Fou- tjenester",{"$f":"'NFR-budsjett'!C39+'NFR - Partner 1'!C39+'NFR - Partner 2'!C39+'NFR - Partner 3'!C39+'NFR - Partner 4'!C39+'NFR - Partner 5'!C39+'NFR - Partner 6'!C39+'NFR - Partner 7'!C39+'NFR - Partner 8'!C39+'NFR - Partner 9'!C39+'NFR - Partner 10'!C39","v":0},{"$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+'NFR - Partner 7'!D39+'NFR - Partner 8'!D39+'NFR - Partner 9'!D39+'NFR - Partner 10'!D39","v":0},{"$f":"'NFR-budsjett'!E39+'NFR - Partner 1'!E39+'NFR - Partner 2'!E39+'NFR - Partner 3'!E39+'NFR - Partner 4'!E39+'NFR - Partner 5'!E39+'NFR - Partner 6'!E39+'NFR - Partner 7'!E39+'NFR - Partner 8'!E39+'NFR - Partner 9'!E39+'NFR - Partner 10'!E39","v":0},{"$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+'NFR - Partner 7'!F39+'NFR - Partner 8'!F39+'NFR - Partner 9'!F39+'NFR - Partner 10'!F39","v":0},{"$f":"'NFR-budsjett'!G39+'NFR - Partner 1'!G39+'NFR - Partner 2'!G39+'NFR - Partner 3'!G39+'NFR - Partner 4'!G39+'NFR - Partner 5'!G39+'NFR - Partner 6'!G39+'NFR - Partner 7'!G39+'NFR - Partner 8'!G39+'NFR - Partner 9'!G39+'NFR - Partner 10'!G39","v":0},{"$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+'NFR - Partner 7'!H39+'NFR - Partner 8'!H39+'NFR - Partner 9'!H39+'NFR - Partner 10'!H39","v":0},{"$f":"'NFR-budsjett'!I39+'NFR - Partner 1'!I39+'NFR - Partner 2'!I39+'NFR - Partner 3'!I39+'NFR - Partner 4'!I39+'NFR - Partner 5'!I39+'NFR - Partner 6'!I39+'NFR - Partner 7'!I39+'NFR - Partner 8'!I39+'NFR - Partner 9'!I39+'NFR - Partner 10'!I39","v":0},{"$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+'NFR - Partner 7'!J39+'NFR - Partner 8'!J39+'NFR - Partner 9'!J39+'NFR - Partner 10'!J39","v":0},{"$f":"'NFR-budsjett'!K39+'NFR - Partner 1'!K39+'NFR - Partner 2'!K39+'NFR - Partner 3'!K39+'NFR - Partner 4'!K39+'NFR - Partner 5'!K39+'NFR - Partner 6'!K39+'NFR - Partner 7'!K39+'NFR - Partner 8'!K39+'NFR - Partner 9'!K39+'NFR - Partner 10'!K39","v":0},{"$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+'NFR - Partner 7'!L39+'NFR - Partner 8'!L39+'NFR - Partner 9'!L39+'NFR - Partner 10'!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+'NFR - Partner 7'!C40+'NFR - Partner 8'!C40+'NFR - Partner 9'!C40+'NFR - Partner 10'!C40","v":0},{"$f":"'NFR-budsjett'!D40+'NFR - Partner 1'!D40+'NFR - Partner 2'!D40+'NFR - Partner 3'!D40+'NFR - Partner 4'!D40+'NFR - Partner 5'!D40+'NFR - Partner 6'!D40+'NFR - Partner 7'!D40+'NFR - Partner 8'!D40+'NFR - Partner 9'!D40+'NFR - Partner 10'!D40","v":0},{"$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+'NFR - Partner 7'!E40+'NFR - Partner 8'!E40+'NFR - Partner 9'!E40+'NFR - Partner 10'!E40","v":0},{"$f":"'NFR-budsjett'!F40+'NFR - Partner 1'!F40+'NFR - Partner 2'!F40+'NFR - Partner 3'!F40+'NFR - Partner 4'!F40+'NFR - Partner 5'!F40+'NFR - Partner 6'!F40+'NFR - Partner 7'!F40+'NFR - Partner 8'!F40+'NFR - Partner 9'!F40+'NFR - Partner 10'!F40","v":0},{"$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+'NFR - Partner 7'!G40+'NFR - Partner 8'!G40+'NFR - Partner 9'!G40+'NFR - Partner 10'!G40","v":0},{"$f":"'NFR-budsjett'!H40+'NFR - Partner 1'!H40+'NFR - Partner 2'!H40+'NFR - Partner 3'!H40+'NFR - Partner 4'!H40+'NFR - Partner 5'!H40+'NFR - Partner 6'!H40+'NFR - Partner 7'!H40+'NFR - Partner 8'!H40+'NFR - Partner 9'!H40+'NFR - Partner 10'!H40","v":0},{"$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+'NFR - Partner 7'!I40+'NFR - Partner 8'!I40+'NFR - Partner 9'!I40+'NFR - Partner 10'!I40","v":0},{"$f":"'NFR-budsjett'!J40+'NFR - Partner 1'!J40+'NFR - Partner 2'!J40+'NFR - Partner 3'!J40+'NFR - Partner 4'!J40+'NFR - Partner 5'!J40+'NFR - Partner 6'!J40+'NFR - Partner 7'!J40+'NFR - Partner 8'!J40+'NFR - Partner 9'!J40+'NFR - Partner 10'!J40","v":0},{"$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+'NFR - Partner 7'!K40+'NFR - Partner 8'!K40+'NFR - Partner 9'!K40+'NFR - Partner 10'!K40","v":0},{"$f":"'NFR-budsjett'!L40+'NFR - Partner 1'!L40+'NFR - Partner 2'!L40+'NFR - Partner 3'!L40+'NFR - Partner 4'!L40+'NFR - Partner 5'!L40+'NFR - Partner 6'!L40+'NFR - Partner 7'!L40+'NFR - Partner 8'!L40+'NFR - Partner 9'!L40+'NFR - Partner 10'!L40","v":0},0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",{"$f":"'NFR-budsjett'!C41+'NFR - Partner 1'!C41+'NFR - Partner 2'!C41+'NFR - Partner 3'!C41+'NFR - Partner 4'!C41+'NFR - Partner 5'!C41+'NFR - Partner 6'!C41+'NFR - Partner 7'!C41+'NFR - Partner 8'!C41+'NFR - Partner 9'!C41+'NFR - Partner 10'!C41","v":0},{"$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+'NFR - Partner 7'!D41+'NFR - Partner 8'!D41+'NFR - Partner 9'!D41+'NFR - Partner 10'!D41","v":0},{"$f":"'NFR-budsjett'!E41+'NFR - Partner 1'!E41+'NFR - Partner 2'!E41+'NFR - Partner 3'!E41+'NFR - Partner 4'!E41+'NFR - Partner 5'!E41+'NFR - Partner 6'!E41+'NFR - Partner 7'!E41+'NFR - Partner 8'!E41+'NFR - Partner 9'!E41+'NFR - Partner 10'!E41","v":468750},{"$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+'NFR - Partner 7'!F41+'NFR - Partner 8'!F41+'NFR - Partner 9'!F41+'NFR - Partner 10'!F41","v":625000},{"$f":"'NFR-budsjett'!G41+'NFR - Partner 1'!G41+'NFR - Partner 2'!G41+'NFR - Partner 3'!G41+'NFR - Partner 4'!G41+'NFR - Partner 5'!G41+'NFR - Partner 6'!G41+'NFR - Partner 7'!G41+'NFR - Partner 8'!G41+'NFR - Partner 9'!G41+'NFR - Partner 10'!G41","v":625000},{"$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+'NFR - Partner 7'!H41+'NFR - Partner 8'!H41+'NFR - Partner 9'!H41+'NFR - Partner 10'!H41","v":625000},{"$f":"'NFR-budsjett'!I41+'NFR - Partner 1'!I41+'NFR - Partner 2'!I41+'NFR - Partner 3'!I41+'NFR - Partner 4'!I41+'NFR - Partner 5'!I41+'NFR - Partner 6'!I41+'NFR - Partner 7'!I41+'NFR - Partner 8'!I41+'NFR - Partner 9'!I41+'NFR - Partner 10'!I41","v":156250},{"$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+'NFR - Partner 7'!J41+'NFR - Partner 8'!J41+'NFR - Partner 9'!J41+'NFR - Partner 10'!J41","v":0},{"$f":"'NFR-budsjett'!K41+'NFR - Partner 1'!K41+'NFR - Partner 2'!K41+'NFR - Partner 3'!K41+'NFR - Partner 4'!K41+'NFR - Partner 5'!K41+'NFR - Partner 6'!K41+'NFR - Partner 7'!K41+'NFR - Partner 8'!K41+'NFR - Partner 9'!K41+'NFR - Partner 10'!K41","v":0},{"$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+'NFR - Partner 7'!L41+'NFR - Partner 8'!L41+'NFR - Partner 9'!L41+'NFR - Partner 10'!L41","v":0},781250,2500000]
[null,"Fra Norges Forskningsråd",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},4260900,8193400,8919400,5633500,1308450,0,0,0,1746450,28315650]

{"sheet":"NFR-budsjett_FL","index":18,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":true,"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",{"$f":"C38","v":0},{"$f":"D38","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!K4:K179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!L4:L179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!M4:M179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!N4:N179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!O4:O179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!P4:P179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!Q4:Q179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!R4:R179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!S4:S179)","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!T4:T179)","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",{"$f":"Budsjett_FL!K60+Budsjett_FL!K61","v":0},{"$f":"Budsjett_FL!L60+Budsjett_FL!L61","v":0},{"$f":"Budsjett_FL!M60+Budsjett_FL!M61","v":0},{"$f":"Budsjett_FL!N60+Budsjett_FL!N61","v":0},{"$f":"Budsjett_FL!O60+Budsjett_FL!O61","v":0},{"$f":"Budsjett_FL!P60+Budsjett_FL!P61","v":0},{"$f":"Budsjett_FL!Q60+Budsjett_FL!Q61","v":0},{"$f":"Budsjett_FL!R60+Budsjett_FL!R61","v":0},{"$f":"Budsjett_FL!S60+Budsjett_FL!S61","v":0},{"$f":"Budsjett_FL!T60+Budsjett_FL!T61","v":0},{"$f":"SUM(C7:L7)","v":0}]
[null,"Andre direkte kostnader",{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!K4:K179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!K4:K179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!K4:K179)+Budsjett_FL!AR52+Budsjett_FL!K62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!L4:L179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!L4:L179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!L4:L179)+Budsjett_FL!AS52+Budsjett_FL!L62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!M4:M179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!M4:M179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!M4:M179)+Budsjett_FL!AT52+Budsjett_FL!M62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!N4:N179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!N4:N179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!N4:N179)+Budsjett_FL!AU52+Budsjett_FL!N62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!O4:O179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!O4:O179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!O4:O179)+Budsjett_FL!AV52+Budsjett_FL!O62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!P4:P179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!P4:P179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!P4:P179)+Budsjett_FL!AW52+Budsjett_FL!P62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!Q4:Q179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!Q4:Q179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!Q4:Q179)+Budsjett_FL!AX52+Budsjett_FL!Q62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!R4:R179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!R4:R179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!R4:R179)+Budsjett_FL!AY52+Budsjett_FL!R62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!S4:S179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!S4:S179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!S4:S179)+Budsjett_FL!AZ52+Budsjett_FL!S62","v":0},{"$f":"SUMIF(Budsjett_FL!$B$4:$B$179,\"Lab./feltundersøkelser\",Budsjett_FL!T4:T179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Reiser/konferanser/mv.\",Budsjett_FL!T4:T179)+SUMIF(Budsjett_FL!$B$4:$B$179,\"Andre driftskostnader\",Budsjett_FL!T4:T179)+Budsjett_FL!BA52+Budsjett_FL!T62","v":0},{"$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$28=\"Fast beløp\",Budsjett_FL!K66,Budsjett_FL!EA74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!L66,Budsjett_FL!EB74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!M66,Budsjett_FL!EC74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!N66,Budsjett_FL!ED74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!O66,Budsjett_FL!EE74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!P66,Budsjett_FL!EF74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!Q66,Budsjett_FL!EG74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!R66,Budsjett_FL!EH74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!S66,Budsjett_FL!EI74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!T66,Budsjett_FL!EJ74)","v":0},{"$f":"SUM(C23:L23)","v":0},{"$f":"IFERROR(M23/$M$27*100,0)","v":0}]
[null,"Annen offentlig finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!K67,Budsjett_FL!EN74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!L67,Budsjett_FL!EO74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!M67,Budsjett_FL!EP74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!N67,Budsjett_FL!EQ74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!O67,Budsjett_FL!ER74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!P67,Budsjett_FL!ES74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!Q67,Budsjett_FL!ET74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!R67,Budsjett_FL!EU74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!S67,Budsjett_FL!EV74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!T67,Budsjett_FL!EW74)","v":0},{"$f":"SUM(C24:L24)","v":0},0]
[null,"Annen privat finansiering",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!K68,Budsjett_FL!DN74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!L68,Budsjett_FL!DO74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!M68,Budsjett_FL!DP74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!N68,Budsjett_FL!DQ74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!O68,Budsjett_FL!DR74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!P68,Budsjett_FL!DS74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!Q68,Budsjett_FL!DT74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!R68,Budsjett_FL!DU74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!S68,Budsjett_FL!DV74)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!T68,Budsjett_FL!DW74)","v":0},{"$f":"SUM(C25:L25)","v":0},0]
[null,"Fra NFR",{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!K69,Budsjett_FL!DA74)-Budsjett_FL!K70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!L69,Budsjett_FL!DB74)-Budsjett_FL!L70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!M69,Budsjett_FL!DC74)-Budsjett_FL!M70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!N69,Budsjett_FL!DD74)-Budsjett_FL!N70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!O69,Budsjett_FL!DE74)-Budsjett_FL!O70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!P69,Budsjett_FL!DF74)-Budsjett_FL!P70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!Q69,Budsjett_FL!DG74)-Budsjett_FL!Q70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!R69,Budsjett_FL!DH74)-Budsjett_FL!R70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!S69,Budsjett_FL!DI74)-Budsjett_FL!S70","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett_FL!T69,Budsjett_FL!DJ74)-Budsjett_FL!T70","v":0},{"$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",{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DA48:DA51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DB48:DB51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DC48:DC51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DD48:DD51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DE48:DE51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DF48:DF51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DG48:DG51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DH48:DH51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DI48:DI51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$63,Budsjett_FL!DJ48:DJ51)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DA4:DA24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DB4:DB24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DC4:DC24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DD4:DD24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DE4:DE24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DF4:DF24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DG4:DG24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DH4:DH24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DI4:DI24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$60,Budsjett_FL!DJ4:DJ24)","v":0},0]
[null,"Postdoktor/Forsker",{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DA4:DA24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DB4:DB24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DC4:DC24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DD4:DD24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DE4:DE24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DF4:DF24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DG4:DG24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DH4:DH24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DI4:DI24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$59,Budsjett_FL!DJ4:DJ24)","v":0},0]
[null,"Gjesteforskerstipend",{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DA48:DA51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DA48:DA51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DB48:DB51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DB48:DB51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DC48:DC51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DC48:DC51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DD48:DD51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DD48:DD51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DE48:DE51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DE48:DE51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DF48:DF51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DF48:DF51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DG48:DG51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DG48:DG51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DH48:DH51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DH48:DH51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DI48:DI51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DI48:DI51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$64,Budsjett_FL!DJ48:DJ51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$65,Budsjett_FL!DJ48:DJ51)","v":0},0]
[null,"Utenlandsstipend",{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DA48:DA51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DA48:DA51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DB48:DB51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DB48:DB51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DC48:DC51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DC48:DC51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DD48:DD51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DD48:DD51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DE48:DE51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DE48:DE51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DF48:DF51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DF48:DF51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DG48:DG51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DG48:DG51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DH48:DH51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DH48:DH51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DI48:DI51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DI48:DI51)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$66,Budsjett_FL!DJ48:DJ51)-SUMIF(Budsjett_FL!$CZ$48:$CZ$51,Tabeller!$G$67,Budsjett_FL!DJ48:DJ51)","v":0},0]
[null,"Forsker",{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DA4:DA24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DA4:DA24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DA4:DA24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DA4:DA24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DB4:DB24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DB4:DB24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DB4:DB24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DB4:DB24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DC4:DC24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DC4:DC24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DC4:DC24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DC4:DC24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DD4:DD24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DD4:DD24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DD4:DD24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DD4:DD24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DE4:DE24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DE4:DE24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DE4:DE24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DE4:DE24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DF4:DF24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DF4:DF24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DF4:DF24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DF4:DF24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DG4:DG24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DG4:DG24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DG4:DG24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DG4:DG24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DH4:DH24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DH4:DH24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DH4:DH24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DH4:DH24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DI4:DI24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DI4:DI24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DI4:DI24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DI4:DI24)","v":0},{"$f":"-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$55,Budsjett_FL!DJ4:DJ24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$54,Budsjett_FL!DJ4:DJ24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$56,Budsjett_FL!DJ4:DJ24)-SUMIF(Budsjett_FL!$CZ$4:$CZ$24,Tabeller!$G$57,Budsjett_FL!DJ4:DJ24)","v":0},0]
[null,"Timebasert lønn",{"$f":"-Budsjett_FL!DA75-SUM(C31:C36)","v":0},{"$f":"-Budsjett_FL!DB75-SUM(D31:D36)","v":0},{"$f":"-Budsjett_FL!DC75-SUM(E31:E36)","v":0},{"$f":"-Budsjett_FL!DD75-SUM(F31:F36)","v":0},{"$f":"-Budsjett_FL!DE75-SUM(G31:G36)","v":0},{"$f":"-Budsjett_FL!DF75-SUM(H31:H36)","v":0},{"$f":"-Budsjett_FL!DG75-SUM(I31:I36)","v":0},{"$f":"-Budsjett_FL!DH75-SUM(J31:J36)","v":0},{"$f":"-Budsjett_FL!DI75-SUM(K31:K36)","v":0},{"$f":"-Budsjett_FL!DJ75-SUM(L31:L36)","v":0},0]
[null,"Sum personal-og indirekte kostnader",{"$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_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DA4:DA182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DB4:DB182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DC4:DC182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DD4:DD182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DE4:DE182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DF4:DF182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DG4:DG182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DH4:DH182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DI4:DI182)","v":0},{"$f":"-SUMIF(Budsjett_FL!$B$4:$B$179,\"Innkjøp av FoU-tjenester\",Budsjett_FL!DJ4:DJ182)","v":0},{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",{"$f":"Budsjett_FL!K61","v":0},{"$f":"Budsjett_FL!L61","v":0},{"$f":"Budsjett_FL!M61","v":0},{"$f":"Budsjett_FL!N61","v":0},{"$f":"Budsjett_FL!O61","v":0},{"$f":"Budsjett_FL!P61","v":0},{"$f":"Budsjett_FL!Q61","v":0},{"$f":"Budsjett_FL!R61","v":0},{"$f":"Budsjett_FL!S61","v":0},{"$f":"Budsjett_FL!T61","v":0},{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",{"$f":"C8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DA4:DA182)-Budsjett_FL!AR52-Budsjett_FL!K62","v":0},{"$f":"D8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DB4:DB182)-Budsjett_FL!AS52-Budsjett_FL!L62","v":0},{"$f":"E8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DC4:DC182)-Budsjett_FL!AT52-Budsjett_FL!M62","v":0},{"$f":"F8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DD4:DD182)-Budsjett_FL!AU52-Budsjett_FL!N62","v":0},{"$f":"G8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DE4:DE182)-Budsjett_FL!AV52-Budsjett_FL!O62","v":0},{"$f":"H8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DF4:DF182)-Budsjett_FL!AW52-Budsjett_FL!P62","v":0},{"$f":"I8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DG4:DG182)-Budsjett_FL!AX52-Budsjett_FL!Q62","v":0},{"$f":"J8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DH4:DH182)-Budsjett_FL!AY52-Budsjett_FL!R62","v":0},{"$f":"K8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DI4:DI182)-Budsjett_FL!AZ52-Budsjett_FL!S62","v":0},{"$f":"L8-SUMIF(Budsjett_FL!$B$4:$B$179,\"Generelle driftsmidler (kun NFR)\",Budsjett_FL!DJ4:DJ182)-Budsjett_FL!BA52-Budsjett_FL!T62","v":0},{"$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_FL","index":19,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":true,"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",{"$f":"'NFR-budsjett_FL'!C5","v":0},{"$f":"'NFR-budsjett_FL'!D5","v":0},{"$f":"'NFR-budsjett_FL'!E5","v":0},{"$f":"'NFR-budsjett_FL'!F5","v":0},{"$f":"'NFR-budsjett_FL'!G5","v":0},{"$f":"'NFR-budsjett_FL'!H5","v":0},{"$f":"'NFR-budsjett_FL'!I5","v":0},{"$f":"'NFR-budsjett_FL'!J5","v":0},{"$f":"'NFR-budsjett_FL'!K5","v":0},{"$f":"'NFR-budsjett_FL'!L5","v":0},{"$f":"'NFR-budsjett_FL'!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(C5:L5)","v":0}]
[null,"Procurement of R&D services",{"$f":"'NFR-budsjett_FL'!C6","v":0},{"$f":"'NFR-budsjett_FL'!D6","v":0},{"$f":"'NFR-budsjett_FL'!E6","v":0},{"$f":"'NFR-budsjett_FL'!F6","v":0},{"$f":"'NFR-budsjett_FL'!G6","v":0},{"$f":"'NFR-budsjett_FL'!H6","v":0},{"$f":"'NFR-budsjett_FL'!I6","v":0},{"$f":"'NFR-budsjett_FL'!J6","v":0},{"$f":"'NFR-budsjett_FL'!K6","v":0},{"$f":"'NFR-budsjett_FL'!L6","v":0},{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Equipment",{"$f":"'NFR-budsjett_FL'!C7","v":0},{"$f":"'NFR-budsjett_FL'!D7","v":0},{"$f":"'NFR-budsjett_FL'!E7","v":0},{"$f":"'NFR-budsjett_FL'!F7","v":0},{"$f":"'NFR-budsjett_FL'!G7","v":0},{"$f":"'NFR-budsjett_FL'!H7","v":0},{"$f":"'NFR-budsjett_FL'!I7","v":0},{"$f":"'NFR-budsjett_FL'!J7","v":0},{"$f":"'NFR-budsjett_FL'!K7","v":0},{"$f":"'NFR-budsjett_FL'!L7","v":0},{"$f":"Budsjett!U45+Budsjett!U46","v":0},0]
[null,"Other operating expenses",{"$f":"'NFR-budsjett_FL'!C8","v":0},{"$f":"'NFR-budsjett_FL'!D8","v":0},{"$f":"'NFR-budsjett_FL'!E8","v":0},{"$f":"'NFR-budsjett_FL'!F8","v":0},{"$f":"'NFR-budsjett_FL'!G8","v":0},{"$f":"'NFR-budsjett_FL'!H8","v":0},{"$f":"'NFR-budsjett_FL'!I8","v":0},{"$f":"'NFR-budsjett_FL'!J8","v":0},{"$f":"'NFR-budsjett_FL'!K8","v":0},{"$f":"'NFR-budsjett_FL'!L8","v":0},{"$f":"Prosjektcontroller!N21","v":0},0]
[null,"Totals",{"$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",{"$f":"'NFR-budsjett_FL'!C13","v":0},{"$f":"'NFR-budsjett_FL'!D13","v":0},{"$f":"'NFR-budsjett_FL'!E13","v":0},{"$f":"'NFR-budsjett_FL'!F13","v":0},{"$f":"'NFR-budsjett_FL'!G13","v":0},{"$f":"'NFR-budsjett_FL'!H13","v":0},{"$f":"'NFR-budsjett_FL'!I13","v":0},{"$f":"'NFR-budsjett_FL'!J13","v":0},{"$f":"'NFR-budsjett_FL'!K13","v":0},{"$f":"'NFR-budsjett_FL'!L13","v":0},{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Independent research institute",{"$f":"'NFR-budsjett_FL'!C14","v":0},{"$f":"'NFR-budsjett_FL'!D14","v":0},{"$f":"'NFR-budsjett_FL'!E14","v":0},{"$f":"'NFR-budsjett_FL'!F14","v":0},{"$f":"'NFR-budsjett_FL'!G14","v":0},{"$f":"'NFR-budsjett_FL'!H14","v":0},{"$f":"'NFR-budsjett_FL'!I14","v":0},{"$f":"'NFR-budsjett_FL'!J14","v":0},{"$f":"'NFR-budsjett_FL'!K14","v":0},{"$f":"'NFR-budsjett_FL'!L14","v":0},{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universities and University Colleges",{"$f":"'NFR-budsjett_FL'!C15","v":0},{"$f":"'NFR-budsjett_FL'!D15","v":0},{"$f":"'NFR-budsjett_FL'!E15","v":0},{"$f":"'NFR-budsjett_FL'!F15","v":0},{"$f":"'NFR-budsjett_FL'!G15","v":0},{"$f":"'NFR-budsjett_FL'!H15","v":0},{"$f":"'NFR-budsjett_FL'!I15","v":0},{"$f":"'NFR-budsjett_FL'!J15","v":0},{"$f":"'NFR-budsjett_FL'!K15","v":0},{"$f":"'NFR-budsjett_FL'!L15","v":0},0,0]
[null,"Other sectors",{"$f":"'NFR-budsjett_FL'!C16","v":0},{"$f":"'NFR-budsjett_FL'!D16","v":0},{"$f":"'NFR-budsjett_FL'!E16","v":0},{"$f":"'NFR-budsjett_FL'!F16","v":0},{"$f":"'NFR-budsjett_FL'!G16","v":0},{"$f":"'NFR-budsjett_FL'!H16","v":0},{"$f":"'NFR-budsjett_FL'!I16","v":0},{"$f":"'NFR-budsjett_FL'!J16","v":0},{"$f":"'NFR-budsjett_FL'!K16","v":0},{"$f":"'NFR-budsjett_FL'!L16","v":0},0,0]
[null,"Abroad",{"$f":"'NFR-budsjett_FL'!C17","v":0},{"$f":"'NFR-budsjett_FL'!D17","v":0},{"$f":"'NFR-budsjett_FL'!E17","v":0},{"$f":"'NFR-budsjett_FL'!F17","v":0},{"$f":"'NFR-budsjett_FL'!G17","v":0},{"$f":"'NFR-budsjett_FL'!H17","v":0},{"$f":"'NFR-budsjett_FL'!I17","v":0},{"$f":"'NFR-budsjett_FL'!J17","v":0},{"$f":"'NFR-budsjett_FL'!K17","v":0},{"$f":"'NFR-budsjett_FL'!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_FL'!C22","v":0},{"$f":"'NFR-budsjett_FL'!D22","v":0},{"$f":"'NFR-budsjett_FL'!E22","v":0},{"$f":"'NFR-budsjett_FL'!F22","v":0},{"$f":"'NFR-budsjett_FL'!G22","v":0},{"$f":"'NFR-budsjett_FL'!H22","v":0},{"$f":"'NFR-budsjett_FL'!I22","v":0},{"$f":"'NFR-budsjett_FL'!J22","v":0},{"$f":"'NFR-budsjett_FL'!K22","v":0},{"$f":"'NFR-budsjett_FL'!L22","v":0},{"$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_FL'!C23","v":0},{"$f":"'NFR-budsjett_FL'!D23","v":0},{"$f":"'NFR-budsjett_FL'!E23","v":0},{"$f":"'NFR-budsjett_FL'!F23","v":0},{"$f":"'NFR-budsjett_FL'!G23","v":0},{"$f":"'NFR-budsjett_FL'!H23","v":0},{"$f":"'NFR-budsjett_FL'!I23","v":0},{"$f":"'NFR-budsjett_FL'!J23","v":0},{"$f":"'NFR-budsjett_FL'!K23","v":0},{"$f":"'NFR-budsjett_FL'!L23","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!FI60)","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_FL'!C24","v":0},{"$f":"'NFR-budsjett_FL'!D24","v":0},{"$f":"'NFR-budsjett_FL'!E24","v":0},{"$f":"'NFR-budsjett_FL'!F24","v":0},{"$f":"'NFR-budsjett_FL'!G24","v":0},{"$f":"'NFR-budsjett_FL'!H24","v":0},{"$f":"'NFR-budsjett_FL'!I24","v":0},{"$f":"'NFR-budsjett_FL'!J24","v":0},{"$f":"'NFR-budsjett_FL'!K24","v":0},{"$f":"'NFR-budsjett_FL'!L24","v":0},{"$f":"H24+I24+J24","v":0},0,0]
[null,"Other private funding",{"$f":"'NFR-budsjett_FL'!C25","v":0},{"$f":"'NFR-budsjett_FL'!D25","v":0},{"$f":"'NFR-budsjett_FL'!E25","v":0},{"$f":"'NFR-budsjett_FL'!F25","v":0},{"$f":"'NFR-budsjett_FL'!G25","v":0},{"$f":"'NFR-budsjett_FL'!H25","v":0},{"$f":"'NFR-budsjett_FL'!I25","v":0},{"$f":"'NFR-budsjett_FL'!J25","v":0},{"$f":"'NFR-budsjett_FL'!K25","v":0},{"$f":"'NFR-budsjett_FL'!L25","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!ES60)","v":{"$error":"#REF!"}},0,0]
[null,"From Research Council",{"$f":"'NFR-budsjett_FL'!C26","v":0},{"$f":"'NFR-budsjett_FL'!D26","v":0},{"$f":"'NFR-budsjett_FL'!E26","v":0},{"$f":"'NFR-budsjett_FL'!F26","v":0},{"$f":"'NFR-budsjett_FL'!G26","v":0},{"$f":"'NFR-budsjett_FL'!H26","v":0},{"$f":"'NFR-budsjett_FL'!I26","v":0},{"$f":"'NFR-budsjett_FL'!J26","v":0},{"$f":"'NFR-budsjett_FL'!K26","v":0},{"$f":"'NFR-budsjett_FL'!L26","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U55,Budsjett!EC60)+Budsjett!U56","v":28315650},0,0]
[null,"Totals",{"$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",{"$f":"'NFR-budsjett_FL'!C31","v":0},{"$f":"'NFR-budsjett_FL'!D31","v":0},{"$f":"'NFR-budsjett_FL'!E31","v":0},{"$f":"'NFR-budsjett_FL'!F31","v":0},{"$f":"'NFR-budsjett_FL'!G31","v":0},{"$f":"'NFR-budsjett_FL'!H31","v":0},{"$f":"'NFR-budsjett_FL'!I31","v":0},{"$f":"'NFR-budsjett_FL'!J31","v":0},{"$f":"'NFR-budsjett_FL'!K31","v":0},{"$f":"'NFR-budsjett_FL'!L31","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,#REF!,Budsjett!EC35:EC37)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Doctoral fellowships",{"$f":"'NFR-budsjett_FL'!C32","v":0},{"$f":"'NFR-budsjett_FL'!D32","v":0},{"$f":"'NFR-budsjett_FL'!E32","v":0},{"$f":"'NFR-budsjett_FL'!F32","v":0},{"$f":"'NFR-budsjett_FL'!G32","v":0},{"$f":"'NFR-budsjett_FL'!H32","v":0},{"$f":"'NFR-budsjett_FL'!I32","v":0},{"$f":"'NFR-budsjett_FL'!J32","v":0},{"$f":"'NFR-budsjett_FL'!K32","v":0},{"$f":"'NFR-budsjett_FL'!L32","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},{"$f":"SUM(C32:L32)","v":0}]
[null,"Post-doctoral fellowships",{"$f":"'NFR-budsjett_FL'!C33","v":0},{"$f":"'NFR-budsjett_FL'!D33","v":0},{"$f":"'NFR-budsjett_FL'!E33","v":0},{"$f":"'NFR-budsjett_FL'!F33","v":0},{"$f":"'NFR-budsjett_FL'!G33","v":0},{"$f":"'NFR-budsjett_FL'!H33","v":0},{"$f":"'NFR-budsjett_FL'!I33","v":0},{"$f":"'NFR-budsjett_FL'!J33","v":0},{"$f":"'NFR-budsjett_FL'!K33","v":0},{"$f":"'NFR-budsjett_FL'!L33","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},0]
[null,"Grants for visiting researchers",{"$f":"'NFR-budsjett_FL'!C34","v":0},{"$f":"'NFR-budsjett_FL'!D34","v":0},{"$f":"'NFR-budsjett_FL'!E34","v":0},{"$f":"'NFR-budsjett_FL'!F34","v":0},{"$f":"'NFR-budsjett_FL'!G34","v":0},{"$f":"'NFR-budsjett_FL'!H34","v":0},{"$f":"'NFR-budsjett_FL'!I34","v":0},{"$f":"'NFR-budsjett_FL'!J34","v":0},{"$f":"'NFR-budsjett_FL'!K34","v":0},{"$f":"'NFR-budsjett_FL'!L34","v":0},{"$f":"H34+I34+J34","v":0},0]
[null,"Grants for overseas researchers",{"$f":"'NFR-budsjett_FL'!C35","v":0},{"$f":"'NFR-budsjett_FL'!D35","v":0},{"$f":"'NFR-budsjett_FL'!E35","v":0},{"$f":"'NFR-budsjett_FL'!F35","v":0},{"$f":"'NFR-budsjett_FL'!G35","v":0},{"$f":"'NFR-budsjett_FL'!H35","v":0},{"$f":"'NFR-budsjett_FL'!I35","v":0},{"$f":"'NFR-budsjett_FL'!J35","v":0},{"$f":"'NFR-budsjett_FL'!K35","v":0},{"$f":"'NFR-budsjett_FL'!L35","v":0},0,0]
[null,"Researcher positions",{"$f":"'NFR-budsjett_FL'!C36","v":0},{"$f":"'NFR-budsjett_FL'!D36","v":0},{"$f":"'NFR-budsjett_FL'!E36","v":0},{"$f":"'NFR-budsjett_FL'!F36","v":0},{"$f":"'NFR-budsjett_FL'!G36","v":0},{"$f":"'NFR-budsjett_FL'!H36","v":0},{"$f":"'NFR-budsjett_FL'!I36","v":0},{"$f":"'NFR-budsjett_FL'!J36","v":0},{"$f":"'NFR-budsjett_FL'!K36","v":0},{"$f":"'NFR-budsjett_FL'!L36","v":0},0,0]
[null,"Hourly-based salary including indirect costs",{"$f":"'NFR-budsjett_FL'!C37","v":0},{"$f":"'NFR-budsjett_FL'!D37","v":0},{"$f":"'NFR-budsjett_FL'!E37","v":0},{"$f":"'NFR-budsjett_FL'!F37","v":0},{"$f":"'NFR-budsjett_FL'!G37","v":0},{"$f":"'NFR-budsjett_FL'!H37","v":0},{"$f":"'NFR-budsjett_FL'!I37","v":0},{"$f":"'NFR-budsjett_FL'!J37","v":0},{"$f":"'NFR-budsjett_FL'!K37","v":0},{"$f":"'NFR-budsjett_FL'!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",{"$f":"'NFR-budsjett_FL'!C39","v":0},{"$f":"'NFR-budsjett_FL'!D39","v":0},{"$f":"'NFR-budsjett_FL'!E39","v":0},{"$f":"'NFR-budsjett_FL'!F39","v":0},{"$f":"'NFR-budsjett_FL'!G39","v":0},{"$f":"'NFR-budsjett_FL'!H39","v":0},{"$f":"'NFR-budsjett_FL'!I39","v":0},{"$f":"'NFR-budsjett_FL'!J39","v":0},{"$f":"'NFR-budsjett_FL'!K39","v":0},{"$f":"'NFR-budsjett_FL'!L39","v":0},0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Equipment",{"$f":"'NFR-budsjett_FL'!C40","v":0},{"$f":"'NFR-budsjett_FL'!D40","v":0},{"$f":"'NFR-budsjett_FL'!E40","v":0},{"$f":"'NFR-budsjett_FL'!F40","v":0},{"$f":"'NFR-budsjett_FL'!G40","v":0},{"$f":"'NFR-budsjett_FL'!H40","v":0},{"$f":"'NFR-budsjett_FL'!I40","v":0},{"$f":"'NFR-budsjett_FL'!J40","v":0},{"$f":"'NFR-budsjett_FL'!K40","v":0},{"$f":"'NFR-budsjett_FL'!L40","v":0},0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Other operating expenses",{"$f":"'NFR-budsjett_FL'!C41","v":0},{"$f":"'NFR-budsjett_FL'!D41","v":0},{"$f":"'NFR-budsjett_FL'!E41","v":0},{"$f":"'NFR-budsjett_FL'!F41","v":0},{"$f":"'NFR-budsjett_FL'!G41","v":0},{"$f":"'NFR-budsjett_FL'!H41","v":0},{"$f":"'NFR-budsjett_FL'!I41","v":0},{"$f":"'NFR-budsjett_FL'!J41","v":0},{"$f":"'NFR-budsjett_FL'!K41","v":0},{"$f":"'NFR-budsjett_FL'!L41","v":0},0,0]
[null,"From Research Council",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR - Inkl.partnere_FL","index":20,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[null,"NFR - budsjettskjema - inkludert samarbeidspartnere"]
[]
[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},{"$f":"Budsjett!U3","v":2034},"Sum"]
[null,"Personal- og indirekte kostnader",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C5+'NFR - Partner 8'!C5+'NFR - Partner 9'!C5+'NFR - Partner 10'!C5","v":0},{"$f":"'NFR-budsjett_FL'!D5+'NFR - Partner 1'!D5+'NFR - Partner 2'!D5+'NFR - Partner 3'!D5+'NFR - Partner 4'!D5+'NFR - Partner 5'!D5+'NFR - Partner 6'!D5+'NFR - Partner 7'!D5+'NFR - Partner 8'!D5+'NFR - Partner 9'!D5+'NFR - Partner 10'!D5","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E5+'NFR - Partner 8'!E5+'NFR - Partner 9'!E5+'NFR - Partner 10'!E5","v":0},{"$f":"'NFR-budsjett_FL'!F5+'NFR - Partner 1'!F5+'NFR - Partner 2'!F5+'NFR - Partner 3'!F5+'NFR - Partner 4'!F5+'NFR - Partner 5'!F5+'NFR - Partner 6'!F5+'NFR - Partner 7'!F5+'NFR - Partner 8'!F5+'NFR - Partner 9'!F5+'NFR - Partner 10'!F5","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G5+'NFR - Partner 8'!G5+'NFR - Partner 9'!G5+'NFR - Partner 10'!G5","v":0},{"$f":"'NFR-budsjett_FL'!H5+'NFR - Partner 1'!H5+'NFR - Partner 2'!H5+'NFR - Partner 3'!H5+'NFR - Partner 4'!H5+'NFR - Partner 5'!H5+'NFR - Partner 6'!H5+'NFR - Partner 7'!H5+'NFR - Partner 8'!H5+'NFR - Partner 9'!H5+'NFR - Partner 10'!H5","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I5+'NFR - Partner 8'!I5+'NFR - Partner 9'!I5+'NFR - Partner 10'!I5","v":0},{"$f":"'NFR-budsjett_FL'!J5+'NFR - Partner 1'!J5+'NFR - Partner 2'!J5+'NFR - Partner 3'!J5+'NFR - Partner 4'!J5+'NFR - Partner 5'!J5+'NFR - Partner 6'!J5+'NFR - Partner 7'!J5+'NFR - Partner 8'!J5+'NFR - Partner 9'!J5+'NFR - Partner 10'!J5","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K5+'NFR - Partner 8'!K5+'NFR - Partner 9'!K5+'NFR - Partner 10'!K5","v":0},{"$f":"'NFR-budsjett_FL'!L5+'NFR - Partner 1'!L5+'NFR - Partner 2'!L5+'NFR - Partner 3'!L5+'NFR - Partner 4'!L5+'NFR - Partner 5'!L5+'NFR - Partner 6'!L5+'NFR - Partner 7'!L5+'NFR - Partner 8'!L5+'NFR - Partner 9'!L5+'NFR - Partner 10'!L5","v":0},{"$f":"H5+I5+J5","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Kjøp av Fou- tjenester",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C6+'NFR - Partner 8'!C6+'NFR - Partner 9'!C6+'NFR - Partner 10'!C6","v":0},{"$f":"'NFR-budsjett_FL'!D6+'NFR - Partner 1'!D6+'NFR - Partner 2'!D6+'NFR - Partner 3'!D6+'NFR - Partner 4'!D6+'NFR - Partner 5'!D6+'NFR - Partner 6'!D6+'NFR - Partner 7'!D6+'NFR - Partner 8'!D6+'NFR - Partner 9'!D6+'NFR - Partner 10'!D6","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E6+'NFR - Partner 8'!E6+'NFR - Partner 9'!E6+'NFR - Partner 10'!E6","v":0},{"$f":"'NFR-budsjett_FL'!F6+'NFR - Partner 1'!F6+'NFR - Partner 2'!F6+'NFR - Partner 3'!F6+'NFR - Partner 4'!F6+'NFR - Partner 5'!F6+'NFR - Partner 6'!F6+'NFR - Partner 7'!F6+'NFR - Partner 8'!F6+'NFR - Partner 9'!F6+'NFR - Partner 10'!F6","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G6+'NFR - Partner 8'!G6+'NFR - Partner 9'!G6+'NFR - Partner 10'!G6","v":0},{"$f":"'NFR-budsjett_FL'!H6+'NFR - Partner 1'!H6+'NFR - Partner 2'!H6+'NFR - Partner 3'!H6+'NFR - Partner 4'!H6+'NFR - Partner 5'!H6+'NFR - Partner 6'!H6+'NFR - Partner 7'!H6+'NFR - Partner 8'!H6+'NFR - Partner 9'!H6+'NFR - Partner 10'!H6","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I6+'NFR - Partner 8'!I6+'NFR - Partner 9'!I6+'NFR - Partner 10'!I6","v":0},{"$f":"'NFR-budsjett_FL'!J6+'NFR - Partner 1'!J6+'NFR - Partner 2'!J6+'NFR - Partner 3'!J6+'NFR - Partner 4'!J6+'NFR - Partner 5'!J6+'NFR - Partner 6'!J6+'NFR - Partner 7'!J6+'NFR - Partner 8'!J6+'NFR - Partner 9'!J6+'NFR - Partner 10'!J6","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K6+'NFR - Partner 8'!K6+'NFR - Partner 9'!K6+'NFR - Partner 10'!K6","v":0},{"$f":"'NFR-budsjett_FL'!L6+'NFR - Partner 1'!L6+'NFR - Partner 2'!L6+'NFR - Partner 3'!L6+'NFR - Partner 4'!L6+'NFR - Partner 5'!L6+'NFR - Partner 6'!L6+'NFR - Partner 7'!L6+'NFR - Partner 8'!L6+'NFR - Partner 9'!L6+'NFR - Partner 10'!L6","v":0},{"$f":"H6+I6+J6","v":0},{"$f":"SUM(C6:L6)","v":0}]
[null,"Utstyr",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C7+'NFR - Partner 8'!C7+'NFR - Partner 9'!C7+'NFR - Partner 10'!C7","v":0},{"$f":"'NFR-budsjett_FL'!D7+'NFR - Partner 1'!D7+'NFR - Partner 2'!D7+'NFR - Partner 3'!D7+'NFR - Partner 4'!D7+'NFR - Partner 5'!D7+'NFR - Partner 6'!D7+'NFR - Partner 7'!D7+'NFR - Partner 8'!D7+'NFR - Partner 9'!D7+'NFR - Partner 10'!D7","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E7+'NFR - Partner 8'!E7+'NFR - Partner 9'!E7+'NFR - Partner 10'!E7","v":0},{"$f":"'NFR-budsjett_FL'!F7+'NFR - Partner 1'!F7+'NFR - Partner 2'!F7+'NFR - Partner 3'!F7+'NFR - Partner 4'!F7+'NFR - Partner 5'!F7+'NFR - Partner 6'!F7+'NFR - Partner 7'!F7+'NFR - Partner 8'!F7+'NFR - Partner 9'!F7+'NFR - Partner 10'!F7","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G7+'NFR - Partner 8'!G7+'NFR - Partner 9'!G7+'NFR - Partner 10'!G7","v":0},{"$f":"'NFR-budsjett_FL'!H7+'NFR - Partner 1'!H7+'NFR - Partner 2'!H7+'NFR - Partner 3'!H7+'NFR - Partner 4'!H7+'NFR - Partner 5'!H7+'NFR - Partner 6'!H7+'NFR - Partner 7'!H7+'NFR - Partner 8'!H7+'NFR - Partner 9'!H7+'NFR - Partner 10'!H7","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I7+'NFR - Partner 8'!I7+'NFR - Partner 9'!I7+'NFR - Partner 10'!I7","v":0},{"$f":"'NFR-budsjett_FL'!J7+'NFR - Partner 1'!J7+'NFR - Partner 2'!J7+'NFR - Partner 3'!J7+'NFR - Partner 4'!J7+'NFR - Partner 5'!J7+'NFR - Partner 6'!J7+'NFR - Partner 7'!J7+'NFR - Partner 8'!J7+'NFR - Partner 9'!J7+'NFR - Partner 10'!J7","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K7+'NFR - Partner 8'!K7+'NFR - Partner 9'!K7+'NFR - Partner 10'!K7","v":0},{"$f":"'NFR-budsjett_FL'!L7+'NFR - Partner 1'!L7+'NFR - Partner 2'!L7+'NFR - Partner 3'!L7+'NFR - Partner 4'!L7+'NFR - Partner 5'!L7+'NFR - Partner 6'!L7+'NFR - Partner 7'!L7+'NFR - Partner 8'!L7+'NFR - Partner 9'!L7+'NFR - Partner 10'!L7","v":0},{"$f":"Budsjett!U45+Budsjett!U46","v":0},0]
[null,"Andre direkte kostnader",{"$f":"'NFR-budsjett_FL'!C8+'NFR - Partner 1'!C8+'NFR - Partner 2'!C8+'NFR - Partner 3'!C8+'NFR - Partner 4'!C8+'NFR - Partner 5'!C8+'NFR - Partner 6'!C8+'NFR - Partner 7'!C8+'NFR - Partner 8'!C8+'NFR - Partner 9'!C8+'NFR - Partner 10'!C8","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D8+'NFR - Partner 8'!D8+'NFR - Partner 9'!D8+'NFR - Partner 10'!D8","v":0},{"$f":"'NFR-budsjett_FL'!E8+'NFR - Partner 1'!E8+'NFR - Partner 2'!E8+'NFR - Partner 3'!E8+'NFR - Partner 4'!E8+'NFR - Partner 5'!E8+'NFR - Partner 6'!E8+'NFR - Partner 7'!E8+'NFR - Partner 8'!E8+'NFR - Partner 9'!E8+'NFR - Partner 10'!E8","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F8+'NFR - Partner 8'!F8+'NFR - Partner 9'!F8+'NFR - Partner 10'!F8","v":0},{"$f":"'NFR-budsjett_FL'!G8+'NFR - Partner 1'!G8+'NFR - Partner 2'!G8+'NFR - Partner 3'!G8+'NFR - Partner 4'!G8+'NFR - Partner 5'!G8+'NFR - Partner 6'!G8+'NFR - Partner 7'!G8+'NFR - Partner 8'!G8+'NFR - Partner 9'!G8+'NFR - Partner 10'!G8","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H8+'NFR - Partner 8'!H8+'NFR - Partner 9'!H8+'NFR - Partner 10'!H8","v":0},{"$f":"'NFR-budsjett_FL'!I8+'NFR - Partner 1'!I8+'NFR - Partner 2'!I8+'NFR - Partner 3'!I8+'NFR - Partner 4'!I8+'NFR - Partner 5'!I8+'NFR - Partner 6'!I8+'NFR - Partner 7'!I8+'NFR - Partner 8'!I8+'NFR - Partner 9'!I8+'NFR - Partner 10'!I8","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J8+'NFR - Partner 8'!J8+'NFR - Partner 9'!J8+'NFR - Partner 10'!J8","v":0},{"$f":"'NFR-budsjett_FL'!K8+'NFR - Partner 1'!K8+'NFR - Partner 2'!K8+'NFR - Partner 3'!K8+'NFR - Partner 4'!K8+'NFR - Partner 5'!K8+'NFR - Partner 6'!K8+'NFR - Partner 7'!K8+'NFR - Partner 8'!K8+'NFR - Partner 9'!K8+'NFR - Partner 10'!K8","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L8+'NFR - Partner 8'!L8+'NFR - Partner 9'!L8+'NFR - Partner 10'!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_FL'!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+'NFR - Partner 7'!C13+'NFR - Partner 8'!C13+'NFR - Partner 9'!C13+'NFR - Partner 10'!C13","v":0},{"$f":"'NFR-budsjett_FL'!D13+'NFR - Partner 1'!D13+'NFR - Partner 2'!D13+'NFR - Partner 3'!D13+'NFR - Partner 4'!D13+'NFR - Partner 5'!D13+'NFR - Partner 6'!D13+'NFR - Partner 7'!D13+'NFR - Partner 8'!D13+'NFR - Partner 9'!D13+'NFR - Partner 10'!D13","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E13+'NFR - Partner 8'!E13+'NFR - Partner 9'!E13+'NFR - Partner 10'!E13","v":0},{"$f":"'NFR-budsjett_FL'!F13+'NFR - Partner 1'!F13+'NFR - Partner 2'!F13+'NFR - Partner 3'!F13+'NFR - Partner 4'!F13+'NFR - Partner 5'!F13+'NFR - Partner 6'!F13+'NFR - Partner 7'!F13+'NFR - Partner 8'!F13+'NFR - Partner 9'!F13+'NFR - Partner 10'!F13","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G13+'NFR - Partner 8'!G13+'NFR - Partner 9'!G13+'NFR - Partner 10'!G13","v":0},{"$f":"'NFR-budsjett_FL'!H13+'NFR - Partner 1'!H13+'NFR - Partner 2'!H13+'NFR - Partner 3'!H13+'NFR - Partner 4'!H13+'NFR - Partner 5'!H13+'NFR - Partner 6'!H13+'NFR - Partner 7'!H13+'NFR - Partner 8'!H13+'NFR - Partner 9'!H13+'NFR - Partner 10'!H13","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I13+'NFR - Partner 8'!I13+'NFR - Partner 9'!I13+'NFR - Partner 10'!I13","v":0},{"$f":"'NFR-budsjett_FL'!J13+'NFR - Partner 1'!J13+'NFR - Partner 2'!J13+'NFR - Partner 3'!J13+'NFR - Partner 4'!J13+'NFR - Partner 5'!J13+'NFR - Partner 6'!J13+'NFR - Partner 7'!J13+'NFR - Partner 8'!J13+'NFR - Partner 9'!J13+'NFR - Partner 10'!J13","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K13+'NFR - Partner 8'!K13+'NFR - Partner 9'!K13+'NFR - Partner 10'!K13","v":0},{"$f":"'NFR-budsjett_FL'!L13+'NFR - Partner 1'!L13+'NFR - Partner 2'!L13+'NFR - Partner 3'!L13+'NFR - Partner 4'!L13+'NFR - Partner 5'!L13+'NFR - Partner 6'!L13+'NFR - Partner 7'!L13+'NFR - Partner 8'!L13+'NFR - Partner 9'!L13+'NFR - Partner 10'!L13","v":0},{"$f":"H13+I13+J13","v":0},{"$f":"SUM(C13:L13)","v":0}]
[null,"Uavhengig forskningsinstitutt",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C14+'NFR - Partner 8'!C14+'NFR - Partner 9'!C14+'NFR - Partner 10'!C14","v":0},{"$f":"'NFR-budsjett_FL'!D14+'NFR - Partner 1'!D14+'NFR - Partner 2'!D14+'NFR - Partner 3'!D14+'NFR - Partner 4'!D14+'NFR - Partner 5'!D14+'NFR - Partner 6'!D14+'NFR - Partner 7'!D14+'NFR - Partner 8'!D14+'NFR - Partner 9'!D14+'NFR - Partner 10'!D14","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E14+'NFR - Partner 8'!E14+'NFR - Partner 9'!E14+'NFR - Partner 10'!E14","v":0},{"$f":"'NFR-budsjett_FL'!F14+'NFR - Partner 1'!F14+'NFR - Partner 2'!F14+'NFR - Partner 3'!F14+'NFR - Partner 4'!F14+'NFR - Partner 5'!F14+'NFR - Partner 6'!F14+'NFR - Partner 7'!F14+'NFR - Partner 8'!F14+'NFR - Partner 9'!F14+'NFR - Partner 10'!F14","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G14+'NFR - Partner 8'!G14+'NFR - Partner 9'!G14+'NFR - Partner 10'!G14","v":0},{"$f":"'NFR-budsjett_FL'!H14+'NFR - Partner 1'!H14+'NFR - Partner 2'!H14+'NFR - Partner 3'!H14+'NFR - Partner 4'!H14+'NFR - Partner 5'!H14+'NFR - Partner 6'!H14+'NFR - Partner 7'!H14+'NFR - Partner 8'!H14+'NFR - Partner 9'!H14+'NFR - Partner 10'!H14","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I14+'NFR - Partner 8'!I14+'NFR - Partner 9'!I14+'NFR - Partner 10'!I14","v":0},{"$f":"'NFR-budsjett_FL'!J14+'NFR - Partner 1'!J14+'NFR - Partner 2'!J14+'NFR - Partner 3'!J14+'NFR - Partner 4'!J14+'NFR - Partner 5'!J14+'NFR - Partner 6'!J14+'NFR - Partner 7'!J14+'NFR - Partner 8'!J14+'NFR - Partner 9'!J14+'NFR - Partner 10'!J14","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K14+'NFR - Partner 8'!K14+'NFR - Partner 9'!K14+'NFR - Partner 10'!K14","v":0},{"$f":"'NFR-budsjett_FL'!L14+'NFR - Partner 1'!L14+'NFR - Partner 2'!L14+'NFR - Partner 3'!L14+'NFR - Partner 4'!L14+'NFR - Partner 5'!L14+'NFR - Partner 6'!L14+'NFR - Partner 7'!L14+'NFR - Partner 8'!L14+'NFR - Partner 9'!L14+'NFR - Partner 10'!L14","v":0},{"$f":"H14+I14+J14","v":0},{"$f":"SUM(C14:L14)","v":0}]
[null,"Universiteter og høgskoler",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C15+'NFR - Partner 8'!C15+'NFR - Partner 9'!C15+'NFR - Partner 10'!C15","v":0},{"$f":"'NFR-budsjett_FL'!D15+'NFR - Partner 1'!D15+'NFR - Partner 2'!D15+'NFR - Partner 3'!D15+'NFR - Partner 4'!D15+'NFR - Partner 5'!D15+'NFR - Partner 6'!D15+'NFR - Partner 7'!D15+'NFR - Partner 8'!D15+'NFR - Partner 9'!D15+'NFR - Partner 10'!D15","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E15+'NFR - Partner 8'!E15+'NFR - Partner 9'!E15+'NFR - Partner 10'!E15","v":0},{"$f":"'NFR-budsjett_FL'!F15+'NFR - Partner 1'!F15+'NFR - Partner 2'!F15+'NFR - Partner 3'!F15+'NFR - Partner 4'!F15+'NFR - Partner 5'!F15+'NFR - Partner 6'!F15+'NFR - Partner 7'!F15+'NFR - Partner 8'!F15+'NFR - Partner 9'!F15+'NFR - Partner 10'!F15","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G15+'NFR - Partner 8'!G15+'NFR - Partner 9'!G15+'NFR - Partner 10'!G15","v":0},{"$f":"'NFR-budsjett_FL'!H15+'NFR - Partner 1'!H15+'NFR - Partner 2'!H15+'NFR - Partner 3'!H15+'NFR - Partner 4'!H15+'NFR - Partner 5'!H15+'NFR - Partner 6'!H15+'NFR - Partner 7'!H15+'NFR - Partner 8'!H15+'NFR - Partner 9'!H15+'NFR - Partner 10'!H15","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I15+'NFR - Partner 8'!I15+'NFR - Partner 9'!I15+'NFR - Partner 10'!I15","v":0},{"$f":"'NFR-budsjett_FL'!J15+'NFR - Partner 1'!J15+'NFR - Partner 2'!J15+'NFR - Partner 3'!J15+'NFR - Partner 4'!J15+'NFR - Partner 5'!J15+'NFR - Partner 6'!J15+'NFR - Partner 7'!J15+'NFR - Partner 8'!J15+'NFR - Partner 9'!J15+'NFR - Partner 10'!J15","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K15+'NFR - Partner 8'!K15+'NFR - Partner 9'!K15+'NFR - Partner 10'!K15","v":0},{"$f":"'NFR-budsjett_FL'!L15+'NFR - Partner 1'!L15+'NFR - Partner 2'!L15+'NFR - Partner 3'!L15+'NFR - Partner 4'!L15+'NFR - Partner 5'!L15+'NFR - Partner 6'!L15+'NFR - Partner 7'!L15+'NFR - Partner 8'!L15+'NFR - Partner 9'!L15+'NFR - Partner 10'!L15","v":0},0,0]
[null,"Andre sektorer",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C16+'NFR - Partner 8'!C16+'NFR - Partner 9'!C16+'NFR - Partner 10'!C16","v":0},{"$f":"'NFR-budsjett_FL'!D16+'NFR - Partner 1'!D16+'NFR - Partner 2'!D16+'NFR - Partner 3'!D16+'NFR - Partner 4'!D16+'NFR - Partner 5'!D16+'NFR - Partner 6'!D16+'NFR - Partner 7'!D16+'NFR - Partner 8'!D16+'NFR - Partner 9'!D16+'NFR - Partner 10'!D16","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E16+'NFR - Partner 8'!E16+'NFR - Partner 9'!E16+'NFR - Partner 10'!E16","v":0},{"$f":"'NFR-budsjett_FL'!F16+'NFR - Partner 1'!F16+'NFR - Partner 2'!F16+'NFR - Partner 3'!F16+'NFR - Partner 4'!F16+'NFR - Partner 5'!F16+'NFR - Partner 6'!F16+'NFR - Partner 7'!F16+'NFR - Partner 8'!F16+'NFR - Partner 9'!F16+'NFR - Partner 10'!F16","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G16+'NFR - Partner 8'!G16+'NFR - Partner 9'!G16+'NFR - Partner 10'!G16","v":0},{"$f":"'NFR-budsjett_FL'!H16+'NFR - Partner 1'!H16+'NFR - Partner 2'!H16+'NFR - Partner 3'!H16+'NFR - Partner 4'!H16+'NFR - Partner 5'!H16+'NFR - Partner 6'!H16+'NFR - Partner 7'!H16+'NFR - Partner 8'!H16+'NFR - Partner 9'!H16+'NFR - Partner 10'!H16","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I16+'NFR - Partner 8'!I16+'NFR - Partner 9'!I16+'NFR - Partner 10'!I16","v":0},{"$f":"'NFR-budsjett_FL'!J16+'NFR - Partner 1'!J16+'NFR - Partner 2'!J16+'NFR - Partner 3'!J16+'NFR - Partner 4'!J16+'NFR - Partner 5'!J16+'NFR - Partner 6'!J16+'NFR - Partner 7'!J16+'NFR - Partner 8'!J16+'NFR - Partner 9'!J16+'NFR - Partner 10'!J16","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K16+'NFR - Partner 8'!K16+'NFR - Partner 9'!K16+'NFR - Partner 10'!K16","v":0},{"$f":"'NFR-budsjett_FL'!L16+'NFR - Partner 1'!L16+'NFR - Partner 2'!L16+'NFR - Partner 3'!L16+'NFR - Partner 4'!L16+'NFR - Partner 5'!L16+'NFR - Partner 6'!L16+'NFR - Partner 7'!L16+'NFR - Partner 8'!L16+'NFR - Partner 9'!L16+'NFR - Partner 10'!L16","v":0},0,0]
[null,"Utland",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C17+'NFR - Partner 8'!C17+'NFR - Partner 9'!C17+'NFR - Partner 10'!C17","v":0},{"$f":"'NFR-budsjett_FL'!D17+'NFR - Partner 1'!D17+'NFR - Partner 2'!D17+'NFR - Partner 3'!D17+'NFR - Partner 4'!D17+'NFR - Partner 5'!D17+'NFR - Partner 6'!D17+'NFR - Partner 7'!D17+'NFR - Partner 8'!D17+'NFR - Partner 9'!D17+'NFR - Partner 10'!D17","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E17+'NFR - Partner 8'!E17+'NFR - Partner 9'!E17+'NFR - Partner 10'!E17","v":0},{"$f":"'NFR-budsjett_FL'!F17+'NFR - Partner 1'!F17+'NFR - Partner 2'!F17+'NFR - Partner 3'!F17+'NFR - Partner 4'!F17+'NFR - Partner 5'!F17+'NFR - Partner 6'!F17+'NFR - Partner 7'!F17+'NFR - Partner 8'!F17+'NFR - Partner 9'!F17+'NFR - Partner 10'!F17","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G17+'NFR - Partner 8'!G17+'NFR - Partner 9'!G17+'NFR - Partner 10'!G17","v":0},{"$f":"'NFR-budsjett_FL'!H17+'NFR - Partner 1'!H17+'NFR - Partner 2'!H17+'NFR - Partner 3'!H17+'NFR - Partner 4'!H17+'NFR - Partner 5'!H17+'NFR - Partner 6'!H17+'NFR - Partner 7'!H17+'NFR - Partner 8'!H17+'NFR - Partner 9'!H17+'NFR - Partner 10'!H17","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I17+'NFR - Partner 8'!I17+'NFR - Partner 9'!I17+'NFR - Partner 10'!I17","v":0},{"$f":"'NFR-budsjett_FL'!J17+'NFR - Partner 1'!J17+'NFR - Partner 2'!J17+'NFR - Partner 3'!J17+'NFR - Partner 4'!J17+'NFR - Partner 5'!J17+'NFR - Partner 6'!J17+'NFR - Partner 7'!J17+'NFR - Partner 8'!J17+'NFR - Partner 9'!J17+'NFR - Partner 10'!J17","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K17+'NFR - Partner 8'!K17+'NFR - Partner 9'!K17+'NFR - Partner 10'!K17","v":0},{"$f":"'NFR-budsjett_FL'!L17+'NFR - Partner 1'!L17+'NFR - Partner 2'!L17+'NFR - Partner 3'!L17+'NFR - Partner 4'!L17+'NFR - Partner 5'!L17+'NFR - Partner 6'!L17+'NFR - Partner 7'!L17+'NFR - Partner 8'!L17+'NFR - Partner 9'!L17+'NFR - Partner 10'!L17","v":0},0,0]
[null,"Total",{"$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",{"$f":"'NFR-budsjett_FL'!C22+'NFR - Partner 1'!C22+'NFR - Partner 2'!C22+'NFR - Partner 3'!C22+'NFR - Partner 4'!C22+'NFR - Partner 5'!C22+'NFR - Partner 6'!C22+'NFR - Partner 7'!C22+'NFR - Partner 8'!C22+'NFR - Partner 9'!C22+'NFR - Partner 10'!C22","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D22+'NFR - Partner 8'!D22+'NFR - Partner 9'!D22+'NFR - Partner 10'!D22","v":0},{"$f":"'NFR-budsjett_FL'!E22+'NFR - Partner 1'!E22+'NFR - Partner 2'!E22+'NFR - Partner 3'!E22+'NFR - Partner 4'!E22+'NFR - Partner 5'!E22+'NFR - Partner 6'!E22+'NFR - Partner 7'!E22+'NFR - Partner 8'!E22+'NFR - Partner 9'!E22+'NFR - Partner 10'!E22","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F22+'NFR - Partner 8'!F22+'NFR - Partner 9'!F22+'NFR - Partner 10'!F22","v":0},{"$f":"'NFR-budsjett_FL'!G22+'NFR - Partner 1'!G22+'NFR - Partner 2'!G22+'NFR - Partner 3'!G22+'NFR - Partner 4'!G22+'NFR - Partner 5'!G22+'NFR - Partner 6'!G22+'NFR - Partner 7'!G22+'NFR - Partner 8'!G22+'NFR - Partner 9'!G22+'NFR - Partner 10'!G22","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H22+'NFR - Partner 8'!H22+'NFR - Partner 9'!H22+'NFR - Partner 10'!H22","v":0},{"$f":"'NFR-budsjett_FL'!I22+'NFR - Partner 1'!I22+'NFR - Partner 2'!I22+'NFR - Partner 3'!I22+'NFR - Partner 4'!I22+'NFR - Partner 5'!I22+'NFR - Partner 6'!I22+'NFR - Partner 7'!I22+'NFR - Partner 8'!I22+'NFR - Partner 9'!I22+'NFR - Partner 10'!I22","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J22+'NFR - Partner 8'!J22+'NFR - Partner 9'!J22+'NFR - Partner 10'!J22","v":0},{"$f":"'NFR-budsjett_FL'!K22+'NFR - Partner 1'!K22+'NFR - Partner 2'!K22+'NFR - Partner 3'!K22+'NFR - Partner 4'!K22+'NFR - Partner 5'!K22+'NFR - Partner 6'!K22+'NFR - Partner 7'!K22+'NFR - Partner 8'!K22+'NFR - Partner 9'!K22+'NFR - Partner 10'!K22","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L22+'NFR - Partner 8'!L22+'NFR - Partner 9'!L22+'NFR - Partner 10'!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_FL'!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+'NFR - Partner 7'!C23+'NFR - Partner 8'!C23+'NFR - Partner 9'!C23+'NFR - Partner 10'!C23","v":0},{"$f":"'NFR-budsjett_FL'!D23+'NFR - Partner 1'!D23+'NFR - Partner 2'!D23+'NFR - Partner 3'!D23+'NFR - Partner 4'!D23+'NFR - Partner 5'!D23+'NFR - Partner 6'!D23+'NFR - Partner 7'!D23+'NFR - Partner 8'!D23+'NFR - Partner 9'!D23+'NFR - Partner 10'!D23","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E23+'NFR - Partner 8'!E23+'NFR - Partner 9'!E23+'NFR - Partner 10'!E23","v":0},{"$f":"'NFR-budsjett_FL'!F23+'NFR - Partner 1'!F23+'NFR - Partner 2'!F23+'NFR - Partner 3'!F23+'NFR - Partner 4'!F23+'NFR - Partner 5'!F23+'NFR - Partner 6'!F23+'NFR - Partner 7'!F23+'NFR - Partner 8'!F23+'NFR - Partner 9'!F23+'NFR - Partner 10'!F23","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G23+'NFR - Partner 8'!G23+'NFR - Partner 9'!G23+'NFR - Partner 10'!G23","v":0},{"$f":"'NFR-budsjett_FL'!H23+'NFR - Partner 1'!H23+'NFR - Partner 2'!H23+'NFR - Partner 3'!H23+'NFR - Partner 4'!H23+'NFR - Partner 5'!H23+'NFR - Partner 6'!H23+'NFR - Partner 7'!H23+'NFR - Partner 8'!H23+'NFR - Partner 9'!H23+'NFR - Partner 10'!H23","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I23+'NFR - Partner 8'!I23+'NFR - Partner 9'!I23+'NFR - Partner 10'!I23","v":0},{"$f":"'NFR-budsjett_FL'!J23+'NFR - Partner 1'!J23+'NFR - Partner 2'!J23+'NFR - Partner 3'!J23+'NFR - Partner 4'!J23+'NFR - Partner 5'!J23+'NFR - Partner 6'!J23+'NFR - Partner 7'!J23+'NFR - Partner 8'!J23+'NFR - Partner 9'!J23+'NFR - Partner 10'!J23","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K23+'NFR - Partner 8'!K23+'NFR - Partner 9'!K23+'NFR - Partner 10'!K23","v":0},{"$f":"'NFR-budsjett_FL'!L23+'NFR - Partner 1'!L23+'NFR - Partner 2'!L23+'NFR - Partner 3'!L23+'NFR - Partner 4'!L23+'NFR - Partner 5'!L23+'NFR - Partner 6'!L23+'NFR - Partner 7'!L23+'NFR - Partner 8'!L23+'NFR - Partner 9'!L23+'NFR - Partner 10'!L23","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!FI60)","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_FL'!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+'NFR - Partner 7'!C24+'NFR - Partner 8'!C24+'NFR - Partner 9'!C24+'NFR - Partner 10'!C24","v":0},{"$f":"'NFR-budsjett_FL'!D24+'NFR - Partner 1'!D24+'NFR - Partner 2'!D24+'NFR - Partner 3'!D24+'NFR - Partner 4'!D24+'NFR - Partner 5'!D24+'NFR - Partner 6'!D24+'NFR - Partner 7'!D24+'NFR - Partner 8'!D24+'NFR - Partner 9'!D24+'NFR - Partner 10'!D24","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E24+'NFR - Partner 8'!E24+'NFR - Partner 9'!E24+'NFR - Partner 10'!E24","v":0},{"$f":"'NFR-budsjett_FL'!F24+'NFR - Partner 1'!F24+'NFR - Partner 2'!F24+'NFR - Partner 3'!F24+'NFR - Partner 4'!F24+'NFR - Partner 5'!F24+'NFR - Partner 6'!F24+'NFR - Partner 7'!F24+'NFR - Partner 8'!F24+'NFR - Partner 9'!F24+'NFR - Partner 10'!F24","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G24+'NFR - Partner 8'!G24+'NFR - Partner 9'!G24+'NFR - Partner 10'!G24","v":0},{"$f":"'NFR-budsjett_FL'!H24+'NFR - Partner 1'!H24+'NFR - Partner 2'!H24+'NFR - Partner 3'!H24+'NFR - Partner 4'!H24+'NFR - Partner 5'!H24+'NFR - Partner 6'!H24+'NFR - Partner 7'!H24+'NFR - Partner 8'!H24+'NFR - Partner 9'!H24+'NFR - Partner 10'!H24","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I24+'NFR - Partner 8'!I24+'NFR - Partner 9'!I24+'NFR - Partner 10'!I24","v":0},{"$f":"'NFR-budsjett_FL'!J24+'NFR - Partner 1'!J24+'NFR - Partner 2'!J24+'NFR - Partner 3'!J24+'NFR - Partner 4'!J24+'NFR - Partner 5'!J24+'NFR - Partner 6'!J24+'NFR - Partner 7'!J24+'NFR - Partner 8'!J24+'NFR - Partner 9'!J24+'NFR - Partner 10'!J24","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K24+'NFR - Partner 8'!K24+'NFR - Partner 9'!K24+'NFR - Partner 10'!K24","v":0},{"$f":"'NFR-budsjett_FL'!L24+'NFR - Partner 1'!L24+'NFR - Partner 2'!L24+'NFR - Partner 3'!L24+'NFR - Partner 4'!L24+'NFR - Partner 5'!L24+'NFR - Partner 6'!L24+'NFR - Partner 7'!L24+'NFR - Partner 8'!L24+'NFR - Partner 9'!L24+'NFR - Partner 10'!L24","v":0},{"$f":"H24+I24+J24","v":0},0,0]
[null,"Annen privat finansiering",{"$f":"'NFR-budsjett_FL'!C25+'NFR - Partner 1'!C25+'NFR - Partner 2'!C25+'NFR - Partner 3'!C25+'NFR - Partner 4'!C25+'NFR - Partner 5'!C25+'NFR - Partner 6'!C25+'NFR - Partner 7'!C25+'NFR - Partner 8'!C25+'NFR - Partner 9'!C25+'NFR - Partner 10'!C25","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D25+'NFR - Partner 8'!D25+'NFR - Partner 9'!D25+'NFR - Partner 10'!D25","v":0},{"$f":"'NFR-budsjett_FL'!E25+'NFR - Partner 1'!E25+'NFR - Partner 2'!E25+'NFR - Partner 3'!E25+'NFR - Partner 4'!E25+'NFR - Partner 5'!E25+'NFR - Partner 6'!E25+'NFR - Partner 7'!E25+'NFR - Partner 8'!E25+'NFR - Partner 9'!E25+'NFR - Partner 10'!E25","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F25+'NFR - Partner 8'!F25+'NFR - Partner 9'!F25+'NFR - Partner 10'!F25","v":0},{"$f":"'NFR-budsjett_FL'!G25+'NFR - Partner 1'!G25+'NFR - Partner 2'!G25+'NFR - Partner 3'!G25+'NFR - Partner 4'!G25+'NFR - Partner 5'!G25+'NFR - Partner 6'!G25+'NFR - Partner 7'!G25+'NFR - Partner 8'!G25+'NFR - Partner 9'!G25+'NFR - Partner 10'!G25","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H25+'NFR - Partner 8'!H25+'NFR - Partner 9'!H25+'NFR - Partner 10'!H25","v":0},{"$f":"'NFR-budsjett_FL'!I25+'NFR - Partner 1'!I25+'NFR - Partner 2'!I25+'NFR - Partner 3'!I25+'NFR - Partner 4'!I25+'NFR - Partner 5'!I25+'NFR - Partner 6'!I25+'NFR - Partner 7'!I25+'NFR - Partner 8'!I25+'NFR - Partner 9'!I25+'NFR - Partner 10'!I25","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J25+'NFR - Partner 8'!J25+'NFR - Partner 9'!J25+'NFR - Partner 10'!J25","v":0},{"$f":"'NFR-budsjett_FL'!K25+'NFR - Partner 1'!K25+'NFR - Partner 2'!K25+'NFR - Partner 3'!K25+'NFR - Partner 4'!K25+'NFR - Partner 5'!K25+'NFR - Partner 6'!K25+'NFR - Partner 7'!K25+'NFR - Partner 8'!K25+'NFR - Partner 9'!K25+'NFR - Partner 10'!K25","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L25+'NFR - Partner 8'!L25+'NFR - Partner 9'!L25+'NFR - Partner 10'!L25","v":0},{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,Budsjett!ES60)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",{"$f":"'NFR-budsjett_FL'!C26+'NFR - Partner 1'!C26+'NFR - Partner 2'!C26+'NFR - Partner 3'!C26+'NFR - Partner 4'!C26+'NFR - Partner 5'!C26+'NFR - Partner 6'!C26+'NFR - Partner 7'!C26+'NFR - Partner 8'!C26+'NFR - Partner 9'!C26+'NFR - Partner 10'!C26","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D26+'NFR - Partner 8'!D26+'NFR - Partner 9'!D26+'NFR - Partner 10'!D26","v":0},{"$f":"'NFR-budsjett_FL'!E26+'NFR - Partner 1'!E26+'NFR - Partner 2'!E26+'NFR - Partner 3'!E26+'NFR - Partner 4'!E26+'NFR - Partner 5'!E26+'NFR - Partner 6'!E26+'NFR - Partner 7'!E26+'NFR - Partner 8'!E26+'NFR - Partner 9'!E26+'NFR - Partner 10'!E26","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F26+'NFR - Partner 8'!F26+'NFR - Partner 9'!F26+'NFR - Partner 10'!F26","v":0},{"$f":"'NFR-budsjett_FL'!G26+'NFR - Partner 1'!G26+'NFR - Partner 2'!G26+'NFR - Partner 3'!G26+'NFR - Partner 4'!G26+'NFR - Partner 5'!G26+'NFR - Partner 6'!G26+'NFR - Partner 7'!G26+'NFR - Partner 8'!G26+'NFR - Partner 9'!G26+'NFR - Partner 10'!G26","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H26+'NFR - Partner 8'!H26+'NFR - Partner 9'!H26+'NFR - Partner 10'!H26","v":0},{"$f":"'NFR-budsjett_FL'!I26+'NFR - Partner 1'!I26+'NFR - Partner 2'!I26+'NFR - Partner 3'!I26+'NFR - Partner 4'!I26+'NFR - Partner 5'!I26+'NFR - Partner 6'!I26+'NFR - Partner 7'!I26+'NFR - Partner 8'!I26+'NFR - Partner 9'!I26+'NFR - Partner 10'!I26","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J26+'NFR - Partner 8'!J26+'NFR - Partner 9'!J26+'NFR - Partner 10'!J26","v":0},{"$f":"'NFR-budsjett_FL'!K26+'NFR - Partner 1'!K26+'NFR - Partner 2'!K26+'NFR - Partner 3'!K26+'NFR - Partner 4'!K26+'NFR - Partner 5'!K26+'NFR - Partner 6'!K26+'NFR - Partner 7'!K26+'NFR - Partner 8'!K26+'NFR - Partner 9'!K26+'NFR - Partner 10'!K26","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L26+'NFR - Partner 8'!L26+'NFR - Partner 9'!L26+'NFR - Partner 10'!L26","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U55,Budsjett!EC60)","v":28315650},0,0]
[null,"Total",{"$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",{"$f":"'NFR-budsjett_FL'!C31+'NFR - Partner 1'!C31+'NFR - Partner 2'!C31+'NFR - Partner 3'!C31+'NFR - Partner 4'!C31+'NFR - Partner 5'!C31+'NFR - Partner 6'!C31+'NFR - Partner 7'!C31+'NFR - Partner 8'!C31+'NFR - Partner 9'!C31+'NFR - Partner 10'!C31","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D31+'NFR - Partner 8'!D31+'NFR - Partner 9'!D31+'NFR - Partner 10'!D31","v":0},{"$f":"'NFR-budsjett_FL'!E31+'NFR - Partner 1'!E31+'NFR - Partner 2'!E31+'NFR - Partner 3'!E31+'NFR - Partner 4'!E31+'NFR - Partner 5'!E31+'NFR - Partner 6'!E31+'NFR - Partner 7'!E31+'NFR - Partner 8'!E31+'NFR - Partner 9'!E31+'NFR - Partner 10'!E31","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F31+'NFR - Partner 8'!F31+'NFR - Partner 9'!F31+'NFR - Partner 10'!F31","v":0},{"$f":"'NFR-budsjett_FL'!G31+'NFR - Partner 1'!G31+'NFR - Partner 2'!G31+'NFR - Partner 3'!G31+'NFR - Partner 4'!G31+'NFR - Partner 5'!G31+'NFR - Partner 6'!G31+'NFR - Partner 7'!G31+'NFR - Partner 8'!G31+'NFR - Partner 9'!G31+'NFR - Partner 10'!G31","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H31+'NFR - Partner 8'!H31+'NFR - Partner 9'!H31+'NFR - Partner 10'!H31","v":0},{"$f":"'NFR-budsjett_FL'!I31+'NFR - Partner 1'!I31+'NFR - Partner 2'!I31+'NFR - Partner 3'!I31+'NFR - Partner 4'!I31+'NFR - Partner 5'!I31+'NFR - Partner 6'!I31+'NFR - Partner 7'!I31+'NFR - Partner 8'!I31+'NFR - Partner 9'!I31+'NFR - Partner 10'!I31","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J31+'NFR - Partner 8'!J31+'NFR - Partner 9'!J31+'NFR - Partner 10'!J31","v":0},{"$f":"'NFR-budsjett_FL'!K31+'NFR - Partner 1'!K31+'NFR - Partner 2'!K31+'NFR - Partner 3'!K31+'NFR - Partner 4'!K31+'NFR - Partner 5'!K31+'NFR - Partner 6'!K31+'NFR - Partner 7'!K31+'NFR - Partner 8'!K31+'NFR - Partner 9'!K31+'NFR - Partner 10'!K31","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L31+'NFR - Partner 8'!L31+'NFR - Partner 9'!L31+'NFR - Partner 10'!L31","v":0},{"$f":"-SUMIF(Budsjett!$DO$35:$DO$37,#REF!,Budsjett!EC35:EC37)","v":0},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",{"$f":"'NFR-budsjett_FL'!C32+'NFR - Partner 1'!C32+'NFR - Partner 2'!C32+'NFR - Partner 3'!C32+'NFR - Partner 4'!C32+'NFR - Partner 5'!C32+'NFR - Partner 6'!C32+'NFR - Partner 7'!C32+'NFR - Partner 8'!C32+'NFR - Partner 9'!C32+'NFR - Partner 10'!C32","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D32+'NFR - Partner 8'!D32+'NFR - Partner 9'!D32+'NFR - Partner 10'!D32","v":0},{"$f":"'NFR-budsjett_FL'!E32+'NFR - Partner 1'!E32+'NFR - Partner 2'!E32+'NFR - Partner 3'!E32+'NFR - Partner 4'!E32+'NFR - Partner 5'!E32+'NFR - Partner 6'!E32+'NFR - Partner 7'!E32+'NFR - Partner 8'!E32+'NFR - Partner 9'!E32+'NFR - Partner 10'!E32","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F32+'NFR - Partner 8'!F32+'NFR - Partner 9'!F32+'NFR - Partner 10'!F32","v":0},{"$f":"'NFR-budsjett_FL'!G32+'NFR - Partner 1'!G32+'NFR - Partner 2'!G32+'NFR - Partner 3'!G32+'NFR - Partner 4'!G32+'NFR - Partner 5'!G32+'NFR - Partner 6'!G32+'NFR - Partner 7'!G32+'NFR - Partner 8'!G32+'NFR - Partner 9'!G32+'NFR - Partner 10'!G32","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H32+'NFR - Partner 8'!H32+'NFR - Partner 9'!H32+'NFR - Partner 10'!H32","v":0},{"$f":"'NFR-budsjett_FL'!I32+'NFR - Partner 1'!I32+'NFR - Partner 2'!I32+'NFR - Partner 3'!I32+'NFR - Partner 4'!I32+'NFR - Partner 5'!I32+'NFR - Partner 6'!I32+'NFR - Partner 7'!I32+'NFR - Partner 8'!I32+'NFR - Partner 9'!I32+'NFR - Partner 10'!I32","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J32+'NFR - Partner 8'!J32+'NFR - Partner 9'!J32+'NFR - Partner 10'!J32","v":0},{"$f":"'NFR-budsjett_FL'!K32+'NFR - Partner 1'!K32+'NFR - Partner 2'!K32+'NFR - Partner 3'!K32+'NFR - Partner 4'!K32+'NFR - Partner 5'!K32+'NFR - Partner 6'!K32+'NFR - Partner 7'!K32+'NFR - Partner 8'!K32+'NFR - Partner 9'!K32+'NFR - Partner 10'!K32","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L32+'NFR - Partner 8'!L32+'NFR - Partner 9'!L32+'NFR - Partner 10'!L32","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",{"$f":"'NFR-budsjett_FL'!C33+'NFR - Partner 1'!C33+'NFR - Partner 2'!C33+'NFR - Partner 3'!C33+'NFR - Partner 4'!C33+'NFR - Partner 5'!C33+'NFR - Partner 6'!C33+'NFR - Partner 7'!C33+'NFR - Partner 8'!C33+'NFR - Partner 9'!C33+'NFR - Partner 10'!C33","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D33+'NFR - Partner 8'!D33+'NFR - Partner 9'!D33+'NFR - Partner 10'!D33","v":0},{"$f":"'NFR-budsjett_FL'!E33+'NFR - Partner 1'!E33+'NFR - Partner 2'!E33+'NFR - Partner 3'!E33+'NFR - Partner 4'!E33+'NFR - Partner 5'!E33+'NFR - Partner 6'!E33+'NFR - Partner 7'!E33+'NFR - Partner 8'!E33+'NFR - Partner 9'!E33+'NFR - Partner 10'!E33","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F33+'NFR - Partner 8'!F33+'NFR - Partner 9'!F33+'NFR - Partner 10'!F33","v":0},{"$f":"'NFR-budsjett_FL'!G33+'NFR - Partner 1'!G33+'NFR - Partner 2'!G33+'NFR - Partner 3'!G33+'NFR - Partner 4'!G33+'NFR - Partner 5'!G33+'NFR - Partner 6'!G33+'NFR - Partner 7'!G33+'NFR - Partner 8'!G33+'NFR - Partner 9'!G33+'NFR - Partner 10'!G33","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H33+'NFR - Partner 8'!H33+'NFR - Partner 9'!H33+'NFR - Partner 10'!H33","v":0},{"$f":"'NFR-budsjett_FL'!I33+'NFR - Partner 1'!I33+'NFR - Partner 2'!I33+'NFR - Partner 3'!I33+'NFR - Partner 4'!I33+'NFR - Partner 5'!I33+'NFR - Partner 6'!I33+'NFR - Partner 7'!I33+'NFR - Partner 8'!I33+'NFR - Partner 9'!I33+'NFR - Partner 10'!I33","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J33+'NFR - Partner 8'!J33+'NFR - Partner 9'!J33+'NFR - Partner 10'!J33","v":0},{"$f":"'NFR-budsjett_FL'!K33+'NFR - Partner 1'!K33+'NFR - Partner 2'!K33+'NFR - Partner 3'!K33+'NFR - Partner 4'!K33+'NFR - Partner 5'!K33+'NFR - Partner 6'!K33+'NFR - Partner 7'!K33+'NFR - Partner 8'!K33+'NFR - Partner 9'!K33+'NFR - Partner 10'!K33","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L33+'NFR - Partner 8'!L33+'NFR - Partner 9'!L33+'NFR - Partner 10'!L33","v":0},{"$f":"-SUMIF(Budsjett!$DO$4:$DO$16,#REF!,Budsjett!EC4:EC16)","v":0},0]
[null,"Gjesteforskerstipend",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C34+'NFR - Partner 8'!C34+'NFR - Partner 9'!C34+'NFR - Partner 10'!C34","v":0},{"$f":"'NFR-budsjett_FL'!D34+'NFR - Partner 1'!D34+'NFR - Partner 2'!D34+'NFR - Partner 3'!D34+'NFR - Partner 4'!D34+'NFR - Partner 5'!D34+'NFR - Partner 6'!D34+'NFR - Partner 7'!D34+'NFR - Partner 8'!D34+'NFR - Partner 9'!D34+'NFR - Partner 10'!D34","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E34+'NFR - Partner 8'!E34+'NFR - Partner 9'!E34+'NFR - Partner 10'!E34","v":0},{"$f":"'NFR-budsjett_FL'!F34+'NFR - Partner 1'!F34+'NFR - Partner 2'!F34+'NFR - Partner 3'!F34+'NFR - Partner 4'!F34+'NFR - Partner 5'!F34+'NFR - Partner 6'!F34+'NFR - Partner 7'!F34+'NFR - Partner 8'!F34+'NFR - Partner 9'!F34+'NFR - Partner 10'!F34","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G34+'NFR - Partner 8'!G34+'NFR - Partner 9'!G34+'NFR - Partner 10'!G34","v":0},{"$f":"'NFR-budsjett_FL'!H34+'NFR - Partner 1'!H34+'NFR - Partner 2'!H34+'NFR - Partner 3'!H34+'NFR - Partner 4'!H34+'NFR - Partner 5'!H34+'NFR - Partner 6'!H34+'NFR - Partner 7'!H34+'NFR - Partner 8'!H34+'NFR - Partner 9'!H34+'NFR - Partner 10'!H34","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I34+'NFR - Partner 8'!I34+'NFR - Partner 9'!I34+'NFR - Partner 10'!I34","v":0},{"$f":"'NFR-budsjett_FL'!J34+'NFR - Partner 1'!J34+'NFR - Partner 2'!J34+'NFR - Partner 3'!J34+'NFR - Partner 4'!J34+'NFR - Partner 5'!J34+'NFR - Partner 6'!J34+'NFR - Partner 7'!J34+'NFR - Partner 8'!J34+'NFR - Partner 9'!J34+'NFR - Partner 10'!J34","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K34+'NFR - Partner 8'!K34+'NFR - Partner 9'!K34+'NFR - Partner 10'!K34","v":0},{"$f":"'NFR-budsjett_FL'!L34+'NFR - Partner 1'!L34+'NFR - Partner 2'!L34+'NFR - Partner 3'!L34+'NFR - Partner 4'!L34+'NFR - Partner 5'!L34+'NFR - Partner 6'!L34+'NFR - Partner 7'!L34+'NFR - Partner 8'!L34+'NFR - Partner 9'!L34+'NFR - Partner 10'!L34","v":0},{"$f":"H34+I34+J34","v":0},0]
[null,"Utenlandsstipend",{"$f":"'NFR-budsjett_FL'!C35+'NFR - Partner 1'!C35+'NFR - Partner 2'!C35+'NFR - Partner 3'!C35+'NFR - Partner 4'!C35+'NFR - Partner 5'!C35+'NFR - Partner 6'!C35+'NFR - Partner 7'!C35+'NFR - Partner 8'!C35+'NFR - Partner 9'!C35+'NFR - Partner 10'!C35","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D35+'NFR - Partner 8'!D35+'NFR - Partner 9'!D35+'NFR - Partner 10'!D35","v":0},{"$f":"'NFR-budsjett_FL'!E35+'NFR - Partner 1'!E35+'NFR - Partner 2'!E35+'NFR - Partner 3'!E35+'NFR - Partner 4'!E35+'NFR - Partner 5'!E35+'NFR - Partner 6'!E35+'NFR - Partner 7'!E35+'NFR - Partner 8'!E35+'NFR - Partner 9'!E35+'NFR - Partner 10'!E35","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F35+'NFR - Partner 8'!F35+'NFR - Partner 9'!F35+'NFR - Partner 10'!F35","v":0},{"$f":"'NFR-budsjett_FL'!G35+'NFR - Partner 1'!G35+'NFR - Partner 2'!G35+'NFR - Partner 3'!G35+'NFR - Partner 4'!G35+'NFR - Partner 5'!G35+'NFR - Partner 6'!G35+'NFR - Partner 7'!G35+'NFR - Partner 8'!G35+'NFR - Partner 9'!G35+'NFR - Partner 10'!G35","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H35+'NFR - Partner 8'!H35+'NFR - Partner 9'!H35+'NFR - Partner 10'!H35","v":0},{"$f":"'NFR-budsjett_FL'!I35+'NFR - Partner 1'!I35+'NFR - Partner 2'!I35+'NFR - Partner 3'!I35+'NFR - Partner 4'!I35+'NFR - Partner 5'!I35+'NFR - Partner 6'!I35+'NFR - Partner 7'!I35+'NFR - Partner 8'!I35+'NFR - Partner 9'!I35+'NFR - Partner 10'!I35","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J35+'NFR - Partner 8'!J35+'NFR - Partner 9'!J35+'NFR - Partner 10'!J35","v":0},{"$f":"'NFR-budsjett_FL'!K35+'NFR - Partner 1'!K35+'NFR - Partner 2'!K35+'NFR - Partner 3'!K35+'NFR - Partner 4'!K35+'NFR - Partner 5'!K35+'NFR - Partner 6'!K35+'NFR - Partner 7'!K35+'NFR - Partner 8'!K35+'NFR - Partner 9'!K35+'NFR - Partner 10'!K35","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L35+'NFR - Partner 8'!L35+'NFR - Partner 9'!L35+'NFR - Partner 10'!L35","v":0},0,0]
[null,"Forsker",{"$f":"'NFR-budsjett_FL'!C36+'NFR - Partner 1'!C36+'NFR - Partner 2'!C36+'NFR - Partner 3'!C36+'NFR - Partner 4'!C36+'NFR - Partner 5'!C36+'NFR - Partner 6'!C36+'NFR - Partner 7'!C36+'NFR - Partner 8'!C36+'NFR - Partner 9'!C36+'NFR - Partner 10'!C36","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D36+'NFR - Partner 8'!D36+'NFR - Partner 9'!D36+'NFR - Partner 10'!D36","v":0},{"$f":"'NFR-budsjett_FL'!E36+'NFR - Partner 1'!E36+'NFR - Partner 2'!E36+'NFR - Partner 3'!E36+'NFR - Partner 4'!E36+'NFR - Partner 5'!E36+'NFR - Partner 6'!E36+'NFR - Partner 7'!E36+'NFR - Partner 8'!E36+'NFR - Partner 9'!E36+'NFR - Partner 10'!E36","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F36+'NFR - Partner 8'!F36+'NFR - Partner 9'!F36+'NFR - Partner 10'!F36","v":0},{"$f":"'NFR-budsjett_FL'!G36+'NFR - Partner 1'!G36+'NFR - Partner 2'!G36+'NFR - Partner 3'!G36+'NFR - Partner 4'!G36+'NFR - Partner 5'!G36+'NFR - Partner 6'!G36+'NFR - Partner 7'!G36+'NFR - Partner 8'!G36+'NFR - Partner 9'!G36+'NFR - Partner 10'!G36","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H36+'NFR - Partner 8'!H36+'NFR - Partner 9'!H36+'NFR - Partner 10'!H36","v":0},{"$f":"'NFR-budsjett_FL'!I36+'NFR - Partner 1'!I36+'NFR - Partner 2'!I36+'NFR - Partner 3'!I36+'NFR - Partner 4'!I36+'NFR - Partner 5'!I36+'NFR - Partner 6'!I36+'NFR - Partner 7'!I36+'NFR - Partner 8'!I36+'NFR - Partner 9'!I36+'NFR - Partner 10'!I36","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J36+'NFR - Partner 8'!J36+'NFR - Partner 9'!J36+'NFR - Partner 10'!J36","v":0},{"$f":"'NFR-budsjett_FL'!K36+'NFR - Partner 1'!K36+'NFR - Partner 2'!K36+'NFR - Partner 3'!K36+'NFR - Partner 4'!K36+'NFR - Partner 5'!K36+'NFR - Partner 6'!K36+'NFR - Partner 7'!K36+'NFR - Partner 8'!K36+'NFR - Partner 9'!K36+'NFR - Partner 10'!K36","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L36+'NFR - Partner 8'!L36+'NFR - Partner 9'!L36+'NFR - Partner 10'!L36","v":0},0,0]
[null,"Timebasert lønn",{"$f":"'NFR-budsjett_FL'!C37+'NFR - Partner 1'!C37+'NFR - Partner 2'!C37+'NFR - Partner 3'!C37+'NFR - Partner 4'!C37+'NFR - Partner 5'!C37+'NFR - Partner 6'!C37+'NFR - Partner 7'!C37+'NFR - Partner 8'!C37+'NFR - Partner 9'!C37+'NFR - Partner 10'!C37","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D37+'NFR - Partner 8'!D37+'NFR - Partner 9'!D37+'NFR - Partner 10'!D37","v":0},{"$f":"'NFR-budsjett_FL'!E37+'NFR - Partner 1'!E37+'NFR - Partner 2'!E37+'NFR - Partner 3'!E37+'NFR - Partner 4'!E37+'NFR - Partner 5'!E37+'NFR - Partner 6'!E37+'NFR - Partner 7'!E37+'NFR - Partner 8'!E37+'NFR - Partner 9'!E37+'NFR - Partner 10'!E37","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F37+'NFR - Partner 8'!F37+'NFR - Partner 9'!F37+'NFR - Partner 10'!F37","v":0},{"$f":"'NFR-budsjett_FL'!G37+'NFR - Partner 1'!G37+'NFR - Partner 2'!G37+'NFR - Partner 3'!G37+'NFR - Partner 4'!G37+'NFR - Partner 5'!G37+'NFR - Partner 6'!G37+'NFR - Partner 7'!G37+'NFR - Partner 8'!G37+'NFR - Partner 9'!G37+'NFR - Partner 10'!G37","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H37+'NFR - Partner 8'!H37+'NFR - Partner 9'!H37+'NFR - Partner 10'!H37","v":0},{"$f":"'NFR-budsjett_FL'!I37+'NFR - Partner 1'!I37+'NFR - Partner 2'!I37+'NFR - Partner 3'!I37+'NFR - Partner 4'!I37+'NFR - Partner 5'!I37+'NFR - Partner 6'!I37+'NFR - Partner 7'!I37+'NFR - Partner 8'!I37+'NFR - Partner 9'!I37+'NFR - Partner 10'!I37","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J37+'NFR - Partner 8'!J37+'NFR - Partner 9'!J37+'NFR - Partner 10'!J37","v":0},{"$f":"'NFR-budsjett_FL'!K37+'NFR - Partner 1'!K37+'NFR - Partner 2'!K37+'NFR - Partner 3'!K37+'NFR - Partner 4'!K37+'NFR - Partner 5'!K37+'NFR - Partner 6'!K37+'NFR - Partner 7'!K37+'NFR - Partner 8'!K37+'NFR - Partner 9'!K37+'NFR - Partner 10'!K37","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L37+'NFR - Partner 8'!L37+'NFR - Partner 9'!L37+'NFR - Partner 10'!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",{"$f":"'NFR-budsjett_FL'!C39+'NFR - Partner 1'!C39+'NFR - Partner 2'!C39+'NFR - Partner 3'!C39+'NFR - Partner 4'!C39+'NFR - Partner 5'!C39+'NFR - Partner 6'!C39+'NFR - Partner 7'!C39+'NFR - Partner 8'!C39+'NFR - Partner 9'!C39+'NFR - Partner 10'!C39","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D39+'NFR - Partner 8'!D39+'NFR - Partner 9'!D39+'NFR - Partner 10'!D39","v":0},{"$f":"'NFR-budsjett_FL'!E39+'NFR - Partner 1'!E39+'NFR - Partner 2'!E39+'NFR - Partner 3'!E39+'NFR - Partner 4'!E39+'NFR - Partner 5'!E39+'NFR - Partner 6'!E39+'NFR - Partner 7'!E39+'NFR - Partner 8'!E39+'NFR - Partner 9'!E39+'NFR - Partner 10'!E39","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F39+'NFR - Partner 8'!F39+'NFR - Partner 9'!F39+'NFR - Partner 10'!F39","v":0},{"$f":"'NFR-budsjett_FL'!G39+'NFR - Partner 1'!G39+'NFR - Partner 2'!G39+'NFR - Partner 3'!G39+'NFR - Partner 4'!G39+'NFR - Partner 5'!G39+'NFR - Partner 6'!G39+'NFR - Partner 7'!G39+'NFR - Partner 8'!G39+'NFR - Partner 9'!G39+'NFR - Partner 10'!G39","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H39+'NFR - Partner 8'!H39+'NFR - Partner 9'!H39+'NFR - Partner 10'!H39","v":0},{"$f":"'NFR-budsjett_FL'!I39+'NFR - Partner 1'!I39+'NFR - Partner 2'!I39+'NFR - Partner 3'!I39+'NFR - Partner 4'!I39+'NFR - Partner 5'!I39+'NFR - Partner 6'!I39+'NFR - Partner 7'!I39+'NFR - Partner 8'!I39+'NFR - Partner 9'!I39+'NFR - Partner 10'!I39","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J39+'NFR - Partner 8'!J39+'NFR - Partner 9'!J39+'NFR - Partner 10'!J39","v":0},{"$f":"'NFR-budsjett_FL'!K39+'NFR - Partner 1'!K39+'NFR - Partner 2'!K39+'NFR - Partner 3'!K39+'NFR - Partner 4'!K39+'NFR - Partner 5'!K39+'NFR - Partner 6'!K39+'NFR - Partner 7'!K39+'NFR - Partner 8'!K39+'NFR - Partner 9'!K39+'NFR - Partner 10'!K39","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L39+'NFR - Partner 8'!L39+'NFR - Partner 9'!L39+'NFR - Partner 10'!L39","v":0},0,{"$f":"SUM(C39:L39)","v":0}]
[null,"Utstyr",{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!C40+'NFR - Partner 8'!C40+'NFR - Partner 9'!C40+'NFR - Partner 10'!C40","v":0},{"$f":"'NFR-budsjett_FL'!D40+'NFR - Partner 1'!D40+'NFR - Partner 2'!D40+'NFR - Partner 3'!D40+'NFR - Partner 4'!D40+'NFR - Partner 5'!D40+'NFR - Partner 6'!D40+'NFR - Partner 7'!D40+'NFR - Partner 8'!D40+'NFR - Partner 9'!D40+'NFR - Partner 10'!D40","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!E40+'NFR - Partner 8'!E40+'NFR - Partner 9'!E40+'NFR - Partner 10'!E40","v":0},{"$f":"'NFR-budsjett_FL'!F40+'NFR - Partner 1'!F40+'NFR - Partner 2'!F40+'NFR - Partner 3'!F40+'NFR - Partner 4'!F40+'NFR - Partner 5'!F40+'NFR - Partner 6'!F40+'NFR - Partner 7'!F40+'NFR - Partner 8'!F40+'NFR - Partner 9'!F40+'NFR - Partner 10'!F40","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!G40+'NFR - Partner 8'!G40+'NFR - Partner 9'!G40+'NFR - Partner 10'!G40","v":0},{"$f":"'NFR-budsjett_FL'!H40+'NFR - Partner 1'!H40+'NFR - Partner 2'!H40+'NFR - Partner 3'!H40+'NFR - Partner 4'!H40+'NFR - Partner 5'!H40+'NFR - Partner 6'!H40+'NFR - Partner 7'!H40+'NFR - Partner 8'!H40+'NFR - Partner 9'!H40+'NFR - Partner 10'!H40","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!I40+'NFR - Partner 8'!I40+'NFR - Partner 9'!I40+'NFR - Partner 10'!I40","v":0},{"$f":"'NFR-budsjett_FL'!J40+'NFR - Partner 1'!J40+'NFR - Partner 2'!J40+'NFR - Partner 3'!J40+'NFR - Partner 4'!J40+'NFR - Partner 5'!J40+'NFR - Partner 6'!J40+'NFR - Partner 7'!J40+'NFR - Partner 8'!J40+'NFR - Partner 9'!J40+'NFR - Partner 10'!J40","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!K40+'NFR - Partner 8'!K40+'NFR - Partner 9'!K40+'NFR - Partner 10'!K40","v":0},{"$f":"'NFR-budsjett_FL'!L40+'NFR - Partner 1'!L40+'NFR - Partner 2'!L40+'NFR - Partner 3'!L40+'NFR - Partner 4'!L40+'NFR - Partner 5'!L40+'NFR - Partner 6'!L40+'NFR - Partner 7'!L40+'NFR - Partner 8'!L40+'NFR - Partner 9'!L40+'NFR - Partner 10'!L40","v":0},0,{"$f":"SUM(C40:L40)","v":0}]
[null,"Andre direkte kostnader",{"$f":"'NFR-budsjett_FL'!C41+'NFR - Partner 1'!C41+'NFR - Partner 2'!C41+'NFR - Partner 3'!C41+'NFR - Partner 4'!C41+'NFR - Partner 5'!C41+'NFR - Partner 6'!C41+'NFR - Partner 7'!C41+'NFR - Partner 8'!C41+'NFR - Partner 9'!C41+'NFR - Partner 10'!C41","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!D41+'NFR - Partner 8'!D41+'NFR - Partner 9'!D41+'NFR - Partner 10'!D41","v":0},{"$f":"'NFR-budsjett_FL'!E41+'NFR - Partner 1'!E41+'NFR - Partner 2'!E41+'NFR - Partner 3'!E41+'NFR - Partner 4'!E41+'NFR - Partner 5'!E41+'NFR - Partner 6'!E41+'NFR - Partner 7'!E41+'NFR - Partner 8'!E41+'NFR - Partner 9'!E41+'NFR - Partner 10'!E41","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!F41+'NFR - Partner 8'!F41+'NFR - Partner 9'!F41+'NFR - Partner 10'!F41","v":0},{"$f":"'NFR-budsjett_FL'!G41+'NFR - Partner 1'!G41+'NFR - Partner 2'!G41+'NFR - Partner 3'!G41+'NFR - Partner 4'!G41+'NFR - Partner 5'!G41+'NFR - Partner 6'!G41+'NFR - Partner 7'!G41+'NFR - Partner 8'!G41+'NFR - Partner 9'!G41+'NFR - Partner 10'!G41","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!H41+'NFR - Partner 8'!H41+'NFR - Partner 9'!H41+'NFR - Partner 10'!H41","v":0},{"$f":"'NFR-budsjett_FL'!I41+'NFR - Partner 1'!I41+'NFR - Partner 2'!I41+'NFR - Partner 3'!I41+'NFR - Partner 4'!I41+'NFR - Partner 5'!I41+'NFR - Partner 6'!I41+'NFR - Partner 7'!I41+'NFR - Partner 8'!I41+'NFR - Partner 9'!I41+'NFR - Partner 10'!I41","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!J41+'NFR - Partner 8'!J41+'NFR - Partner 9'!J41+'NFR - Partner 10'!J41","v":0},{"$f":"'NFR-budsjett_FL'!K41+'NFR - Partner 1'!K41+'NFR - Partner 2'!K41+'NFR - Partner 3'!K41+'NFR - Partner 4'!K41+'NFR - Partner 5'!K41+'NFR - Partner 6'!K41+'NFR - Partner 7'!K41+'NFR - Partner 8'!K41+'NFR - Partner 9'!K41+'NFR - Partner 10'!K41","v":0},{"$f":"'NFR-budsjett_FL'!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+'NFR - Partner 7'!L41+'NFR - Partner 8'!L41+'NFR - Partner 9'!L41+'NFR - Partner 10'!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-budsjett-SFF","index":21,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[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,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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan (i NOK 1000)",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,{"$f":"L3+1","v":2034},{"$f":"M3+1","v":2035},{"$f":"N3+1","v":2036},"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":378393.37253894855},{"$f":"'NFR-budsjett'!E5","v":5312607.2969847564},{"$f":"'NFR-budsjett'!F5","v":9134091.5848986711},{"$f":"'NFR-budsjett'!G5","v":9885237.0503903627},{"$f":"'NFR-budsjett'!H5","v":6553890.7142183408},{"$f":"'NFR-budsjett'!I5","v":1768845.7993838461},{"$f":"'NFR-budsjett'!J5","v":0},{"$f":"'NFR-budsjett'!K5","v":0},{"$f":"'NFR-budsjett'!L5","v":0},{"$f":"Prosjektcontroller!N17+Prosjektcontroller!N18+Prosjektcontroller!N19+Prosjektcontroller!N28+Prosjektcontroller!N29","v":0},{"$f":"Prosjektcontroller!O17+Prosjektcontroller!O18+Prosjektcontroller!O19+Prosjektcontroller!O28+Prosjektcontroller!O29","v":0},{"$f":"Prosjektcontroller!P17+Prosjektcontroller!P18+Prosjektcontroller!P19+Prosjektcontroller!P28+Prosjektcontroller!P29","v":0},{"$f":"SUM(C4:O4)","v":33033065.818414923},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!K4:K146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!L4:L146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!M4:M146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!N4:N146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!O4:O146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!P4:P146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!Q4:Q146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!R4:R146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!S4:S146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!T4:T146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!U4:U146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!V4:V146)","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Innkjøp av FoU-tjenester\",Budsjett!W4:W146)","v":0},{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",{"$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},{"$f":"'NFR-budsjett'!L7","v":0},{"$f":"Budsjett!U45+Budsjett!U46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!U4:U154)","v":0},{"$f":"Budsjett!V45+Budsjett!V46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!V4:V154)","v":0},{"$f":"Budsjett!W45+Budsjett!W46+SUMIF(Budsjett!$B$4:$B$154,\"Utstyr (kun nasjonal infrastruktur)\",Budsjett!W4:W154)","v":0},0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",{"$f":"'NFR-budsjett'!C8+Budsjett!K47","v":0},{"$f":"'NFR-budsjett'!D8+Budsjett!L47","v":0},{"$f":"'NFR-budsjett'!E8+Budsjett!M47","v":468750},{"$f":"'NFR-budsjett'!F8+Budsjett!N47","v":625000},{"$f":"'NFR-budsjett'!G8+Budsjett!O47","v":625000},{"$f":"'NFR-budsjett'!H8+Budsjett!P47","v":625000},{"$f":"'NFR-budsjett'!I8+Budsjett!Q47","v":156250},{"$f":"'NFR-budsjett'!J8+Budsjett!R47","v":0},{"$f":"'NFR-budsjett'!K8+Budsjett!S47","v":0},{"$f":"'NFR-budsjett'!L8+Budsjett!T47","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!U4:U146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!U4:U146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!U4:U146)+Budsjett!U41+Budsjett!U48+Budsjett!BB38+Budsjett!U47","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!V4:V146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!V4:V146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!V4:V146)+Budsjett!V41+Budsjett!V48+Budsjett!BC38+Budsjett!V47","v":0},{"$f":"SUMIF(Budsjett!$B$4:$B$146,\"Lab./feltundersøkelser\",Budsjett!W4:W146)+SUMIF(Budsjett!$B$4:$B$146,\"Reiser/konferanser/mv.\",Budsjett!W4:W146)+SUMIF(Budsjett!$B$4:$B$146,\"Andre driftskostnader\",Budsjett!W4:W146)+Budsjett!W41+Budsjett!W48+Budsjett!BD38+Budsjett!W47","v":0},2500000,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(M4:M7)","v":0},0,0,35533065.818414927,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor (i NOK 1000)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"M3","v":2034},2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8","v":0},{"$f":"D8","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,0,0,0,35533065.818414927,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(M11:M15)","v":0},0,0,35533065.818414927,0]
[]
[null,"Finansieringsplan (i NOK 1000)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"M3","v":2034},2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",{"$f":"C24-C23-C22-C21-C20","v":0},{"$f":"D24-D23-D22-D21-D20","v":378393.37253894855},1520457.2969847564,1565691.5848986711,1590837.0503903627,1545390.7142183408,616645.79938384611,0,0,0,0,0,0,{"$f":"SUM(C19:O19)","v":7217415.8184149256},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",{"$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},{"$f":"'NFR-budsjett'!L23","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U52,Budsjett!FF60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!V52,Budsjett!FG60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!W52,Budsjett!FH60)","v":0},{"$f":"SUM(C20:O20)","v":0},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},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U53,Budsjett!FV60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!V53,Budsjett!FW60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!W53,Budsjett!FX60)","v":0},0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",{"$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},{"$f":"'NFR-budsjett'!L25","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U54,Budsjett!EP60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!V54,Budsjett!EQ60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!W54,Budsjett!ER60)","v":0},0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",{"$f":"'NFR-budsjett'!C26","v":0},{"$f":"'NFR-budsjett'!D26","v":0},{"$f":"'NFR-budsjett'!E26","v":4260900},{"$f":"'NFR-budsjett'!F26","v":8193400},{"$f":"'NFR-budsjett'!G26","v":8919400},{"$f":"'NFR-budsjett'!H26","v":5633500},{"$f":"'NFR-budsjett'!I26","v":1308450},{"$f":"'NFR-budsjett'!J26","v":0},{"$f":"'NFR-budsjett'!K26","v":0},{"$f":"'NFR-budsjett'!L26","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!U55,Budsjett!DZ60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!V55,Budsjett!EA60)","v":0},{"$f":"-IF(Registrering!$B$28=\"Fast beløp\",Budsjett!W55,Budsjett!EB60)","v":0},28315650,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},378393.37253894855,5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":35533065.818414927},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan (i NOK 1000)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"M3","v":2034},2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"M24","v":0},0,{"$f":"O24","v":0},{"$f":"SUM(C30:O30)","v":35533065.818414927},{"$f":"SUM(K30:O30)","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},{"$f":"'SFF-tilleggsfin.eksist.'!M14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!N14","v":0},{"$f":"'SFF-tilleggsfin.eksist.'!O14","v":0},{"$f":"SUM(C31:O31)","v":0},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},{"$f":"'SFF-tilleggsfin.nye'!M16","v":0},{"$f":"'SFF-tilleggsfin.nye'!N16","v":0},{"$f":"'SFF-tilleggsfin.nye'!O16","v":0},0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"SUM(M30:M32)","v":0},0,0,35533065.818414927,0]
[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,{"$f":"M3","v":2034},2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M37:M38)","v":0},0,0,0,0]

{"sheet":"NFR - Inkl. partnere SFF","index":22,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden (grå felter overføres til esøknad NFR) - inkludert samarbeidspartnere",null,null,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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan (i NOK 1000)",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",{"$f":"'NFR-budsjett-SFF'!C4+'NFR SFF - Partner 1'!C4+'NFR SFF - Partner 2'!C4+'NFR SFF - Partner 3'!C4+'NFR SFF - Partner 4'!C4+'NFR SFF - Partner 5'!C4+'NFR SFF - Partner 6'!C4+'NFR SFF - Partner 7'!C4+'NFR SFF - Partner 8'!C4+'NFR SFF - Partner 9'!C4+'NFR SFF - Partner 10'!C4","v":0},{"$f":"'NFR-budsjett-SFF'!D4+'NFR SFF - Partner 1'!D4+'NFR SFF - Partner 2'!D4+'NFR SFF - Partner 3'!D4+'NFR SFF - Partner 4'!D4+'NFR SFF - Partner 5'!D4+'NFR SFF - Partner 6'!D4+'NFR SFF - Partner 7'!D4+'NFR SFF - Partner 8'!D4+'NFR SFF - Partner 9'!D4+'NFR SFF - Partner 10'!D4","v":378393.37253894855},{"$f":"'NFR-budsjett-SFF'!E4+'NFR SFF - Partner 1'!E4+'NFR SFF - Partner 2'!E4+'NFR SFF - Partner 3'!E4+'NFR SFF - Partner 4'!E4+'NFR SFF - Partner 5'!E4+'NFR SFF - Partner 6'!E4+'NFR SFF - Partner 7'!E4+'NFR SFF - Partner 8'!E4+'NFR SFF - Partner 9'!E4+'NFR SFF - Partner 10'!E4","v":5312607.2969847564},{"$f":"'NFR-budsjett-SFF'!F4+'NFR SFF - Partner 1'!F4+'NFR SFF - Partner 2'!F4+'NFR SFF - Partner 3'!F4+'NFR SFF - Partner 4'!F4+'NFR SFF - Partner 5'!F4+'NFR SFF - Partner 6'!F4+'NFR SFF - Partner 7'!F4+'NFR SFF - Partner 8'!F4+'NFR SFF - Partner 9'!F4+'NFR SFF - Partner 10'!F4","v":9134091.5848986711},{"$f":"'NFR-budsjett-SFF'!G4+'NFR SFF - Partner 1'!G4+'NFR SFF - Partner 2'!G4+'NFR SFF - Partner 3'!G4+'NFR SFF - Partner 4'!G4+'NFR SFF - Partner 5'!G4+'NFR SFF - Partner 6'!G4+'NFR SFF - Partner 7'!G4+'NFR SFF - Partner 8'!G4+'NFR SFF - Partner 9'!G4+'NFR SFF - Partner 10'!G4","v":9885237.0503903627},{"$f":"'NFR-budsjett-SFF'!H4+'NFR SFF - Partner 1'!H4+'NFR SFF - Partner 2'!H4+'NFR SFF - Partner 3'!H4+'NFR SFF - Partner 4'!H4+'NFR SFF - Partner 5'!H4+'NFR SFF - Partner 6'!H4+'NFR SFF - Partner 7'!H4+'NFR SFF - Partner 8'!H4+'NFR SFF - Partner 9'!H4+'NFR SFF - Partner 10'!H4","v":6553890.7142183408},{"$f":"'NFR-budsjett-SFF'!I4+'NFR SFF - Partner 1'!I4+'NFR SFF - Partner 2'!I4+'NFR SFF - Partner 3'!I4+'NFR SFF - Partner 4'!I4+'NFR SFF - Partner 5'!I4+'NFR SFF - Partner 6'!I4+'NFR SFF - Partner 7'!I4+'NFR SFF - Partner 8'!I4+'NFR SFF - Partner 9'!I4+'NFR SFF - Partner 10'!I4","v":1768845.7993838461},{"$f":"'NFR-budsjett-SFF'!J4+'NFR SFF - Partner 1'!J4+'NFR SFF - Partner 2'!J4+'NFR SFF - Partner 3'!J4+'NFR SFF - Partner 4'!J4+'NFR SFF - Partner 5'!J4+'NFR SFF - Partner 6'!J4+'NFR SFF - Partner 7'!J4+'NFR SFF - Partner 8'!J4+'NFR SFF - Partner 9'!J4+'NFR SFF - Partner 10'!J4","v":0},{"$f":"'NFR-budsjett-SFF'!K4+'NFR SFF - Partner 1'!K4+'NFR SFF - Partner 2'!K4+'NFR SFF - Partner 3'!K4+'NFR SFF - Partner 4'!K4+'NFR SFF - Partner 5'!K4+'NFR SFF - Partner 6'!K4+'NFR SFF - Partner 7'!K4+'NFR SFF - Partner 8'!K4+'NFR SFF - Partner 9'!K4+'NFR SFF - Partner 10'!K4","v":0},{"$f":"'NFR-budsjett-SFF'!L4+'NFR SFF - Partner 1'!L4+'NFR SFF - Partner 2'!L4+'NFR SFF - Partner 3'!L4+'NFR SFF - Partner 4'!L4+'NFR SFF - Partner 5'!L4+'NFR SFF - Partner 6'!L4+'NFR SFF - Partner 7'!L4+'NFR SFF - Partner 8'!L4+'NFR SFF - Partner 9'!L4+'NFR SFF - Partner 10'!L4","v":0},{"$f":"'NFR-budsjett-SFF'!M4+'NFR SFF - Partner 1'!M4+'NFR SFF - Partner 2'!M4+'NFR SFF - Partner 3'!M4+'NFR SFF - Partner 4'!M4+'NFR SFF - Partner 5'!M4+'NFR SFF - Partner 6'!M4+'NFR SFF - Partner 7'!M4+'NFR SFF - Partner 8'!M4+'NFR SFF - Partner 9'!M4+'NFR SFF - Partner 10'!M4","v":0},{"$f":"'NFR-budsjett-SFF'!N4+'NFR SFF - Partner 1'!N4+'NFR SFF - Partner 2'!N4+'NFR SFF - Partner 3'!N4+'NFR SFF - Partner 4'!N4+'NFR SFF - Partner 5'!N4+'NFR SFF - Partner 6'!N4+'NFR SFF - Partner 7'!N4+'NFR SFF - Partner 8'!N4+'NFR SFF - Partner 9'!N4+'NFR SFF - Partner 10'!N4","v":0},{"$f":"'NFR-budsjett-SFF'!O4+'NFR SFF - Partner 1'!O4+'NFR SFF - Partner 2'!O4+'NFR SFF - Partner 3'!O4+'NFR SFF - Partner 4'!O4+'NFR SFF - Partner 5'!O4+'NFR SFF - Partner 6'!O4+'NFR SFF - Partner 7'!O4+'NFR SFF - Partner 8'!O4+'NFR SFF - Partner 9'!O4+'NFR SFF - Partner 10'!O4","v":0},{"$f":"SUM(C4:O4)","v":33033065.818414923},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",{"$f":"'NFR-budsjett-SFF'!C5+'NFR SFF - Partner 1'!C5+'NFR SFF - Partner 2'!C5+'NFR SFF - Partner 3'!C5+'NFR SFF - Partner 4'!C5+'NFR SFF - Partner 5'!C5+'NFR SFF - Partner 6'!C5+'NFR SFF - Partner 7'!C5+'NFR SFF - Partner 8'!C5+'NFR SFF - Partner 9'!C5+'NFR SFF - Partner 10'!C5","v":0},{"$f":"'NFR-budsjett-SFF'!D5+'NFR SFF - Partner 1'!D5+'NFR SFF - Partner 2'!D5+'NFR SFF - Partner 3'!D5+'NFR SFF - Partner 4'!D5+'NFR SFF - Partner 5'!D5+'NFR SFF - Partner 6'!D5+'NFR SFF - Partner 7'!D5+'NFR SFF - Partner 8'!D5+'NFR SFF - Partner 9'!D5+'NFR SFF - Partner 10'!D5","v":0},{"$f":"'NFR-budsjett-SFF'!E5+'NFR SFF - Partner 1'!E5+'NFR SFF - Partner 2'!E5+'NFR SFF - Partner 3'!E5+'NFR SFF - Partner 4'!E5+'NFR SFF - Partner 5'!E5+'NFR SFF - Partner 6'!E5+'NFR SFF - Partner 7'!E5+'NFR SFF - Partner 8'!E5+'NFR SFF - Partner 9'!E5+'NFR SFF - Partner 10'!E5","v":0},{"$f":"'NFR-budsjett-SFF'!F5+'NFR SFF - Partner 1'!F5+'NFR SFF - Partner 2'!F5+'NFR SFF - Partner 3'!F5+'NFR SFF - Partner 4'!F5+'NFR SFF - Partner 5'!F5+'NFR SFF - Partner 6'!F5+'NFR SFF - Partner 7'!F5+'NFR SFF - Partner 8'!F5+'NFR SFF - Partner 9'!F5+'NFR SFF - Partner 10'!F5","v":0},{"$f":"'NFR-budsjett-SFF'!G5+'NFR SFF - Partner 1'!G5+'NFR SFF - Partner 2'!G5+'NFR SFF - Partner 3'!G5+'NFR SFF - Partner 4'!G5+'NFR SFF - Partner 5'!G5+'NFR SFF - Partner 6'!G5+'NFR SFF - Partner 7'!G5+'NFR SFF - Partner 8'!G5+'NFR SFF - Partner 9'!G5+'NFR SFF - Partner 10'!G5","v":0},{"$f":"'NFR-budsjett-SFF'!H5+'NFR SFF - Partner 1'!H5+'NFR SFF - Partner 2'!H5+'NFR SFF - Partner 3'!H5+'NFR SFF - Partner 4'!H5+'NFR SFF - Partner 5'!H5+'NFR SFF - Partner 6'!H5+'NFR SFF - Partner 7'!H5+'NFR SFF - Partner 8'!H5+'NFR SFF - Partner 9'!H5+'NFR SFF - Partner 10'!H5","v":0},{"$f":"'NFR-budsjett-SFF'!I5+'NFR SFF - Partner 1'!I5+'NFR SFF - Partner 2'!I5+'NFR SFF - Partner 3'!I5+'NFR SFF - Partner 4'!I5+'NFR SFF - Partner 5'!I5+'NFR SFF - Partner 6'!I5+'NFR SFF - Partner 7'!I5+'NFR SFF - Partner 8'!I5+'NFR SFF - Partner 9'!I5+'NFR SFF - Partner 10'!I5","v":0},{"$f":"'NFR-budsjett-SFF'!J5+'NFR SFF - Partner 1'!J5+'NFR SFF - Partner 2'!J5+'NFR SFF - Partner 3'!J5+'NFR SFF - Partner 4'!J5+'NFR SFF - Partner 5'!J5+'NFR SFF - Partner 6'!J5+'NFR SFF - Partner 7'!J5+'NFR SFF - Partner 8'!J5+'NFR SFF - Partner 9'!J5+'NFR SFF - Partner 10'!J5","v":0},{"$f":"'NFR-budsjett-SFF'!K5+'NFR SFF - Partner 1'!K5+'NFR SFF - Partner 2'!K5+'NFR SFF - Partner 3'!K5+'NFR SFF - Partner 4'!K5+'NFR SFF - Partner 5'!K5+'NFR SFF - Partner 6'!K5+'NFR SFF - Partner 7'!K5+'NFR SFF - Partner 8'!K5+'NFR SFF - Partner 9'!K5+'NFR SFF - Partner 10'!K5","v":0},{"$f":"'NFR-budsjett-SFF'!L5+'NFR SFF - Partner 1'!L5+'NFR SFF - Partner 2'!L5+'NFR SFF - Partner 3'!L5+'NFR SFF - Partner 4'!L5+'NFR SFF - Partner 5'!L5+'NFR SFF - Partner 6'!L5+'NFR SFF - Partner 7'!L5+'NFR SFF - Partner 8'!L5+'NFR SFF - Partner 9'!L5+'NFR SFF - Partner 10'!L5","v":0},{"$f":"'NFR-budsjett-SFF'!M5+'NFR SFF - Partner 1'!M5+'NFR SFF - Partner 2'!M5+'NFR SFF - Partner 3'!M5+'NFR SFF - Partner 4'!M5+'NFR SFF - Partner 5'!M5+'NFR SFF - Partner 6'!M5+'NFR SFF - Partner 7'!M5+'NFR SFF - Partner 8'!M5+'NFR SFF - Partner 9'!M5+'NFR SFF - Partner 10'!M5","v":0},{"$f":"'NFR-budsjett-SFF'!N5+'NFR SFF - Partner 1'!N5+'NFR SFF - Partner 2'!N5+'NFR SFF - Partner 3'!N5+'NFR SFF - Partner 4'!N5+'NFR SFF - Partner 5'!N5+'NFR SFF - Partner 6'!N5+'NFR SFF - Partner 7'!N5+'NFR SFF - Partner 8'!N5+'NFR SFF - Partner 9'!N5+'NFR SFF - Partner 10'!N5","v":0},{"$f":"'NFR-budsjett-SFF'!O5+'NFR SFF - Partner 1'!O5+'NFR SFF - Partner 2'!O5+'NFR SFF - Partner 3'!O5+'NFR SFF - Partner 4'!O5+'NFR SFF - Partner 5'!O5+'NFR SFF - Partner 6'!O5+'NFR SFF - Partner 7'!O5+'NFR SFF - Partner 8'!O5+'NFR SFF - Partner 9'!O5+'NFR SFF - Partner 10'!O5","v":0},{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",{"$f":"'NFR-budsjett-SFF'!C6+'NFR SFF - Partner 1'!C6+'NFR SFF - Partner 2'!C6+'NFR SFF - Partner 3'!C6+'NFR SFF - Partner 4'!C6+'NFR SFF - Partner 5'!C6+'NFR SFF - Partner 6'!C6+'NFR SFF - Partner 7'!C6+'NFR SFF - Partner 8'!C6+'NFR SFF - Partner 9'!C6+'NFR SFF - Partner 10'!C6","v":0},{"$f":"'NFR-budsjett-SFF'!D6+'NFR SFF - Partner 1'!D6+'NFR SFF - Partner 2'!D6+'NFR SFF - Partner 3'!D6+'NFR SFF - Partner 4'!D6+'NFR SFF - Partner 5'!D6+'NFR SFF - Partner 6'!D6+'NFR SFF - Partner 7'!D6+'NFR SFF - Partner 8'!D6+'NFR SFF - Partner 9'!D6+'NFR SFF - Partner 10'!D6","v":0},{"$f":"'NFR-budsjett-SFF'!E6+'NFR SFF - Partner 1'!E6+'NFR SFF - Partner 2'!E6+'NFR SFF - Partner 3'!E6+'NFR SFF - Partner 4'!E6+'NFR SFF - Partner 5'!E6+'NFR SFF - Partner 6'!E6+'NFR SFF - Partner 7'!E6+'NFR SFF - Partner 8'!E6+'NFR SFF - Partner 9'!E6+'NFR SFF - Partner 10'!E6","v":0},{"$f":"'NFR-budsjett-SFF'!F6+'NFR SFF - Partner 1'!F6+'NFR SFF - Partner 2'!F6+'NFR SFF - Partner 3'!F6+'NFR SFF - Partner 4'!F6+'NFR SFF - Partner 5'!F6+'NFR SFF - Partner 6'!F6+'NFR SFF - Partner 7'!F6+'NFR SFF - Partner 8'!F6+'NFR SFF - Partner 9'!F6+'NFR SFF - Partner 10'!F6","v":0},{"$f":"'NFR-budsjett-SFF'!G6+'NFR SFF - Partner 1'!G6+'NFR SFF - Partner 2'!G6+'NFR SFF - Partner 3'!G6+'NFR SFF - Partner 4'!G6+'NFR SFF - Partner 5'!G6+'NFR SFF - Partner 6'!G6+'NFR SFF - Partner 7'!G6+'NFR SFF - Partner 8'!G6+'NFR SFF - Partner 9'!G6+'NFR SFF - Partner 10'!G6","v":0},{"$f":"'NFR-budsjett-SFF'!H6+'NFR SFF - Partner 1'!H6+'NFR SFF - Partner 2'!H6+'NFR SFF - Partner 3'!H6+'NFR SFF - Partner 4'!H6+'NFR SFF - Partner 5'!H6+'NFR SFF - Partner 6'!H6+'NFR SFF - Partner 7'!H6+'NFR SFF - Partner 8'!H6+'NFR SFF - Partner 9'!H6+'NFR SFF - Partner 10'!H6","v":0},{"$f":"'NFR-budsjett-SFF'!I6+'NFR SFF - Partner 1'!I6+'NFR SFF - Partner 2'!I6+'NFR SFF - Partner 3'!I6+'NFR SFF - Partner 4'!I6+'NFR SFF - Partner 5'!I6+'NFR SFF - Partner 6'!I6+'NFR SFF - Partner 7'!I6+'NFR SFF - Partner 8'!I6+'NFR SFF - Partner 9'!I6+'NFR SFF - Partner 10'!I6","v":0},{"$f":"'NFR-budsjett-SFF'!J6+'NFR SFF - Partner 1'!J6+'NFR SFF - Partner 2'!J6+'NFR SFF - Partner 3'!J6+'NFR SFF - Partner 4'!J6+'NFR SFF - Partner 5'!J6+'NFR SFF - Partner 6'!J6+'NFR SFF - Partner 7'!J6+'NFR SFF - Partner 8'!J6+'NFR SFF - Partner 9'!J6+'NFR SFF - Partner 10'!J6","v":0},{"$f":"'NFR-budsjett-SFF'!K6+'NFR SFF - Partner 1'!K6+'NFR SFF - Partner 2'!K6+'NFR SFF - Partner 3'!K6+'NFR SFF - Partner 4'!K6+'NFR SFF - Partner 5'!K6+'NFR SFF - Partner 6'!K6+'NFR SFF - Partner 7'!K6+'NFR SFF - Partner 8'!K6+'NFR SFF - Partner 9'!K6+'NFR SFF - Partner 10'!K6","v":0},{"$f":"'NFR-budsjett-SFF'!L6+'NFR SFF - Partner 1'!L6+'NFR SFF - Partner 2'!L6+'NFR SFF - Partner 3'!L6+'NFR SFF - Partner 4'!L6+'NFR SFF - Partner 5'!L6+'NFR SFF - Partner 6'!L6+'NFR SFF - Partner 7'!L6+'NFR SFF - Partner 8'!L6+'NFR SFF - Partner 9'!L6+'NFR SFF - Partner 10'!L6","v":0},{"$f":"'NFR-budsjett-SFF'!M6+'NFR SFF - Partner 1'!M6+'NFR SFF - Partner 2'!M6+'NFR SFF - Partner 3'!M6+'NFR SFF - Partner 4'!M6+'NFR SFF - Partner 5'!M6+'NFR SFF - Partner 6'!M6+'NFR SFF - Partner 7'!M6+'NFR SFF - Partner 8'!M6+'NFR SFF - Partner 9'!M6+'NFR SFF - Partner 10'!M6","v":0},{"$f":"'NFR-budsjett-SFF'!N6+'NFR SFF - Partner 1'!N6+'NFR SFF - Partner 2'!N6+'NFR SFF - Partner 3'!N6+'NFR SFF - Partner 4'!N6+'NFR SFF - Partner 5'!N6+'NFR SFF - Partner 6'!N6+'NFR SFF - Partner 7'!N6+'NFR SFF - Partner 8'!N6+'NFR SFF - Partner 9'!N6+'NFR SFF - Partner 10'!N6","v":0},{"$f":"'NFR-budsjett-SFF'!O6+'NFR SFF - Partner 1'!O6+'NFR SFF - Partner 2'!O6+'NFR SFF - Partner 3'!O6+'NFR SFF - Partner 4'!O6+'NFR SFF - Partner 5'!O6+'NFR SFF - Partner 6'!O6+'NFR SFF - Partner 7'!O6+'NFR SFF - Partner 8'!O6+'NFR SFF - Partner 9'!O6+'NFR SFF - Partner 10'!O6","v":0},0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",{"$f":"'NFR-budsjett-SFF'!C7+'NFR SFF - Partner 1'!C7+'NFR SFF - Partner 2'!C7+'NFR SFF - Partner 3'!C7+'NFR SFF - Partner 4'!C7+'NFR SFF - Partner 5'!C7+'NFR SFF - Partner 6'!C7+'NFR SFF - Partner 7'!C7+'NFR SFF - Partner 8'!C7+'NFR SFF - Partner 9'!C7+'NFR SFF - Partner 10'!C7","v":0},{"$f":"'NFR-budsjett-SFF'!D7+'NFR SFF - Partner 1'!D7+'NFR SFF - Partner 2'!D7+'NFR SFF - Partner 3'!D7+'NFR SFF - Partner 4'!D7+'NFR SFF - Partner 5'!D7+'NFR SFF - Partner 6'!D7+'NFR SFF - Partner 7'!D7+'NFR SFF - Partner 8'!D7+'NFR SFF - Partner 9'!D7+'NFR SFF - Partner 10'!D7","v":0},{"$f":"'NFR-budsjett-SFF'!E7+'NFR SFF - Partner 1'!E7+'NFR SFF - Partner 2'!E7+'NFR SFF - Partner 3'!E7+'NFR SFF - Partner 4'!E7+'NFR SFF - Partner 5'!E7+'NFR SFF - Partner 6'!E7+'NFR SFF - Partner 7'!E7+'NFR SFF - Partner 8'!E7+'NFR SFF - Partner 9'!E7+'NFR SFF - Partner 10'!E7","v":468750},{"$f":"'NFR-budsjett-SFF'!F7+'NFR SFF - Partner 1'!F7+'NFR SFF - Partner 2'!F7+'NFR SFF - Partner 3'!F7+'NFR SFF - Partner 4'!F7+'NFR SFF - Partner 5'!F7+'NFR SFF - Partner 6'!F7+'NFR SFF - Partner 7'!F7+'NFR SFF - Partner 8'!F7+'NFR SFF - Partner 9'!F7+'NFR SFF - Partner 10'!F7","v":625000},{"$f":"'NFR-budsjett-SFF'!G7+'NFR SFF - Partner 1'!G7+'NFR SFF - Partner 2'!G7+'NFR SFF - Partner 3'!G7+'NFR SFF - Partner 4'!G7+'NFR SFF - Partner 5'!G7+'NFR SFF - Partner 6'!G7+'NFR SFF - Partner 7'!G7+'NFR SFF - Partner 8'!G7+'NFR SFF - Partner 9'!G7+'NFR SFF - Partner 10'!G7","v":625000},{"$f":"'NFR-budsjett-SFF'!H7+'NFR SFF - Partner 1'!H7+'NFR SFF - Partner 2'!H7+'NFR SFF - Partner 3'!H7+'NFR SFF - Partner 4'!H7+'NFR SFF - Partner 5'!H7+'NFR SFF - Partner 6'!H7+'NFR SFF - Partner 7'!H7+'NFR SFF - Partner 8'!H7+'NFR SFF - Partner 9'!H7+'NFR SFF - Partner 10'!H7","v":625000},{"$f":"'NFR-budsjett-SFF'!I7+'NFR SFF - Partner 1'!I7+'NFR SFF - Partner 2'!I7+'NFR SFF - Partner 3'!I7+'NFR SFF - Partner 4'!I7+'NFR SFF - Partner 5'!I7+'NFR SFF - Partner 6'!I7+'NFR SFF - Partner 7'!I7+'NFR SFF - Partner 8'!I7+'NFR SFF - Partner 9'!I7+'NFR SFF - Partner 10'!I7","v":156250},{"$f":"'NFR-budsjett-SFF'!J7+'NFR SFF - Partner 1'!J7+'NFR SFF - Partner 2'!J7+'NFR SFF - Partner 3'!J7+'NFR SFF - Partner 4'!J7+'NFR SFF - Partner 5'!J7+'NFR SFF - Partner 6'!J7+'NFR SFF - Partner 7'!J7+'NFR SFF - Partner 8'!J7+'NFR SFF - Partner 9'!J7+'NFR SFF - Partner 10'!J7","v":0},{"$f":"'NFR-budsjett-SFF'!K7+'NFR SFF - Partner 1'!K7+'NFR SFF - Partner 2'!K7+'NFR SFF - Partner 3'!K7+'NFR SFF - Partner 4'!K7+'NFR SFF - Partner 5'!K7+'NFR SFF - Partner 6'!K7+'NFR SFF - Partner 7'!K7+'NFR SFF - Partner 8'!K7+'NFR SFF - Partner 9'!K7+'NFR SFF - Partner 10'!K7","v":0},{"$f":"'NFR-budsjett-SFF'!L7+'NFR SFF - Partner 1'!L7+'NFR SFF - Partner 2'!L7+'NFR SFF - Partner 3'!L7+'NFR SFF - Partner 4'!L7+'NFR SFF - Partner 5'!L7+'NFR SFF - Partner 6'!L7+'NFR SFF - Partner 7'!L7+'NFR SFF - Partner 8'!L7+'NFR SFF - Partner 9'!L7+'NFR SFF - Partner 10'!L7","v":0},{"$f":"'NFR-budsjett-SFF'!M7+'NFR SFF - Partner 1'!M7+'NFR SFF - Partner 2'!M7+'NFR SFF - Partner 3'!M7+'NFR SFF - Partner 4'!M7+'NFR SFF - Partner 5'!M7+'NFR SFF - Partner 6'!M7+'NFR SFF - Partner 7'!M7+'NFR SFF - Partner 8'!M7+'NFR SFF - Partner 9'!M7+'NFR SFF - Partner 10'!M7","v":0},{"$f":"'NFR-budsjett-SFF'!N7+'NFR SFF - Partner 1'!N7+'NFR SFF - Partner 2'!N7+'NFR SFF - Partner 3'!N7+'NFR SFF - Partner 4'!N7+'NFR SFF - Partner 5'!N7+'NFR SFF - Partner 6'!N7+'NFR SFF - Partner 7'!N7+'NFR SFF - Partner 8'!N7+'NFR SFF - Partner 9'!N7+'NFR SFF - Partner 10'!N7","v":0},{"$f":"'NFR-budsjett-SFF'!O7+'NFR SFF - Partner 1'!O7+'NFR SFF - Partner 2'!O7+'NFR SFF - Partner 3'!O7+'NFR SFF - Partner 4'!O7+'NFR SFF - Partner 5'!O7+'NFR SFF - Partner 6'!O7+'NFR SFF - Partner 7'!O7+'NFR SFF - Partner 8'!O7+'NFR SFF - Partner 9'!O7+'NFR SFF - Partner 10'!O7","v":0},2500000,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,0,0,0,35533065.818414927,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor (i NOK 1000)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",{"$f":"'NFR-budsjett-SFF'!C11+'NFR SFF - Partner 1'!C11+'NFR SFF - Partner 2'!C11+'NFR SFF - Partner 3'!C11+'NFR SFF - Partner 4'!C11+'NFR SFF - Partner 5'!C11+'NFR SFF - Partner 6'!C11+'NFR SFF - Partner 7'!C11+'NFR SFF - Partner 8'!C11+'NFR SFF - Partner 9'!C11+'NFR SFF - Partner 10'!C11","v":0},{"$f":"'NFR-budsjett-SFF'!D11+'NFR SFF - Partner 1'!D11+'NFR SFF - Partner 2'!D11+'NFR SFF - Partner 3'!D11+'NFR SFF - Partner 4'!D11+'NFR SFF - Partner 5'!D11+'NFR SFF - Partner 6'!D11+'NFR SFF - Partner 7'!D11+'NFR SFF - Partner 8'!D11+'NFR SFF - Partner 9'!D11+'NFR SFF - Partner 10'!D11","v":0},{"$f":"'NFR-budsjett-SFF'!E11+'NFR SFF - Partner 1'!E11+'NFR SFF - Partner 2'!E11+'NFR SFF - Partner 3'!E11+'NFR SFF - Partner 4'!E11+'NFR SFF - Partner 5'!E11+'NFR SFF - Partner 6'!E11+'NFR SFF - Partner 7'!E11+'NFR SFF - Partner 8'!E11+'NFR SFF - Partner 9'!E11+'NFR SFF - Partner 10'!E11","v":0},{"$f":"'NFR-budsjett-SFF'!F11+'NFR SFF - Partner 1'!F11+'NFR SFF - Partner 2'!F11+'NFR SFF - Partner 3'!F11+'NFR SFF - Partner 4'!F11+'NFR SFF - Partner 5'!F11+'NFR SFF - Partner 6'!F11+'NFR SFF - Partner 7'!F11+'NFR SFF - Partner 8'!F11+'NFR SFF - Partner 9'!F11+'NFR SFF - Partner 10'!F11","v":0},{"$f":"'NFR-budsjett-SFF'!G11+'NFR SFF - Partner 1'!G11+'NFR SFF - Partner 2'!G11+'NFR SFF - Partner 3'!G11+'NFR SFF - Partner 4'!G11+'NFR SFF - Partner 5'!G11+'NFR SFF - Partner 6'!G11+'NFR SFF - Partner 7'!G11+'NFR SFF - Partner 8'!G11+'NFR SFF - Partner 9'!G11+'NFR SFF - Partner 10'!G11","v":0},{"$f":"'NFR-budsjett-SFF'!H11+'NFR SFF - Partner 1'!H11+'NFR SFF - Partner 2'!H11+'NFR SFF - Partner 3'!H11+'NFR SFF - Partner 4'!H11+'NFR SFF - Partner 5'!H11+'NFR SFF - Partner 6'!H11+'NFR SFF - Partner 7'!H11+'NFR SFF - Partner 8'!H11+'NFR SFF - Partner 9'!H11+'NFR SFF - Partner 10'!H11","v":0},{"$f":"'NFR-budsjett-SFF'!I11+'NFR SFF - Partner 1'!I11+'NFR SFF - Partner 2'!I11+'NFR SFF - Partner 3'!I11+'NFR SFF - Partner 4'!I11+'NFR SFF - Partner 5'!I11+'NFR SFF - Partner 6'!I11+'NFR SFF - Partner 7'!I11+'NFR SFF - Partner 8'!I11+'NFR SFF - Partner 9'!I11+'NFR SFF - Partner 10'!I11","v":0},{"$f":"'NFR-budsjett-SFF'!J11+'NFR SFF - Partner 1'!J11+'NFR SFF - Partner 2'!J11+'NFR SFF - Partner 3'!J11+'NFR SFF - Partner 4'!J11+'NFR SFF - Partner 5'!J11+'NFR SFF - Partner 6'!J11+'NFR SFF - Partner 7'!J11+'NFR SFF - Partner 8'!J11+'NFR SFF - Partner 9'!J11+'NFR SFF - Partner 10'!J11","v":0},{"$f":"'NFR-budsjett-SFF'!K11+'NFR SFF - Partner 1'!K11+'NFR SFF - Partner 2'!K11+'NFR SFF - Partner 3'!K11+'NFR SFF - Partner 4'!K11+'NFR SFF - Partner 5'!K11+'NFR SFF - Partner 6'!K11+'NFR SFF - Partner 7'!K11+'NFR SFF - Partner 8'!K11+'NFR SFF - Partner 9'!K11+'NFR SFF - Partner 10'!K11","v":0},{"$f":"'NFR-budsjett-SFF'!L11+'NFR SFF - Partner 1'!L11+'NFR SFF - Partner 2'!L11+'NFR SFF - Partner 3'!L11+'NFR SFF - Partner 4'!L11+'NFR SFF - Partner 5'!L11+'NFR SFF - Partner 6'!L11+'NFR SFF - Partner 7'!L11+'NFR SFF - Partner 8'!L11+'NFR SFF - Partner 9'!L11+'NFR SFF - Partner 10'!L11","v":0},{"$f":"'NFR-budsjett-SFF'!M11+'NFR SFF - Partner 1'!M11+'NFR SFF - Partner 2'!M11+'NFR SFF - Partner 3'!M11+'NFR SFF - Partner 4'!M11+'NFR SFF - Partner 5'!M11+'NFR SFF - Partner 6'!M11+'NFR SFF - Partner 7'!M11+'NFR SFF - Partner 8'!M11+'NFR SFF - Partner 9'!M11+'NFR SFF - Partner 10'!M11","v":0},{"$f":"'NFR-budsjett-SFF'!N11+'NFR SFF - Partner 1'!N11+'NFR SFF - Partner 2'!N11+'NFR SFF - Partner 3'!N11+'NFR SFF - Partner 4'!N11+'NFR SFF - Partner 5'!N11+'NFR SFF - Partner 6'!N11+'NFR SFF - Partner 7'!N11+'NFR SFF - Partner 8'!N11+'NFR SFF - Partner 9'!N11+'NFR SFF - Partner 10'!N11","v":0},{"$f":"'NFR-budsjett-SFF'!O11+'NFR SFF - Partner 1'!O11+'NFR SFF - Partner 2'!O11+'NFR SFF - Partner 3'!O11+'NFR SFF - Partner 4'!O11+'NFR SFF - Partner 5'!O11+'NFR SFF - Partner 6'!O11+'NFR SFF - Partner 7'!O11+'NFR SFF - Partner 8'!O11+'NFR SFF - Partner 9'!O11+'NFR SFF - Partner 10'!O11","v":0},{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",{"$f":"'NFR-budsjett-SFF'!C12+'NFR SFF - Partner 1'!C12+'NFR SFF - Partner 2'!C12+'NFR SFF - Partner 3'!C12+'NFR SFF - Partner 4'!C12+'NFR SFF - Partner 5'!C12+'NFR SFF - Partner 6'!C12+'NFR SFF - Partner 7'!C12+'NFR SFF - Partner 8'!C12+'NFR SFF - Partner 9'!C12+'NFR SFF - Partner 10'!C12","v":0},{"$f":"'NFR-budsjett-SFF'!D12+'NFR SFF - Partner 1'!D12+'NFR SFF - Partner 2'!D12+'NFR SFF - Partner 3'!D12+'NFR SFF - Partner 4'!D12+'NFR SFF - Partner 5'!D12+'NFR SFF - Partner 6'!D12+'NFR SFF - Partner 7'!D12+'NFR SFF - Partner 8'!D12+'NFR SFF - Partner 9'!D12+'NFR SFF - Partner 10'!D12","v":0},{"$f":"'NFR-budsjett-SFF'!E12+'NFR SFF - Partner 1'!E12+'NFR SFF - Partner 2'!E12+'NFR SFF - Partner 3'!E12+'NFR SFF - Partner 4'!E12+'NFR SFF - Partner 5'!E12+'NFR SFF - Partner 6'!E12+'NFR SFF - Partner 7'!E12+'NFR SFF - Partner 8'!E12+'NFR SFF - Partner 9'!E12+'NFR SFF - Partner 10'!E12","v":0},{"$f":"'NFR-budsjett-SFF'!F12+'NFR SFF - Partner 1'!F12+'NFR SFF - Partner 2'!F12+'NFR SFF - Partner 3'!F12+'NFR SFF - Partner 4'!F12+'NFR SFF - Partner 5'!F12+'NFR SFF - Partner 6'!F12+'NFR SFF - Partner 7'!F12+'NFR SFF - Partner 8'!F12+'NFR SFF - Partner 9'!F12+'NFR SFF - Partner 10'!F12","v":0},{"$f":"'NFR-budsjett-SFF'!G12+'NFR SFF - Partner 1'!G12+'NFR SFF - Partner 2'!G12+'NFR SFF - Partner 3'!G12+'NFR SFF - Partner 4'!G12+'NFR SFF - Partner 5'!G12+'NFR SFF - Partner 6'!G12+'NFR SFF - Partner 7'!G12+'NFR SFF - Partner 8'!G12+'NFR SFF - Partner 9'!G12+'NFR SFF - Partner 10'!G12","v":0},{"$f":"'NFR-budsjett-SFF'!H12+'NFR SFF - Partner 1'!H12+'NFR SFF - Partner 2'!H12+'NFR SFF - Partner 3'!H12+'NFR SFF - Partner 4'!H12+'NFR SFF - Partner 5'!H12+'NFR SFF - Partner 6'!H12+'NFR SFF - Partner 7'!H12+'NFR SFF - Partner 8'!H12+'NFR SFF - Partner 9'!H12+'NFR SFF - Partner 10'!H12","v":0},{"$f":"'NFR-budsjett-SFF'!I12+'NFR SFF - Partner 1'!I12+'NFR SFF - Partner 2'!I12+'NFR SFF - Partner 3'!I12+'NFR SFF - Partner 4'!I12+'NFR SFF - Partner 5'!I12+'NFR SFF - Partner 6'!I12+'NFR SFF - Partner 7'!I12+'NFR SFF - Partner 8'!I12+'NFR SFF - Partner 9'!I12+'NFR SFF - Partner 10'!I12","v":0},{"$f":"'NFR-budsjett-SFF'!J12+'NFR SFF - Partner 1'!J12+'NFR SFF - Partner 2'!J12+'NFR SFF - Partner 3'!J12+'NFR SFF - Partner 4'!J12+'NFR SFF - Partner 5'!J12+'NFR SFF - Partner 6'!J12+'NFR SFF - Partner 7'!J12+'NFR SFF - Partner 8'!J12+'NFR SFF - Partner 9'!J12+'NFR SFF - Partner 10'!J12","v":0},{"$f":"'NFR-budsjett-SFF'!K12+'NFR SFF - Partner 1'!K12+'NFR SFF - Partner 2'!K12+'NFR SFF - Partner 3'!K12+'NFR SFF - Partner 4'!K12+'NFR SFF - Partner 5'!K12+'NFR SFF - Partner 6'!K12+'NFR SFF - Partner 7'!K12+'NFR SFF - Partner 8'!K12+'NFR SFF - Partner 9'!K12+'NFR SFF - Partner 10'!K12","v":0},{"$f":"'NFR-budsjett-SFF'!L12+'NFR SFF - Partner 1'!L12+'NFR SFF - Partner 2'!L12+'NFR SFF - Partner 3'!L12+'NFR SFF - Partner 4'!L12+'NFR SFF - Partner 5'!L12+'NFR SFF - Partner 6'!L12+'NFR SFF - Partner 7'!L12+'NFR SFF - Partner 8'!L12+'NFR SFF - Partner 9'!L12+'NFR SFF - Partner 10'!L12","v":0},{"$f":"'NFR-budsjett-SFF'!M12+'NFR SFF - Partner 1'!M12+'NFR SFF - Partner 2'!M12+'NFR SFF - Partner 3'!M12+'NFR SFF - Partner 4'!M12+'NFR SFF - Partner 5'!M12+'NFR SFF - Partner 6'!M12+'NFR SFF - Partner 7'!M12+'NFR SFF - Partner 8'!M12+'NFR SFF - Partner 9'!M12+'NFR SFF - Partner 10'!M12","v":0},{"$f":"'NFR-budsjett-SFF'!N12+'NFR SFF - Partner 1'!N12+'NFR SFF - Partner 2'!N12+'NFR SFF - Partner 3'!N12+'NFR SFF - Partner 4'!N12+'NFR SFF - Partner 5'!N12+'NFR SFF - Partner 6'!N12+'NFR SFF - Partner 7'!N12+'NFR SFF - Partner 8'!N12+'NFR SFF - Partner 9'!N12+'NFR SFF - Partner 10'!N12","v":0},{"$f":"'NFR-budsjett-SFF'!O12+'NFR SFF - Partner 1'!O12+'NFR SFF - Partner 2'!O12+'NFR SFF - Partner 3'!O12+'NFR SFF - Partner 4'!O12+'NFR SFF - Partner 5'!O12+'NFR SFF - Partner 6'!O12+'NFR SFF - Partner 7'!O12+'NFR SFF - Partner 8'!O12+'NFR SFF - Partner 9'!O12+'NFR SFF - Partner 10'!O12","v":0},{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"'NFR-budsjett-SFF'!C13+'NFR SFF - Partner 1'!C13+'NFR SFF - Partner 2'!C13+'NFR SFF - Partner 3'!C13+'NFR SFF - Partner 4'!C13+'NFR SFF - Partner 5'!C13+'NFR SFF - Partner 6'!C13+'NFR SFF - Partner 7'!C13+'NFR SFF - Partner 8'!C13+'NFR SFF - Partner 9'!C13+'NFR SFF - Partner 10'!C13","v":0},{"$f":"'NFR-budsjett-SFF'!D13+'NFR SFF - Partner 1'!D13+'NFR SFF - Partner 2'!D13+'NFR SFF - Partner 3'!D13+'NFR SFF - Partner 4'!D13+'NFR SFF - Partner 5'!D13+'NFR SFF - Partner 6'!D13+'NFR SFF - Partner 7'!D13+'NFR SFF - Partner 8'!D13+'NFR SFF - Partner 9'!D13+'NFR SFF - Partner 10'!D13","v":378393.37253894855},{"$f":"'NFR-budsjett-SFF'!E13+'NFR SFF - Partner 1'!E13+'NFR SFF - Partner 2'!E13+'NFR SFF - Partner 3'!E13+'NFR SFF - Partner 4'!E13+'NFR SFF - Partner 5'!E13+'NFR SFF - Partner 6'!E13+'NFR SFF - Partner 7'!E13+'NFR SFF - Partner 8'!E13+'NFR SFF - Partner 9'!E13+'NFR SFF - Partner 10'!E13","v":5781357.2969847564},{"$f":"'NFR-budsjett-SFF'!F13+'NFR SFF - Partner 1'!F13+'NFR SFF - Partner 2'!F13+'NFR SFF - Partner 3'!F13+'NFR SFF - Partner 4'!F13+'NFR SFF - Partner 5'!F13+'NFR SFF - Partner 6'!F13+'NFR SFF - Partner 7'!F13+'NFR SFF - Partner 8'!F13+'NFR SFF - Partner 9'!F13+'NFR SFF - Partner 10'!F13","v":9759091.5848986711},{"$f":"'NFR-budsjett-SFF'!G13+'NFR SFF - Partner 1'!G13+'NFR SFF - Partner 2'!G13+'NFR SFF - Partner 3'!G13+'NFR SFF - Partner 4'!G13+'NFR SFF - Partner 5'!G13+'NFR SFF - Partner 6'!G13+'NFR SFF - Partner 7'!G13+'NFR SFF - Partner 8'!G13+'NFR SFF - Partner 9'!G13+'NFR SFF - Partner 10'!G13","v":10510237.050390363},{"$f":"'NFR-budsjett-SFF'!H13+'NFR SFF - Partner 1'!H13+'NFR SFF - Partner 2'!H13+'NFR SFF - Partner 3'!H13+'NFR SFF - Partner 4'!H13+'NFR SFF - Partner 5'!H13+'NFR SFF - Partner 6'!H13+'NFR SFF - Partner 7'!H13+'NFR SFF - Partner 8'!H13+'NFR SFF - Partner 9'!H13+'NFR SFF - Partner 10'!H13","v":7178890.7142183408},{"$f":"'NFR-budsjett-SFF'!I13+'NFR SFF - Partner 1'!I13+'NFR SFF - Partner 2'!I13+'NFR SFF - Partner 3'!I13+'NFR SFF - Partner 4'!I13+'NFR SFF - Partner 5'!I13+'NFR SFF - Partner 6'!I13+'NFR SFF - Partner 7'!I13+'NFR SFF - Partner 8'!I13+'NFR SFF - Partner 9'!I13+'NFR SFF - Partner 10'!I13","v":1925095.7993838461},{"$f":"'NFR-budsjett-SFF'!J13+'NFR SFF - Partner 1'!J13+'NFR SFF - Partner 2'!J13+'NFR SFF - Partner 3'!J13+'NFR SFF - Partner 4'!J13+'NFR SFF - Partner 5'!J13+'NFR SFF - Partner 6'!J13+'NFR SFF - Partner 7'!J13+'NFR SFF - Partner 8'!J13+'NFR SFF - Partner 9'!J13+'NFR SFF - Partner 10'!J13","v":0},{"$f":"'NFR-budsjett-SFF'!K13+'NFR SFF - Partner 1'!K13+'NFR SFF - Partner 2'!K13+'NFR SFF - Partner 3'!K13+'NFR SFF - Partner 4'!K13+'NFR SFF - Partner 5'!K13+'NFR SFF - Partner 6'!K13+'NFR SFF - Partner 7'!K13+'NFR SFF - Partner 8'!K13+'NFR SFF - Partner 9'!K13+'NFR SFF - Partner 10'!K13","v":0},{"$f":"'NFR-budsjett-SFF'!L13+'NFR SFF - Partner 1'!L13+'NFR SFF - Partner 2'!L13+'NFR SFF - Partner 3'!L13+'NFR SFF - Partner 4'!L13+'NFR SFF - Partner 5'!L13+'NFR SFF - Partner 6'!L13+'NFR SFF - Partner 7'!L13+'NFR SFF - Partner 8'!L13+'NFR SFF - Partner 9'!L13+'NFR SFF - Partner 10'!L13","v":0},{"$f":"'NFR-budsjett-SFF'!M13+'NFR SFF - Partner 1'!M13+'NFR SFF - Partner 2'!M13+'NFR SFF - Partner 3'!M13+'NFR SFF - Partner 4'!M13+'NFR SFF - Partner 5'!M13+'NFR SFF - Partner 6'!M13+'NFR SFF - Partner 7'!M13+'NFR SFF - Partner 8'!M13+'NFR SFF - Partner 9'!M13+'NFR SFF - Partner 10'!M13","v":0},{"$f":"'NFR-budsjett-SFF'!N13+'NFR SFF - Partner 1'!N13+'NFR SFF - Partner 2'!N13+'NFR SFF - Partner 3'!N13+'NFR SFF - Partner 4'!N13+'NFR SFF - Partner 5'!N13+'NFR SFF - Partner 6'!N13+'NFR SFF - Partner 7'!N13+'NFR SFF - Partner 8'!N13+'NFR SFF - Partner 9'!N13+'NFR SFF - Partner 10'!N13","v":0},{"$f":"'NFR-budsjett-SFF'!O13+'NFR SFF - Partner 1'!O13+'NFR SFF - Partner 2'!O13+'NFR SFF - Partner 3'!O13+'NFR SFF - Partner 4'!O13+'NFR SFF - Partner 5'!O13+'NFR SFF - Partner 6'!O13+'NFR SFF - Partner 7'!O13+'NFR SFF - Partner 8'!O13+'NFR SFF - Partner 9'!O13+'NFR SFF - Partner 10'!O13","v":0},35533065.818414927,0]
[null,"Andre aktører",{"$f":"'NFR-budsjett-SFF'!C14+'NFR SFF - Partner 1'!C14+'NFR SFF - Partner 2'!C14+'NFR SFF - Partner 3'!C14+'NFR SFF - Partner 4'!C14+'NFR SFF - Partner 5'!C14+'NFR SFF - Partner 6'!C14+'NFR SFF - Partner 7'!C14+'NFR SFF - Partner 8'!C14+'NFR SFF - Partner 9'!C14+'NFR SFF - Partner 10'!C14","v":0},{"$f":"'NFR-budsjett-SFF'!D14+'NFR SFF - Partner 1'!D14+'NFR SFF - Partner 2'!D14+'NFR SFF - Partner 3'!D14+'NFR SFF - Partner 4'!D14+'NFR SFF - Partner 5'!D14+'NFR SFF - Partner 6'!D14+'NFR SFF - Partner 7'!D14+'NFR SFF - Partner 8'!D14+'NFR SFF - Partner 9'!D14+'NFR SFF - Partner 10'!D14","v":0},{"$f":"'NFR-budsjett-SFF'!E14+'NFR SFF - Partner 1'!E14+'NFR SFF - Partner 2'!E14+'NFR SFF - Partner 3'!E14+'NFR SFF - Partner 4'!E14+'NFR SFF - Partner 5'!E14+'NFR SFF - Partner 6'!E14+'NFR SFF - Partner 7'!E14+'NFR SFF - Partner 8'!E14+'NFR SFF - Partner 9'!E14+'NFR SFF - Partner 10'!E14","v":0},{"$f":"'NFR-budsjett-SFF'!F14+'NFR SFF - Partner 1'!F14+'NFR SFF - Partner 2'!F14+'NFR SFF - Partner 3'!F14+'NFR SFF - Partner 4'!F14+'NFR SFF - Partner 5'!F14+'NFR SFF - Partner 6'!F14+'NFR SFF - Partner 7'!F14+'NFR SFF - Partner 8'!F14+'NFR SFF - Partner 9'!F14+'NFR SFF - Partner 10'!F14","v":0},{"$f":"'NFR-budsjett-SFF'!G14+'NFR SFF - Partner 1'!G14+'NFR SFF - Partner 2'!G14+'NFR SFF - Partner 3'!G14+'NFR SFF - Partner 4'!G14+'NFR SFF - Partner 5'!G14+'NFR SFF - Partner 6'!G14+'NFR SFF - Partner 7'!G14+'NFR SFF - Partner 8'!G14+'NFR SFF - Partner 9'!G14+'NFR SFF - Partner 10'!G14","v":0},{"$f":"'NFR-budsjett-SFF'!H14+'NFR SFF - Partner 1'!H14+'NFR SFF - Partner 2'!H14+'NFR SFF - Partner 3'!H14+'NFR SFF - Partner 4'!H14+'NFR SFF - Partner 5'!H14+'NFR SFF - Partner 6'!H14+'NFR SFF - Partner 7'!H14+'NFR SFF - Partner 8'!H14+'NFR SFF - Partner 9'!H14+'NFR SFF - Partner 10'!H14","v":0},{"$f":"'NFR-budsjett-SFF'!I14+'NFR SFF - Partner 1'!I14+'NFR SFF - Partner 2'!I14+'NFR SFF - Partner 3'!I14+'NFR SFF - Partner 4'!I14+'NFR SFF - Partner 5'!I14+'NFR SFF - Partner 6'!I14+'NFR SFF - Partner 7'!I14+'NFR SFF - Partner 8'!I14+'NFR SFF - Partner 9'!I14+'NFR SFF - Partner 10'!I14","v":0},{"$f":"'NFR-budsjett-SFF'!J14+'NFR SFF - Partner 1'!J14+'NFR SFF - Partner 2'!J14+'NFR SFF - Partner 3'!J14+'NFR SFF - Partner 4'!J14+'NFR SFF - Partner 5'!J14+'NFR SFF - Partner 6'!J14+'NFR SFF - Partner 7'!J14+'NFR SFF - Partner 8'!J14+'NFR SFF - Partner 9'!J14+'NFR SFF - Partner 10'!J14","v":0},{"$f":"'NFR-budsjett-SFF'!K14+'NFR SFF - Partner 1'!K14+'NFR SFF - Partner 2'!K14+'NFR SFF - Partner 3'!K14+'NFR SFF - Partner 4'!K14+'NFR SFF - Partner 5'!K14+'NFR SFF - Partner 6'!K14+'NFR SFF - Partner 7'!K14+'NFR SFF - Partner 8'!K14+'NFR SFF - Partner 9'!K14+'NFR SFF - Partner 10'!K14","v":0},{"$f":"'NFR-budsjett-SFF'!L14+'NFR SFF - Partner 1'!L14+'NFR SFF - Partner 2'!L14+'NFR SFF - Partner 3'!L14+'NFR SFF - Partner 4'!L14+'NFR SFF - Partner 5'!L14+'NFR SFF - Partner 6'!L14+'NFR SFF - Partner 7'!L14+'NFR SFF - Partner 8'!L14+'NFR SFF - Partner 9'!L14+'NFR SFF - Partner 10'!L14","v":0},{"$f":"'NFR-budsjett-SFF'!M14+'NFR SFF - Partner 1'!M14+'NFR SFF - Partner 2'!M14+'NFR SFF - Partner 3'!M14+'NFR SFF - Partner 4'!M14+'NFR SFF - Partner 5'!M14+'NFR SFF - Partner 6'!M14+'NFR SFF - Partner 7'!M14+'NFR SFF - Partner 8'!M14+'NFR SFF - Partner 9'!M14+'NFR SFF - Partner 10'!M14","v":0},{"$f":"'NFR-budsjett-SFF'!N14+'NFR SFF - Partner 1'!N14+'NFR SFF - Partner 2'!N14+'NFR SFF - Partner 3'!N14+'NFR SFF - Partner 4'!N14+'NFR SFF - Partner 5'!N14+'NFR SFF - Partner 6'!N14+'NFR SFF - Partner 7'!N14+'NFR SFF - Partner 8'!N14+'NFR SFF - Partner 9'!N14+'NFR SFF - Partner 10'!N14","v":0},{"$f":"'NFR-budsjett-SFF'!O14+'NFR SFF - Partner 1'!O14+'NFR SFF - Partner 2'!O14+'NFR SFF - Partner 3'!O14+'NFR SFF - Partner 4'!O14+'NFR SFF - Partner 5'!O14+'NFR SFF - Partner 6'!O14+'NFR SFF - Partner 7'!O14+'NFR SFF - Partner 8'!O14+'NFR SFF - Partner 9'!O14+'NFR SFF - Partner 10'!O14","v":0},0,0]
[null,"Utland",{"$f":"'NFR-budsjett-SFF'!C15+'NFR SFF - Partner 1'!C15+'NFR SFF - Partner 2'!C15+'NFR SFF - Partner 3'!C15+'NFR SFF - Partner 4'!C15+'NFR SFF - Partner 5'!C15+'NFR SFF - Partner 6'!C15+'NFR SFF - Partner 7'!C15+'NFR SFF - Partner 8'!C15+'NFR SFF - Partner 9'!C15+'NFR SFF - Partner 10'!C15","v":0},{"$f":"'NFR-budsjett-SFF'!D15+'NFR SFF - Partner 1'!D15+'NFR SFF - Partner 2'!D15+'NFR SFF - Partner 3'!D15+'NFR SFF - Partner 4'!D15+'NFR SFF - Partner 5'!D15+'NFR SFF - Partner 6'!D15+'NFR SFF - Partner 7'!D15+'NFR SFF - Partner 8'!D15+'NFR SFF - Partner 9'!D15+'NFR SFF - Partner 10'!D15","v":0},{"$f":"'NFR-budsjett-SFF'!E15+'NFR SFF - Partner 1'!E15+'NFR SFF - Partner 2'!E15+'NFR SFF - Partner 3'!E15+'NFR SFF - Partner 4'!E15+'NFR SFF - Partner 5'!E15+'NFR SFF - Partner 6'!E15+'NFR SFF - Partner 7'!E15+'NFR SFF - Partner 8'!E15+'NFR SFF - Partner 9'!E15+'NFR SFF - Partner 10'!E15","v":0},{"$f":"'NFR-budsjett-SFF'!F15+'NFR SFF - Partner 1'!F15+'NFR SFF - Partner 2'!F15+'NFR SFF - Partner 3'!F15+'NFR SFF - Partner 4'!F15+'NFR SFF - Partner 5'!F15+'NFR SFF - Partner 6'!F15+'NFR SFF - Partner 7'!F15+'NFR SFF - Partner 8'!F15+'NFR SFF - Partner 9'!F15+'NFR SFF - Partner 10'!F15","v":0},{"$f":"'NFR-budsjett-SFF'!G15+'NFR SFF - Partner 1'!G15+'NFR SFF - Partner 2'!G15+'NFR SFF - Partner 3'!G15+'NFR SFF - Partner 4'!G15+'NFR SFF - Partner 5'!G15+'NFR SFF - Partner 6'!G15+'NFR SFF - Partner 7'!G15+'NFR SFF - Partner 8'!G15+'NFR SFF - Partner 9'!G15+'NFR SFF - Partner 10'!G15","v":0},{"$f":"'NFR-budsjett-SFF'!H15+'NFR SFF - Partner 1'!H15+'NFR SFF - Partner 2'!H15+'NFR SFF - Partner 3'!H15+'NFR SFF - Partner 4'!H15+'NFR SFF - Partner 5'!H15+'NFR SFF - Partner 6'!H15+'NFR SFF - Partner 7'!H15+'NFR SFF - Partner 8'!H15+'NFR SFF - Partner 9'!H15+'NFR SFF - Partner 10'!H15","v":0},{"$f":"'NFR-budsjett-SFF'!I15+'NFR SFF - Partner 1'!I15+'NFR SFF - Partner 2'!I15+'NFR SFF - Partner 3'!I15+'NFR SFF - Partner 4'!I15+'NFR SFF - Partner 5'!I15+'NFR SFF - Partner 6'!I15+'NFR SFF - Partner 7'!I15+'NFR SFF - Partner 8'!I15+'NFR SFF - Partner 9'!I15+'NFR SFF - Partner 10'!I15","v":0},{"$f":"'NFR-budsjett-SFF'!J15+'NFR SFF - Partner 1'!J15+'NFR SFF - Partner 2'!J15+'NFR SFF - Partner 3'!J15+'NFR SFF - Partner 4'!J15+'NFR SFF - Partner 5'!J15+'NFR SFF - Partner 6'!J15+'NFR SFF - Partner 7'!J15+'NFR SFF - Partner 8'!J15+'NFR SFF - Partner 9'!J15+'NFR SFF - Partner 10'!J15","v":0},{"$f":"'NFR-budsjett-SFF'!K15+'NFR SFF - Partner 1'!K15+'NFR SFF - Partner 2'!K15+'NFR SFF - Partner 3'!K15+'NFR SFF - Partner 4'!K15+'NFR SFF - Partner 5'!K15+'NFR SFF - Partner 6'!K15+'NFR SFF - Partner 7'!K15+'NFR SFF - Partner 8'!K15+'NFR SFF - Partner 9'!K15+'NFR SFF - Partner 10'!K15","v":0},{"$f":"'NFR-budsjett-SFF'!L15+'NFR SFF - Partner 1'!L15+'NFR SFF - Partner 2'!L15+'NFR SFF - Partner 3'!L15+'NFR SFF - Partner 4'!L15+'NFR SFF - Partner 5'!L15+'NFR SFF - Partner 6'!L15+'NFR SFF - Partner 7'!L15+'NFR SFF - Partner 8'!L15+'NFR SFF - Partner 9'!L15+'NFR SFF - Partner 10'!L15","v":0},{"$f":"'NFR-budsjett-SFF'!M15+'NFR SFF - Partner 1'!M15+'NFR SFF - Partner 2'!M15+'NFR SFF - Partner 3'!M15+'NFR SFF - Partner 4'!M15+'NFR SFF - Partner 5'!M15+'NFR SFF - Partner 6'!M15+'NFR SFF - Partner 7'!M15+'NFR SFF - Partner 8'!M15+'NFR SFF - Partner 9'!M15+'NFR SFF - Partner 10'!M15","v":0},{"$f":"'NFR-budsjett-SFF'!N15+'NFR SFF - Partner 1'!N15+'NFR SFF - Partner 2'!N15+'NFR SFF - Partner 3'!N15+'NFR SFF - Partner 4'!N15+'NFR SFF - Partner 5'!N15+'NFR SFF - Partner 6'!N15+'NFR SFF - Partner 7'!N15+'NFR SFF - Partner 8'!N15+'NFR SFF - Partner 9'!N15+'NFR SFF - Partner 10'!N15","v":0},{"$f":"'NFR-budsjett-SFF'!O15+'NFR SFF - Partner 1'!O15+'NFR SFF - Partner 2'!O15+'NFR SFF - Partner 3'!O15+'NFR SFF - Partner 4'!O15+'NFR SFF - Partner 5'!O15+'NFR SFF - Partner 6'!O15+'NFR SFF - Partner 7'!O15+'NFR SFF - Partner 8'!O15+'NFR SFF - Partner 9'!O15+'NFR SFF - Partner 10'!O15","v":0},0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,0,0,0,35533065.818414927,0]
[]
[null,"Finansieringsplan (i NOK 1000)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",{"$f":"'NFR-budsjett-SFF'!C19+'NFR SFF - Partner 1'!C19+'NFR SFF - Partner 2'!C19+'NFR SFF - Partner 3'!C19+'NFR SFF - Partner 4'!C19+'NFR SFF - Partner 5'!C19+'NFR SFF - Partner 6'!C19+'NFR SFF - Partner 7'!C19+'NFR SFF - Partner 8'!C19+'NFR SFF - Partner 9'!C19+'NFR SFF - Partner 10'!C19","v":0},{"$f":"'NFR-budsjett-SFF'!D19+'NFR SFF - Partner 1'!D19+'NFR SFF - Partner 2'!D19+'NFR SFF - Partner 3'!D19+'NFR SFF - Partner 4'!D19+'NFR SFF - Partner 5'!D19+'NFR SFF - Partner 6'!D19+'NFR SFF - Partner 7'!D19+'NFR SFF - Partner 8'!D19+'NFR SFF - Partner 9'!D19+'NFR SFF - Partner 10'!D19","v":378393.37253894855},{"$f":"'NFR-budsjett-SFF'!E19+'NFR SFF - Partner 1'!E19+'NFR SFF - Partner 2'!E19+'NFR SFF - Partner 3'!E19+'NFR SFF - Partner 4'!E19+'NFR SFF - Partner 5'!E19+'NFR SFF - Partner 6'!E19+'NFR SFF - Partner 7'!E19+'NFR SFF - Partner 8'!E19+'NFR SFF - Partner 9'!E19+'NFR SFF - Partner 10'!E19","v":1520457.2969847564},{"$f":"'NFR-budsjett-SFF'!F19+'NFR SFF - Partner 1'!F19+'NFR SFF - Partner 2'!F19+'NFR SFF - Partner 3'!F19+'NFR SFF - Partner 4'!F19+'NFR SFF - Partner 5'!F19+'NFR SFF - Partner 6'!F19+'NFR SFF - Partner 7'!F19+'NFR SFF - Partner 8'!F19+'NFR SFF - Partner 9'!F19+'NFR SFF - Partner 10'!F19","v":1565691.5848986711},{"$f":"'NFR-budsjett-SFF'!G19+'NFR SFF - Partner 1'!G19+'NFR SFF - Partner 2'!G19+'NFR SFF - Partner 3'!G19+'NFR SFF - Partner 4'!G19+'NFR SFF - Partner 5'!G19+'NFR SFF - Partner 6'!G19+'NFR SFF - Partner 7'!G19+'NFR SFF - Partner 8'!G19+'NFR SFF - Partner 9'!G19+'NFR SFF - Partner 10'!G19","v":1590837.0503903627},{"$f":"'NFR-budsjett-SFF'!H19+'NFR SFF - Partner 1'!H19+'NFR SFF - Partner 2'!H19+'NFR SFF - Partner 3'!H19+'NFR SFF - Partner 4'!H19+'NFR SFF - Partner 5'!H19+'NFR SFF - Partner 6'!H19+'NFR SFF - Partner 7'!H19+'NFR SFF - Partner 8'!H19+'NFR SFF - Partner 9'!H19+'NFR SFF - Partner 10'!H19","v":1545390.7142183408},{"$f":"'NFR-budsjett-SFF'!I19+'NFR SFF - Partner 1'!I19+'NFR SFF - Partner 2'!I19+'NFR SFF - Partner 3'!I19+'NFR SFF - Partner 4'!I19+'NFR SFF - Partner 5'!I19+'NFR SFF - Partner 6'!I19+'NFR SFF - Partner 7'!I19+'NFR SFF - Partner 8'!I19+'NFR SFF - Partner 9'!I19+'NFR SFF - Partner 10'!I19","v":616645.79938384611},{"$f":"'NFR-budsjett-SFF'!J19+'NFR SFF - Partner 1'!J19+'NFR SFF - Partner 2'!J19+'NFR SFF - Partner 3'!J19+'NFR SFF - Partner 4'!J19+'NFR SFF - Partner 5'!J19+'NFR SFF - Partner 6'!J19+'NFR SFF - Partner 7'!J19+'NFR SFF - Partner 8'!J19+'NFR SFF - Partner 9'!J19+'NFR SFF - Partner 10'!J19","v":0},{"$f":"'NFR-budsjett-SFF'!K19+'NFR SFF - Partner 1'!K19+'NFR SFF - Partner 2'!K19+'NFR SFF - Partner 3'!K19+'NFR SFF - Partner 4'!K19+'NFR SFF - Partner 5'!K19+'NFR SFF - Partner 6'!K19+'NFR SFF - Partner 7'!K19+'NFR SFF - Partner 8'!K19+'NFR SFF - Partner 9'!K19+'NFR SFF - Partner 10'!K19","v":0},{"$f":"'NFR-budsjett-SFF'!L19+'NFR SFF - Partner 1'!L19+'NFR SFF - Partner 2'!L19+'NFR SFF - Partner 3'!L19+'NFR SFF - Partner 4'!L19+'NFR SFF - Partner 5'!L19+'NFR SFF - Partner 6'!L19+'NFR SFF - Partner 7'!L19+'NFR SFF - Partner 8'!L19+'NFR SFF - Partner 9'!L19+'NFR SFF - Partner 10'!L19","v":0},{"$f":"'NFR-budsjett-SFF'!M19+'NFR SFF - Partner 1'!M19+'NFR SFF - Partner 2'!M19+'NFR SFF - Partner 3'!M19+'NFR SFF - Partner 4'!M19+'NFR SFF - Partner 5'!M19+'NFR SFF - Partner 6'!M19+'NFR SFF - Partner 7'!M19+'NFR SFF - Partner 8'!M19+'NFR SFF - Partner 9'!M19+'NFR SFF - Partner 10'!M19","v":0},{"$f":"'NFR-budsjett-SFF'!N19+'NFR SFF - Partner 1'!N19+'NFR SFF - Partner 2'!N19+'NFR SFF - Partner 3'!N19+'NFR SFF - Partner 4'!N19+'NFR SFF - Partner 5'!N19+'NFR SFF - Partner 6'!N19+'NFR SFF - Partner 7'!N19+'NFR SFF - Partner 8'!N19+'NFR SFF - Partner 9'!N19+'NFR SFF - Partner 10'!N19","v":0},{"$f":"'NFR-budsjett-SFF'!O19+'NFR SFF - Partner 1'!O19+'NFR SFF - Partner 2'!O19+'NFR SFF - Partner 3'!O19+'NFR SFF - Partner 4'!O19+'NFR SFF - Partner 5'!O19+'NFR SFF - Partner 6'!O19+'NFR SFF - Partner 7'!O19+'NFR SFF - Partner 8'!O19+'NFR SFF - Partner 9'!O19+'NFR SFF - Partner 10'!O19","v":0},{"$f":"SUM(C19:O19)","v":7217415.8184149256},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",{"$f":"'NFR-budsjett-SFF'!C20+'NFR SFF - Partner 1'!C20+'NFR SFF - Partner 2'!C20+'NFR SFF - Partner 3'!C20+'NFR SFF - Partner 4'!C20+'NFR SFF - Partner 5'!C20+'NFR SFF - Partner 6'!C20+'NFR SFF - Partner 7'!C20+'NFR SFF - Partner 8'!C20+'NFR SFF - Partner 9'!C20+'NFR SFF - Partner 10'!C20","v":0},{"$f":"'NFR-budsjett-SFF'!D20+'NFR SFF - Partner 1'!D20+'NFR SFF - Partner 2'!D20+'NFR SFF - Partner 3'!D20+'NFR SFF - Partner 4'!D20+'NFR SFF - Partner 5'!D20+'NFR SFF - Partner 6'!D20+'NFR SFF - Partner 7'!D20+'NFR SFF - Partner 8'!D20+'NFR SFF - Partner 9'!D20+'NFR SFF - Partner 10'!D20","v":0},{"$f":"'NFR-budsjett-SFF'!E20+'NFR SFF - Partner 1'!E20+'NFR SFF - Partner 2'!E20+'NFR SFF - Partner 3'!E20+'NFR SFF - Partner 4'!E20+'NFR SFF - Partner 5'!E20+'NFR SFF - Partner 6'!E20+'NFR SFF - Partner 7'!E20+'NFR SFF - Partner 8'!E20+'NFR SFF - Partner 9'!E20+'NFR SFF - Partner 10'!E20","v":0},{"$f":"'NFR-budsjett-SFF'!F20+'NFR SFF - Partner 1'!F20+'NFR SFF - Partner 2'!F20+'NFR SFF - Partner 3'!F20+'NFR SFF - Partner 4'!F20+'NFR SFF - Partner 5'!F20+'NFR SFF - Partner 6'!F20+'NFR SFF - Partner 7'!F20+'NFR SFF - Partner 8'!F20+'NFR SFF - Partner 9'!F20+'NFR SFF - Partner 10'!F20","v":0},{"$f":"'NFR-budsjett-SFF'!G20+'NFR SFF - Partner 1'!G20+'NFR SFF - Partner 2'!G20+'NFR SFF - Partner 3'!G20+'NFR SFF - Partner 4'!G20+'NFR SFF - Partner 5'!G20+'NFR SFF - Partner 6'!G20+'NFR SFF - Partner 7'!G20+'NFR SFF - Partner 8'!G20+'NFR SFF - Partner 9'!G20+'NFR SFF - Partner 10'!G20","v":0},{"$f":"'NFR-budsjett-SFF'!H20+'NFR SFF - Partner 1'!H20+'NFR SFF - Partner 2'!H20+'NFR SFF - Partner 3'!H20+'NFR SFF - Partner 4'!H20+'NFR SFF - Partner 5'!H20+'NFR SFF - Partner 6'!H20+'NFR SFF - Partner 7'!H20+'NFR SFF - Partner 8'!H20+'NFR SFF - Partner 9'!H20+'NFR SFF - Partner 10'!H20","v":0},{"$f":"'NFR-budsjett-SFF'!I20+'NFR SFF - Partner 1'!I20+'NFR SFF - Partner 2'!I20+'NFR SFF - Partner 3'!I20+'NFR SFF - Partner 4'!I20+'NFR SFF - Partner 5'!I20+'NFR SFF - Partner 6'!I20+'NFR SFF - Partner 7'!I20+'NFR SFF - Partner 8'!I20+'NFR SFF - Partner 9'!I20+'NFR SFF - Partner 10'!I20","v":0},{"$f":"'NFR-budsjett-SFF'!J20+'NFR SFF - Partner 1'!J20+'NFR SFF - Partner 2'!J20+'NFR SFF - Partner 3'!J20+'NFR SFF - Partner 4'!J20+'NFR SFF - Partner 5'!J20+'NFR SFF - Partner 6'!J20+'NFR SFF - Partner 7'!J20+'NFR SFF - Partner 8'!J20+'NFR SFF - Partner 9'!J20+'NFR SFF - Partner 10'!J20","v":0},{"$f":"'NFR-budsjett-SFF'!K20+'NFR SFF - Partner 1'!K20+'NFR SFF - Partner 2'!K20+'NFR SFF - Partner 3'!K20+'NFR SFF - Partner 4'!K20+'NFR SFF - Partner 5'!K20+'NFR SFF - Partner 6'!K20+'NFR SFF - Partner 7'!K20+'NFR SFF - Partner 8'!K20+'NFR SFF - Partner 9'!K20+'NFR SFF - Partner 10'!K20","v":0},{"$f":"'NFR-budsjett-SFF'!L20+'NFR SFF - Partner 1'!L20+'NFR SFF - Partner 2'!L20+'NFR SFF - Partner 3'!L20+'NFR SFF - Partner 4'!L20+'NFR SFF - Partner 5'!L20+'NFR SFF - Partner 6'!L20+'NFR SFF - Partner 7'!L20+'NFR SFF - Partner 8'!L20+'NFR SFF - Partner 9'!L20+'NFR SFF - Partner 10'!L20","v":0},{"$f":"'NFR-budsjett-SFF'!M20+'NFR SFF - Partner 1'!M20+'NFR SFF - Partner 2'!M20+'NFR SFF - Partner 3'!M20+'NFR SFF - Partner 4'!M20+'NFR SFF - Partner 5'!M20+'NFR SFF - Partner 6'!M20+'NFR SFF - Partner 7'!M20+'NFR SFF - Partner 8'!M20+'NFR SFF - Partner 9'!M20+'NFR SFF - Partner 10'!M20","v":0},{"$f":"'NFR-budsjett-SFF'!N20+'NFR SFF - Partner 1'!N20+'NFR SFF - Partner 2'!N20+'NFR SFF - Partner 3'!N20+'NFR SFF - Partner 4'!N20+'NFR SFF - Partner 5'!N20+'NFR SFF - Partner 6'!N20+'NFR SFF - Partner 7'!N20+'NFR SFF - Partner 8'!N20+'NFR SFF - Partner 9'!N20+'NFR SFF - Partner 10'!N20","v":0},{"$f":"'NFR-budsjett-SFF'!O20+'NFR SFF - Partner 1'!O20+'NFR SFF - Partner 2'!O20+'NFR SFF - Partner 3'!O20+'NFR SFF - Partner 4'!O20+'NFR SFF - Partner 5'!O20+'NFR SFF - Partner 6'!O20+'NFR SFF - Partner 7'!O20+'NFR SFF - Partner 8'!O20+'NFR SFF - Partner 9'!O20+'NFR SFF - Partner 10'!O20","v":0},{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",{"$f":"'NFR-budsjett-SFF'!C21+'NFR SFF - Partner 1'!C21+'NFR SFF - Partner 2'!C21+'NFR SFF - Partner 3'!C21+'NFR SFF - Partner 4'!C21+'NFR SFF - Partner 5'!C21+'NFR SFF - Partner 6'!C21+'NFR SFF - Partner 7'!C21+'NFR SFF - Partner 8'!C21+'NFR SFF - Partner 9'!C21+'NFR SFF - Partner 10'!C21","v":0},{"$f":"'NFR-budsjett-SFF'!D21+'NFR SFF - Partner 1'!D21+'NFR SFF - Partner 2'!D21+'NFR SFF - Partner 3'!D21+'NFR SFF - Partner 4'!D21+'NFR SFF - Partner 5'!D21+'NFR SFF - Partner 6'!D21+'NFR SFF - Partner 7'!D21+'NFR SFF - Partner 8'!D21+'NFR SFF - Partner 9'!D21+'NFR SFF - Partner 10'!D21","v":0},{"$f":"'NFR-budsjett-SFF'!E21+'NFR SFF - Partner 1'!E21+'NFR SFF - Partner 2'!E21+'NFR SFF - Partner 3'!E21+'NFR SFF - Partner 4'!E21+'NFR SFF - Partner 5'!E21+'NFR SFF - Partner 6'!E21+'NFR SFF - Partner 7'!E21+'NFR SFF - Partner 8'!E21+'NFR SFF - Partner 9'!E21+'NFR SFF - Partner 10'!E21","v":0},{"$f":"'NFR-budsjett-SFF'!F21+'NFR SFF - Partner 1'!F21+'NFR SFF - Partner 2'!F21+'NFR SFF - Partner 3'!F21+'NFR SFF - Partner 4'!F21+'NFR SFF - Partner 5'!F21+'NFR SFF - Partner 6'!F21+'NFR SFF - Partner 7'!F21+'NFR SFF - Partner 8'!F21+'NFR SFF - Partner 9'!F21+'NFR SFF - Partner 10'!F21","v":0},{"$f":"'NFR-budsjett-SFF'!G21+'NFR SFF - Partner 1'!G21+'NFR SFF - Partner 2'!G21+'NFR SFF - Partner 3'!G21+'NFR SFF - Partner 4'!G21+'NFR SFF - Partner 5'!G21+'NFR SFF - Partner 6'!G21+'NFR SFF - Partner 7'!G21+'NFR SFF - Partner 8'!G21+'NFR SFF - Partner 9'!G21+'NFR SFF - Partner 10'!G21","v":0},{"$f":"'NFR-budsjett-SFF'!H21+'NFR SFF - Partner 1'!H21+'NFR SFF - Partner 2'!H21+'NFR SFF - Partner 3'!H21+'NFR SFF - Partner 4'!H21+'NFR SFF - Partner 5'!H21+'NFR SFF - Partner 6'!H21+'NFR SFF - Partner 7'!H21+'NFR SFF - Partner 8'!H21+'NFR SFF - Partner 9'!H21+'NFR SFF - Partner 10'!H21","v":0},{"$f":"'NFR-budsjett-SFF'!I21+'NFR SFF - Partner 1'!I21+'NFR SFF - Partner 2'!I21+'NFR SFF - Partner 3'!I21+'NFR SFF - Partner 4'!I21+'NFR SFF - Partner 5'!I21+'NFR SFF - Partner 6'!I21+'NFR SFF - Partner 7'!I21+'NFR SFF - Partner 8'!I21+'NFR SFF - Partner 9'!I21+'NFR SFF - Partner 10'!I21","v":0},{"$f":"'NFR-budsjett-SFF'!J21+'NFR SFF - Partner 1'!J21+'NFR SFF - Partner 2'!J21+'NFR SFF - Partner 3'!J21+'NFR SFF - Partner 4'!J21+'NFR SFF - Partner 5'!J21+'NFR SFF - Partner 6'!J21+'NFR SFF - Partner 7'!J21+'NFR SFF - Partner 8'!J21+'NFR SFF - Partner 9'!J21+'NFR SFF - Partner 10'!J21","v":0},{"$f":"'NFR-budsjett-SFF'!K21+'NFR SFF - Partner 1'!K21+'NFR SFF - Partner 2'!K21+'NFR SFF - Partner 3'!K21+'NFR SFF - Partner 4'!K21+'NFR SFF - Partner 5'!K21+'NFR SFF - Partner 6'!K21+'NFR SFF - Partner 7'!K21+'NFR SFF - Partner 8'!K21+'NFR SFF - Partner 9'!K21+'NFR SFF - Partner 10'!K21","v":0},{"$f":"'NFR-budsjett-SFF'!L21+'NFR SFF - Partner 1'!L21+'NFR SFF - Partner 2'!L21+'NFR SFF - Partner 3'!L21+'NFR SFF - Partner 4'!L21+'NFR SFF - Partner 5'!L21+'NFR SFF - Partner 6'!L21+'NFR SFF - Partner 7'!L21+'NFR SFF - Partner 8'!L21+'NFR SFF - Partner 9'!L21+'NFR SFF - Partner 10'!L21","v":0},{"$f":"'NFR-budsjett-SFF'!M21+'NFR SFF - Partner 1'!M21+'NFR SFF - Partner 2'!M21+'NFR SFF - Partner 3'!M21+'NFR SFF - Partner 4'!M21+'NFR SFF - Partner 5'!M21+'NFR SFF - Partner 6'!M21+'NFR SFF - Partner 7'!M21+'NFR SFF - Partner 8'!M21+'NFR SFF - Partner 9'!M21+'NFR SFF - Partner 10'!M21","v":0},{"$f":"'NFR-budsjett-SFF'!N21+'NFR SFF - Partner 1'!N21+'NFR SFF - Partner 2'!N21+'NFR SFF - Partner 3'!N21+'NFR SFF - Partner 4'!N21+'NFR SFF - Partner 5'!N21+'NFR SFF - Partner 6'!N21+'NFR SFF - Partner 7'!N21+'NFR SFF - Partner 8'!N21+'NFR SFF - Partner 9'!N21+'NFR SFF - Partner 10'!N21","v":0},{"$f":"'NFR-budsjett-SFF'!O21+'NFR SFF - Partner 1'!O21+'NFR SFF - Partner 2'!O21+'NFR SFF - Partner 3'!O21+'NFR SFF - Partner 4'!O21+'NFR SFF - Partner 5'!O21+'NFR SFF - Partner 6'!O21+'NFR SFF - Partner 7'!O21+'NFR SFF - Partner 8'!O21+'NFR SFF - Partner 9'!O21+'NFR SFF - Partner 10'!O21","v":0},0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",{"$f":"'NFR-budsjett-SFF'!C22+'NFR SFF - Partner 1'!C22+'NFR SFF - Partner 2'!C22+'NFR SFF - Partner 3'!C22+'NFR SFF - Partner 4'!C22+'NFR SFF - Partner 5'!C22+'NFR SFF - Partner 6'!C22+'NFR SFF - Partner 7'!C22+'NFR SFF - Partner 8'!C22+'NFR SFF - Partner 9'!C22+'NFR SFF - Partner 10'!C22","v":0},{"$f":"'NFR-budsjett-SFF'!D22+'NFR SFF - Partner 1'!D22+'NFR SFF - Partner 2'!D22+'NFR SFF - Partner 3'!D22+'NFR SFF - Partner 4'!D22+'NFR SFF - Partner 5'!D22+'NFR SFF - Partner 6'!D22+'NFR SFF - Partner 7'!D22+'NFR SFF - Partner 8'!D22+'NFR SFF - Partner 9'!D22+'NFR SFF - Partner 10'!D22","v":0},{"$f":"'NFR-budsjett-SFF'!E22+'NFR SFF - Partner 1'!E22+'NFR SFF - Partner 2'!E22+'NFR SFF - Partner 3'!E22+'NFR SFF - Partner 4'!E22+'NFR SFF - Partner 5'!E22+'NFR SFF - Partner 6'!E22+'NFR SFF - Partner 7'!E22+'NFR SFF - Partner 8'!E22+'NFR SFF - Partner 9'!E22+'NFR SFF - Partner 10'!E22","v":0},{"$f":"'NFR-budsjett-SFF'!F22+'NFR SFF - Partner 1'!F22+'NFR SFF - Partner 2'!F22+'NFR SFF - Partner 3'!F22+'NFR SFF - Partner 4'!F22+'NFR SFF - Partner 5'!F22+'NFR SFF - Partner 6'!F22+'NFR SFF - Partner 7'!F22+'NFR SFF - Partner 8'!F22+'NFR SFF - Partner 9'!F22+'NFR SFF - Partner 10'!F22","v":0},{"$f":"'NFR-budsjett-SFF'!G22+'NFR SFF - Partner 1'!G22+'NFR SFF - Partner 2'!G22+'NFR SFF - Partner 3'!G22+'NFR SFF - Partner 4'!G22+'NFR SFF - Partner 5'!G22+'NFR SFF - Partner 6'!G22+'NFR SFF - Partner 7'!G22+'NFR SFF - Partner 8'!G22+'NFR SFF - Partner 9'!G22+'NFR SFF - Partner 10'!G22","v":0},{"$f":"'NFR-budsjett-SFF'!H22+'NFR SFF - Partner 1'!H22+'NFR SFF - Partner 2'!H22+'NFR SFF - Partner 3'!H22+'NFR SFF - Partner 4'!H22+'NFR SFF - Partner 5'!H22+'NFR SFF - Partner 6'!H22+'NFR SFF - Partner 7'!H22+'NFR SFF - Partner 8'!H22+'NFR SFF - Partner 9'!H22+'NFR SFF - Partner 10'!H22","v":0},{"$f":"'NFR-budsjett-SFF'!I22+'NFR SFF - Partner 1'!I22+'NFR SFF - Partner 2'!I22+'NFR SFF - Partner 3'!I22+'NFR SFF - Partner 4'!I22+'NFR SFF - Partner 5'!I22+'NFR SFF - Partner 6'!I22+'NFR SFF - Partner 7'!I22+'NFR SFF - Partner 8'!I22+'NFR SFF - Partner 9'!I22+'NFR SFF - Partner 10'!I22","v":0},{"$f":"'NFR-budsjett-SFF'!J22+'NFR SFF - Partner 1'!J22+'NFR SFF - Partner 2'!J22+'NFR SFF - Partner 3'!J22+'NFR SFF - Partner 4'!J22+'NFR SFF - Partner 5'!J22+'NFR SFF - Partner 6'!J22+'NFR SFF - Partner 7'!J22+'NFR SFF - Partner 8'!J22+'NFR SFF - Partner 9'!J22+'NFR SFF - Partner 10'!J22","v":0},{"$f":"'NFR-budsjett-SFF'!K22+'NFR SFF - Partner 1'!K22+'NFR SFF - Partner 2'!K22+'NFR SFF - Partner 3'!K22+'NFR SFF - Partner 4'!K22+'NFR SFF - Partner 5'!K22+'NFR SFF - Partner 6'!K22+'NFR SFF - Partner 7'!K22+'NFR SFF - Partner 8'!K22+'NFR SFF - Partner 9'!K22+'NFR SFF - Partner 10'!K22","v":0},{"$f":"'NFR-budsjett-SFF'!L22+'NFR SFF - Partner 1'!L22+'NFR SFF - Partner 2'!L22+'NFR SFF - Partner 3'!L22+'NFR SFF - Partner 4'!L22+'NFR SFF - Partner 5'!L22+'NFR SFF - Partner 6'!L22+'NFR SFF - Partner 7'!L22+'NFR SFF - Partner 8'!L22+'NFR SFF - Partner 9'!L22+'NFR SFF - Partner 10'!L22","v":0},{"$f":"'NFR-budsjett-SFF'!M22+'NFR SFF - Partner 1'!M22+'NFR SFF - Partner 2'!M22+'NFR SFF - Partner 3'!M22+'NFR SFF - Partner 4'!M22+'NFR SFF - Partner 5'!M22+'NFR SFF - Partner 6'!M22+'NFR SFF - Partner 7'!M22+'NFR SFF - Partner 8'!M22+'NFR SFF - Partner 9'!M22+'NFR SFF - Partner 10'!M22","v":0},{"$f":"'NFR-budsjett-SFF'!N22+'NFR SFF - Partner 1'!N22+'NFR SFF - Partner 2'!N22+'NFR SFF - Partner 3'!N22+'NFR SFF - Partner 4'!N22+'NFR SFF - Partner 5'!N22+'NFR SFF - Partner 6'!N22+'NFR SFF - Partner 7'!N22+'NFR SFF - Partner 8'!N22+'NFR SFF - Partner 9'!N22+'NFR SFF - Partner 10'!N22","v":0},{"$f":"'NFR-budsjett-SFF'!O22+'NFR SFF - Partner 1'!O22+'NFR SFF - Partner 2'!O22+'NFR SFF - Partner 3'!O22+'NFR SFF - Partner 4'!O22+'NFR SFF - Partner 5'!O22+'NFR SFF - Partner 6'!O22+'NFR SFF - Partner 7'!O22+'NFR SFF - Partner 8'!O22+'NFR SFF - Partner 9'!O22+'NFR SFF - Partner 10'!O22","v":0},0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",{"$f":"'NFR-budsjett-SFF'!C23+'NFR SFF - Partner 1'!C23+'NFR SFF - Partner 2'!C23+'NFR SFF - Partner 3'!C23+'NFR SFF - Partner 4'!C23+'NFR SFF - Partner 5'!C23+'NFR SFF - Partner 6'!C23+'NFR SFF - Partner 7'!C23+'NFR SFF - Partner 8'!C23+'NFR SFF - Partner 9'!C23+'NFR SFF - Partner 10'!C23","v":0},{"$f":"'NFR-budsjett-SFF'!D23+'NFR SFF - Partner 1'!D23+'NFR SFF - Partner 2'!D23+'NFR SFF - Partner 3'!D23+'NFR SFF - Partner 4'!D23+'NFR SFF - Partner 5'!D23+'NFR SFF - Partner 6'!D23+'NFR SFF - Partner 7'!D23+'NFR SFF - Partner 8'!D23+'NFR SFF - Partner 9'!D23+'NFR SFF - Partner 10'!D23","v":0},{"$f":"'NFR-budsjett-SFF'!E23+'NFR SFF - Partner 1'!E23+'NFR SFF - Partner 2'!E23+'NFR SFF - Partner 3'!E23+'NFR SFF - Partner 4'!E23+'NFR SFF - Partner 5'!E23+'NFR SFF - Partner 6'!E23+'NFR SFF - Partner 7'!E23+'NFR SFF - Partner 8'!E23+'NFR SFF - Partner 9'!E23+'NFR SFF - Partner 10'!E23","v":4260900},{"$f":"'NFR-budsjett-SFF'!F23+'NFR SFF - Partner 1'!F23+'NFR SFF - Partner 2'!F23+'NFR SFF - Partner 3'!F23+'NFR SFF - Partner 4'!F23+'NFR SFF - Partner 5'!F23+'NFR SFF - Partner 6'!F23+'NFR SFF - Partner 7'!F23+'NFR SFF - Partner 8'!F23+'NFR SFF - Partner 9'!F23+'NFR SFF - Partner 10'!F23","v":8193400},{"$f":"'NFR-budsjett-SFF'!G23+'NFR SFF - Partner 1'!G23+'NFR SFF - Partner 2'!G23+'NFR SFF - Partner 3'!G23+'NFR SFF - Partner 4'!G23+'NFR SFF - Partner 5'!G23+'NFR SFF - Partner 6'!G23+'NFR SFF - Partner 7'!G23+'NFR SFF - Partner 8'!G23+'NFR SFF - Partner 9'!G23+'NFR SFF - Partner 10'!G23","v":8919400},{"$f":"'NFR-budsjett-SFF'!H23+'NFR SFF - Partner 1'!H23+'NFR SFF - Partner 2'!H23+'NFR SFF - Partner 3'!H23+'NFR SFF - Partner 4'!H23+'NFR SFF - Partner 5'!H23+'NFR SFF - Partner 6'!H23+'NFR SFF - Partner 7'!H23+'NFR SFF - Partner 8'!H23+'NFR SFF - Partner 9'!H23+'NFR SFF - Partner 10'!H23","v":5633500},{"$f":"'NFR-budsjett-SFF'!I23+'NFR SFF - Partner 1'!I23+'NFR SFF - Partner 2'!I23+'NFR SFF - Partner 3'!I23+'NFR SFF - Partner 4'!I23+'NFR SFF - Partner 5'!I23+'NFR SFF - Partner 6'!I23+'NFR SFF - Partner 7'!I23+'NFR SFF - Partner 8'!I23+'NFR SFF - Partner 9'!I23+'NFR SFF - Partner 10'!I23","v":1308450},{"$f":"'NFR-budsjett-SFF'!J23+'NFR SFF - Partner 1'!J23+'NFR SFF - Partner 2'!J23+'NFR SFF - Partner 3'!J23+'NFR SFF - Partner 4'!J23+'NFR SFF - Partner 5'!J23+'NFR SFF - Partner 6'!J23+'NFR SFF - Partner 7'!J23+'NFR SFF - Partner 8'!J23+'NFR SFF - Partner 9'!J23+'NFR SFF - Partner 10'!J23","v":0},{"$f":"'NFR-budsjett-SFF'!K23+'NFR SFF - Partner 1'!K23+'NFR SFF - Partner 2'!K23+'NFR SFF - Partner 3'!K23+'NFR SFF - Partner 4'!K23+'NFR SFF - Partner 5'!K23+'NFR SFF - Partner 6'!K23+'NFR SFF - Partner 7'!K23+'NFR SFF - Partner 8'!K23+'NFR SFF - Partner 9'!K23+'NFR SFF - Partner 10'!K23","v":0},{"$f":"'NFR-budsjett-SFF'!L23+'NFR SFF - Partner 1'!L23+'NFR SFF - Partner 2'!L23+'NFR SFF - Partner 3'!L23+'NFR SFF - Partner 4'!L23+'NFR SFF - Partner 5'!L23+'NFR SFF - Partner 6'!L23+'NFR SFF - Partner 7'!L23+'NFR SFF - Partner 8'!L23+'NFR SFF - Partner 9'!L23+'NFR SFF - Partner 10'!L23","v":0},{"$f":"'NFR-budsjett-SFF'!M23+'NFR SFF - Partner 1'!M23+'NFR SFF - Partner 2'!M23+'NFR SFF - Partner 3'!M23+'NFR SFF - Partner 4'!M23+'NFR SFF - Partner 5'!M23+'NFR SFF - Partner 6'!M23+'NFR SFF - Partner 7'!M23+'NFR SFF - Partner 8'!M23+'NFR SFF - Partner 9'!M23+'NFR SFF - Partner 10'!M23","v":0},{"$f":"'NFR-budsjett-SFF'!N23+'NFR SFF - Partner 1'!N23+'NFR SFF - Partner 2'!N23+'NFR SFF - Partner 3'!N23+'NFR SFF - Partner 4'!N23+'NFR SFF - Partner 5'!N23+'NFR SFF - Partner 6'!N23+'NFR SFF - Partner 7'!N23+'NFR SFF - Partner 8'!N23+'NFR SFF - Partner 9'!N23+'NFR SFF - Partner 10'!N23","v":0},{"$f":"'NFR-budsjett-SFF'!O23+'NFR SFF - Partner 1'!O23+'NFR SFF - Partner 2'!O23+'NFR SFF - Partner 3'!O23+'NFR SFF - Partner 4'!O23+'NFR SFF - Partner 5'!O23+'NFR SFF - Partner 6'!O23+'NFR SFF - Partner 7'!O23+'NFR SFF - Partner 8'!O23+'NFR SFF - Partner 9'!O23+'NFR SFF - Partner 10'!O23","v":0},28315650,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},378393.37253894855,5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":35533065.818414927},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan (i NOK 1000)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"'NFR-budsjett-SFF'!C30+'NFR SFF - Partner 1'!C30+'NFR SFF - Partner 2'!C30+'NFR SFF - Partner 3'!C30+'NFR SFF - Partner 4'!C30+'NFR SFF - Partner 5'!C30+'NFR SFF - Partner 6'!C30+'NFR SFF - Partner 7'!C30+'NFR SFF - Partner 8'!C30+'NFR SFF - Partner 9'!C30+'NFR SFF - Partner 10'!C30","v":0},{"$f":"'NFR-budsjett-SFF'!D30+'NFR SFF - Partner 1'!D30+'NFR SFF - Partner 2'!D30+'NFR SFF - Partner 3'!D30+'NFR SFF - Partner 4'!D30+'NFR SFF - Partner 5'!D30+'NFR SFF - Partner 6'!D30+'NFR SFF - Partner 7'!D30+'NFR SFF - Partner 8'!D30+'NFR SFF - Partner 9'!D30+'NFR SFF - Partner 10'!D30","v":378393.37253894855},{"$f":"'NFR-budsjett-SFF'!E30+'NFR SFF - Partner 1'!E30+'NFR SFF - Partner 2'!E30+'NFR SFF - Partner 3'!E30+'NFR SFF - Partner 4'!E30+'NFR SFF - Partner 5'!E30+'NFR SFF - Partner 6'!E30+'NFR SFF - Partner 7'!E30+'NFR SFF - Partner 8'!E30+'NFR SFF - Partner 9'!E30+'NFR SFF - Partner 10'!E30","v":5781357.2969847564},{"$f":"'NFR-budsjett-SFF'!F30+'NFR SFF - Partner 1'!F30+'NFR SFF - Partner 2'!F30+'NFR SFF - Partner 3'!F30+'NFR SFF - Partner 4'!F30+'NFR SFF - Partner 5'!F30+'NFR SFF - Partner 6'!F30+'NFR SFF - Partner 7'!F30+'NFR SFF - Partner 8'!F30+'NFR SFF - Partner 9'!F30+'NFR SFF - Partner 10'!F30","v":9759091.5848986711},{"$f":"'NFR-budsjett-SFF'!G30+'NFR SFF - Partner 1'!G30+'NFR SFF - Partner 2'!G30+'NFR SFF - Partner 3'!G30+'NFR SFF - Partner 4'!G30+'NFR SFF - Partner 5'!G30+'NFR SFF - Partner 6'!G30+'NFR SFF - Partner 7'!G30+'NFR SFF - Partner 8'!G30+'NFR SFF - Partner 9'!G30+'NFR SFF - Partner 10'!G30","v":10510237.050390363},{"$f":"'NFR-budsjett-SFF'!H30+'NFR SFF - Partner 1'!H30+'NFR SFF - Partner 2'!H30+'NFR SFF - Partner 3'!H30+'NFR SFF - Partner 4'!H30+'NFR SFF - Partner 5'!H30+'NFR SFF - Partner 6'!H30+'NFR SFF - Partner 7'!H30+'NFR SFF - Partner 8'!H30+'NFR SFF - Partner 9'!H30+'NFR SFF - Partner 10'!H30","v":7178890.7142183408},{"$f":"'NFR-budsjett-SFF'!I30+'NFR SFF - Partner 1'!I30+'NFR SFF - Partner 2'!I30+'NFR SFF - Partner 3'!I30+'NFR SFF - Partner 4'!I30+'NFR SFF - Partner 5'!I30+'NFR SFF - Partner 6'!I30+'NFR SFF - Partner 7'!I30+'NFR SFF - Partner 8'!I30+'NFR SFF - Partner 9'!I30+'NFR SFF - Partner 10'!I30","v":1925095.7993838461},{"$f":"'NFR-budsjett-SFF'!J30+'NFR SFF - Partner 1'!J30+'NFR SFF - Partner 2'!J30+'NFR SFF - Partner 3'!J30+'NFR SFF - Partner 4'!J30+'NFR SFF - Partner 5'!J30+'NFR SFF - Partner 6'!J30+'NFR SFF - Partner 7'!J30+'NFR SFF - Partner 8'!J30+'NFR SFF - Partner 9'!J30+'NFR SFF - Partner 10'!J30","v":0},{"$f":"'NFR-budsjett-SFF'!K30+'NFR SFF - Partner 1'!K30+'NFR SFF - Partner 2'!K30+'NFR SFF - Partner 3'!K30+'NFR SFF - Partner 4'!K30+'NFR SFF - Partner 5'!K30+'NFR SFF - Partner 6'!K30+'NFR SFF - Partner 7'!K30+'NFR SFF - Partner 8'!K30+'NFR SFF - Partner 9'!K30+'NFR SFF - Partner 10'!K30","v":0},{"$f":"'NFR-budsjett-SFF'!L30+'NFR SFF - Partner 1'!L30+'NFR SFF - Partner 2'!L30+'NFR SFF - Partner 3'!L30+'NFR SFF - Partner 4'!L30+'NFR SFF - Partner 5'!L30+'NFR SFF - Partner 6'!L30+'NFR SFF - Partner 7'!L30+'NFR SFF - Partner 8'!L30+'NFR SFF - Partner 9'!L30+'NFR SFF - Partner 10'!L30","v":0},{"$f":"'NFR-budsjett-SFF'!M30+'NFR SFF - Partner 1'!M30+'NFR SFF - Partner 2'!M30+'NFR SFF - Partner 3'!M30+'NFR SFF - Partner 4'!M30+'NFR SFF - Partner 5'!M30+'NFR SFF - Partner 6'!M30+'NFR SFF - Partner 7'!M30+'NFR SFF - Partner 8'!M30+'NFR SFF - Partner 9'!M30+'NFR SFF - Partner 10'!M30","v":0},{"$f":"'NFR-budsjett-SFF'!N30+'NFR SFF - Partner 1'!N30+'NFR SFF - Partner 2'!N30+'NFR SFF - Partner 3'!N30+'NFR SFF - Partner 4'!N30+'NFR SFF - Partner 5'!N30+'NFR SFF - Partner 6'!N30+'NFR SFF - Partner 7'!N30+'NFR SFF - Partner 8'!N30+'NFR SFF - Partner 9'!N30+'NFR SFF - Partner 10'!N30","v":0},{"$f":"'NFR-budsjett-SFF'!O30+'NFR SFF - Partner 1'!O30+'NFR SFF - Partner 2'!O30+'NFR SFF - Partner 3'!O30+'NFR SFF - Partner 4'!O30+'NFR SFF - Partner 5'!O30+'NFR SFF - Partner 6'!O30+'NFR SFF - Partner 7'!O30+'NFR SFF - Partner 8'!O30+'NFR SFF - Partner 9'!O30+'NFR SFF - Partner 10'!O30","v":0},{"$f":"SUM(C30:O30)","v":35533065.818414927},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",{"$f":"'NFR-budsjett-SFF'!C31+'NFR SFF - Partner 1'!C31+'NFR SFF - Partner 2'!C31+'NFR SFF - Partner 3'!C31+'NFR SFF - Partner 4'!C31+'NFR SFF - Partner 5'!C31+'NFR SFF - Partner 6'!C31+'NFR SFF - Partner 7'!C31+'NFR SFF - Partner 8'!C31+'NFR SFF - Partner 9'!C31+'NFR SFF - Partner 10'!C31","v":0},{"$f":"'NFR-budsjett-SFF'!D31+'NFR SFF - Partner 1'!D31+'NFR SFF - Partner 2'!D31+'NFR SFF - Partner 3'!D31+'NFR SFF - Partner 4'!D31+'NFR SFF - Partner 5'!D31+'NFR SFF - Partner 6'!D31+'NFR SFF - Partner 7'!D31+'NFR SFF - Partner 8'!D31+'NFR SFF - Partner 9'!D31+'NFR SFF - Partner 10'!D31","v":0},{"$f":"'NFR-budsjett-SFF'!E31+'NFR SFF - Partner 1'!E31+'NFR SFF - Partner 2'!E31+'NFR SFF - Partner 3'!E31+'NFR SFF - Partner 4'!E31+'NFR SFF - Partner 5'!E31+'NFR SFF - Partner 6'!E31+'NFR SFF - Partner 7'!E31+'NFR SFF - Partner 8'!E31+'NFR SFF - Partner 9'!E31+'NFR SFF - Partner 10'!E31","v":0},{"$f":"'NFR-budsjett-SFF'!F31+'NFR SFF - Partner 1'!F31+'NFR SFF - Partner 2'!F31+'NFR SFF - Partner 3'!F31+'NFR SFF - Partner 4'!F31+'NFR SFF - Partner 5'!F31+'NFR SFF - Partner 6'!F31+'NFR SFF - Partner 7'!F31+'NFR SFF - Partner 8'!F31+'NFR SFF - Partner 9'!F31+'NFR SFF - Partner 10'!F31","v":0},{"$f":"'NFR-budsjett-SFF'!G31+'NFR SFF - Partner 1'!G31+'NFR SFF - Partner 2'!G31+'NFR SFF - Partner 3'!G31+'NFR SFF - Partner 4'!G31+'NFR SFF - Partner 5'!G31+'NFR SFF - Partner 6'!G31+'NFR SFF - Partner 7'!G31+'NFR SFF - Partner 8'!G31+'NFR SFF - Partner 9'!G31+'NFR SFF - Partner 10'!G31","v":0},{"$f":"'NFR-budsjett-SFF'!H31+'NFR SFF - Partner 1'!H31+'NFR SFF - Partner 2'!H31+'NFR SFF - Partner 3'!H31+'NFR SFF - Partner 4'!H31+'NFR SFF - Partner 5'!H31+'NFR SFF - Partner 6'!H31+'NFR SFF - Partner 7'!H31+'NFR SFF - Partner 8'!H31+'NFR SFF - Partner 9'!H31+'NFR SFF - Partner 10'!H31","v":0},{"$f":"'NFR-budsjett-SFF'!I31+'NFR SFF - Partner 1'!I31+'NFR SFF - Partner 2'!I31+'NFR SFF - Partner 3'!I31+'NFR SFF - Partner 4'!I31+'NFR SFF - Partner 5'!I31+'NFR SFF - Partner 6'!I31+'NFR SFF - Partner 7'!I31+'NFR SFF - Partner 8'!I31+'NFR SFF - Partner 9'!I31+'NFR SFF - Partner 10'!I31","v":0},{"$f":"'NFR-budsjett-SFF'!J31+'NFR SFF - Partner 1'!J31+'NFR SFF - Partner 2'!J31+'NFR SFF - Partner 3'!J31+'NFR SFF - Partner 4'!J31+'NFR SFF - Partner 5'!J31+'NFR SFF - Partner 6'!J31+'NFR SFF - Partner 7'!J31+'NFR SFF - Partner 8'!J31+'NFR SFF - Partner 9'!J31+'NFR SFF - Partner 10'!J31","v":0},{"$f":"'NFR-budsjett-SFF'!K31+'NFR SFF - Partner 1'!K31+'NFR SFF - Partner 2'!K31+'NFR SFF - Partner 3'!K31+'NFR SFF - Partner 4'!K31+'NFR SFF - Partner 5'!K31+'NFR SFF - Partner 6'!K31+'NFR SFF - Partner 7'!K31+'NFR SFF - Partner 8'!K31+'NFR SFF - Partner 9'!K31+'NFR SFF - Partner 10'!K31","v":0},{"$f":"'NFR-budsjett-SFF'!L31+'NFR SFF - Partner 1'!L31+'NFR SFF - Partner 2'!L31+'NFR SFF - Partner 3'!L31+'NFR SFF - Partner 4'!L31+'NFR SFF - Partner 5'!L31+'NFR SFF - Partner 6'!L31+'NFR SFF - Partner 7'!L31+'NFR SFF - Partner 8'!L31+'NFR SFF - Partner 9'!L31+'NFR SFF - Partner 10'!L31","v":0},{"$f":"'NFR-budsjett-SFF'!M31+'NFR SFF - Partner 1'!M31+'NFR SFF - Partner 2'!M31+'NFR SFF - Partner 3'!M31+'NFR SFF - Partner 4'!M31+'NFR SFF - Partner 5'!M31+'NFR SFF - Partner 6'!M31+'NFR SFF - Partner 7'!M31+'NFR SFF - Partner 8'!M31+'NFR SFF - Partner 9'!M31+'NFR SFF - Partner 10'!M31","v":0},{"$f":"'NFR-budsjett-SFF'!N31+'NFR SFF - Partner 1'!N31+'NFR SFF - Partner 2'!N31+'NFR SFF - Partner 3'!N31+'NFR SFF - Partner 4'!N31+'NFR SFF - Partner 5'!N31+'NFR SFF - Partner 6'!N31+'NFR SFF - Partner 7'!N31+'NFR SFF - Partner 8'!N31+'NFR SFF - Partner 9'!N31+'NFR SFF - Partner 10'!N31","v":0},{"$f":"'NFR-budsjett-SFF'!O31+'NFR SFF - Partner 1'!O31+'NFR SFF - Partner 2'!O31+'NFR SFF - Partner 3'!O31+'NFR SFF - Partner 4'!O31+'NFR SFF - Partner 5'!O31+'NFR SFF - Partner 6'!O31+'NFR SFF - Partner 7'!O31+'NFR SFF - Partner 8'!O31+'NFR SFF - Partner 9'!O31+'NFR SFF - Partner 10'!O31","v":0},{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",{"$f":"'NFR-budsjett-SFF'!C32+'NFR SFF - Partner 1'!C32+'NFR SFF - Partner 2'!C32+'NFR SFF - Partner 3'!C32+'NFR SFF - Partner 4'!C32+'NFR SFF - Partner 5'!C32+'NFR SFF - Partner 6'!C32+'NFR SFF - Partner 7'!C32+'NFR SFF - Partner 8'!C32+'NFR SFF - Partner 9'!C32+'NFR SFF - Partner 10'!C32","v":0},{"$f":"'NFR-budsjett-SFF'!D32+'NFR SFF - Partner 1'!D32+'NFR SFF - Partner 2'!D32+'NFR SFF - Partner 3'!D32+'NFR SFF - Partner 4'!D32+'NFR SFF - Partner 5'!D32+'NFR SFF - Partner 6'!D32+'NFR SFF - Partner 7'!D32+'NFR SFF - Partner 8'!D32+'NFR SFF - Partner 9'!D32+'NFR SFF - Partner 10'!D32","v":0},{"$f":"'NFR-budsjett-SFF'!E32+'NFR SFF - Partner 1'!E32+'NFR SFF - Partner 2'!E32+'NFR SFF - Partner 3'!E32+'NFR SFF - Partner 4'!E32+'NFR SFF - Partner 5'!E32+'NFR SFF - Partner 6'!E32+'NFR SFF - Partner 7'!E32+'NFR SFF - Partner 8'!E32+'NFR SFF - Partner 9'!E32+'NFR SFF - Partner 10'!E32","v":0},{"$f":"'NFR-budsjett-SFF'!F32+'NFR SFF - Partner 1'!F32+'NFR SFF - Partner 2'!F32+'NFR SFF - Partner 3'!F32+'NFR SFF - Partner 4'!F32+'NFR SFF - Partner 5'!F32+'NFR SFF - Partner 6'!F32+'NFR SFF - Partner 7'!F32+'NFR SFF - Partner 8'!F32+'NFR SFF - Partner 9'!F32+'NFR SFF - Partner 10'!F32","v":0},{"$f":"'NFR-budsjett-SFF'!G32+'NFR SFF - Partner 1'!G32+'NFR SFF - Partner 2'!G32+'NFR SFF - Partner 3'!G32+'NFR SFF - Partner 4'!G32+'NFR SFF - Partner 5'!G32+'NFR SFF - Partner 6'!G32+'NFR SFF - Partner 7'!G32+'NFR SFF - Partner 8'!G32+'NFR SFF - Partner 9'!G32+'NFR SFF - Partner 10'!G32","v":0},{"$f":"'NFR-budsjett-SFF'!H32+'NFR SFF - Partner 1'!H32+'NFR SFF - Partner 2'!H32+'NFR SFF - Partner 3'!H32+'NFR SFF - Partner 4'!H32+'NFR SFF - Partner 5'!H32+'NFR SFF - Partner 6'!H32+'NFR SFF - Partner 7'!H32+'NFR SFF - Partner 8'!H32+'NFR SFF - Partner 9'!H32+'NFR SFF - Partner 10'!H32","v":0},{"$f":"'NFR-budsjett-SFF'!I32+'NFR SFF - Partner 1'!I32+'NFR SFF - Partner 2'!I32+'NFR SFF - Partner 3'!I32+'NFR SFF - Partner 4'!I32+'NFR SFF - Partner 5'!I32+'NFR SFF - Partner 6'!I32+'NFR SFF - Partner 7'!I32+'NFR SFF - Partner 8'!I32+'NFR SFF - Partner 9'!I32+'NFR SFF - Partner 10'!I32","v":0},{"$f":"'NFR-budsjett-SFF'!J32+'NFR SFF - Partner 1'!J32+'NFR SFF - Partner 2'!J32+'NFR SFF - Partner 3'!J32+'NFR SFF - Partner 4'!J32+'NFR SFF - Partner 5'!J32+'NFR SFF - Partner 6'!J32+'NFR SFF - Partner 7'!J32+'NFR SFF - Partner 8'!J32+'NFR SFF - Partner 9'!J32+'NFR SFF - Partner 10'!J32","v":0},{"$f":"'NFR-budsjett-SFF'!K32+'NFR SFF - Partner 1'!K32+'NFR SFF - Partner 2'!K32+'NFR SFF - Partner 3'!K32+'NFR SFF - Partner 4'!K32+'NFR SFF - Partner 5'!K32+'NFR SFF - Partner 6'!K32+'NFR SFF - Partner 7'!K32+'NFR SFF - Partner 8'!K32+'NFR SFF - Partner 9'!K32+'NFR SFF - Partner 10'!K32","v":0},{"$f":"'NFR-budsjett-SFF'!L32+'NFR SFF - Partner 1'!L32+'NFR SFF - Partner 2'!L32+'NFR SFF - Partner 3'!L32+'NFR SFF - Partner 4'!L32+'NFR SFF - Partner 5'!L32+'NFR SFF - Partner 6'!L32+'NFR SFF - Partner 7'!L32+'NFR SFF - Partner 8'!L32+'NFR SFF - Partner 9'!L32+'NFR SFF - Partner 10'!L32","v":0},{"$f":"'NFR-budsjett-SFF'!M32+'NFR SFF - Partner 1'!M32+'NFR SFF - Partner 2'!M32+'NFR SFF - Partner 3'!M32+'NFR SFF - Partner 4'!M32+'NFR SFF - Partner 5'!M32+'NFR SFF - Partner 6'!M32+'NFR SFF - Partner 7'!M32+'NFR SFF - Partner 8'!M32+'NFR SFF - Partner 9'!M32+'NFR SFF - Partner 10'!M32","v":0},{"$f":"'NFR-budsjett-SFF'!N32+'NFR SFF - Partner 1'!N32+'NFR SFF - Partner 2'!N32+'NFR SFF - Partner 3'!N32+'NFR SFF - Partner 4'!N32+'NFR SFF - Partner 5'!N32+'NFR SFF - Partner 6'!N32+'NFR SFF - Partner 7'!N32+'NFR SFF - Partner 8'!N32+'NFR SFF - Partner 9'!N32+'NFR SFF - Partner 10'!N32","v":0},{"$f":"'NFR-budsjett-SFF'!O32+'NFR SFF - Partner 1'!O32+'NFR SFF - Partner 2'!O32+'NFR SFF - Partner 3'!O32+'NFR SFF - Partner 4'!O32+'NFR SFF - Partner 5'!O32+'NFR SFF - Partner 6'!O32+'NFR SFF - Partner 7'!O32+'NFR SFF - Partner 8'!O32+'NFR SFF - Partner 9'!O32+'NFR SFF - Partner 10'!O32","v":0},0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":378393.37253894855},5781357.2969847564,9759091.5848986711,10510237.050390363,7178890.7142183408,1925095.7993838461,0,0,0,0,0,0,35533065.818414927,0]
[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",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",{"$f":"'NFR-budsjett-SFF'!C37+'NFR SFF - Partner 1'!C37+'NFR SFF - Partner 2'!C37+'NFR SFF - Partner 3'!C37+'NFR SFF - Partner 4'!C37+'NFR SFF - Partner 5'!C37+'NFR SFF - Partner 6'!C37+'NFR SFF - Partner 7'!C37+'NFR SFF - Partner 8'!C37+'NFR SFF - Partner 9'!C37+'NFR SFF - Partner 10'!C37","v":0},{"$f":"'NFR-budsjett-SFF'!D37+'NFR SFF - Partner 1'!D37+'NFR SFF - Partner 2'!D37+'NFR SFF - Partner 3'!D37+'NFR SFF - Partner 4'!D37+'NFR SFF - Partner 5'!D37+'NFR SFF - Partner 6'!D37+'NFR SFF - Partner 7'!D37+'NFR SFF - Partner 8'!D37+'NFR SFF - Partner 9'!D37+'NFR SFF - Partner 10'!D37","v":0},{"$f":"'NFR-budsjett-SFF'!E37+'NFR SFF - Partner 1'!E37+'NFR SFF - Partner 2'!E37+'NFR SFF - Partner 3'!E37+'NFR SFF - Partner 4'!E37+'NFR SFF - Partner 5'!E37+'NFR SFF - Partner 6'!E37+'NFR SFF - Partner 7'!E37+'NFR SFF - Partner 8'!E37+'NFR SFF - Partner 9'!E37+'NFR SFF - Partner 10'!E37","v":0},{"$f":"'NFR-budsjett-SFF'!F37+'NFR SFF - Partner 1'!F37+'NFR SFF - Partner 2'!F37+'NFR SFF - Partner 3'!F37+'NFR SFF - Partner 4'!F37+'NFR SFF - Partner 5'!F37+'NFR SFF - Partner 6'!F37+'NFR SFF - Partner 7'!F37+'NFR SFF - Partner 8'!F37+'NFR SFF - Partner 9'!F37+'NFR SFF - Partner 10'!F37","v":0},{"$f":"'NFR-budsjett-SFF'!G37+'NFR SFF - Partner 1'!G37+'NFR SFF - Partner 2'!G37+'NFR SFF - Partner 3'!G37+'NFR SFF - Partner 4'!G37+'NFR SFF - Partner 5'!G37+'NFR SFF - Partner 6'!G37+'NFR SFF - Partner 7'!G37+'NFR SFF - Partner 8'!G37+'NFR SFF - Partner 9'!G37+'NFR SFF - Partner 10'!G37","v":0},{"$f":"'NFR-budsjett-SFF'!H37+'NFR SFF - Partner 1'!H37+'NFR SFF - Partner 2'!H37+'NFR SFF - Partner 3'!H37+'NFR SFF - Partner 4'!H37+'NFR SFF - Partner 5'!H37+'NFR SFF - Partner 6'!H37+'NFR SFF - Partner 7'!H37+'NFR SFF - Partner 8'!H37+'NFR SFF - Partner 9'!H37+'NFR SFF - Partner 10'!H37","v":0},{"$f":"'NFR-budsjett-SFF'!I37+'NFR SFF - Partner 1'!I37+'NFR SFF - Partner 2'!I37+'NFR SFF - Partner 3'!I37+'NFR SFF - Partner 4'!I37+'NFR SFF - Partner 5'!I37+'NFR SFF - Partner 6'!I37+'NFR SFF - Partner 7'!I37+'NFR SFF - Partner 8'!I37+'NFR SFF - Partner 9'!I37+'NFR SFF - Partner 10'!I37","v":0},{"$f":"'NFR-budsjett-SFF'!J37+'NFR SFF - Partner 1'!J37+'NFR SFF - Partner 2'!J37+'NFR SFF - Partner 3'!J37+'NFR SFF - Partner 4'!J37+'NFR SFF - Partner 5'!J37+'NFR SFF - Partner 6'!J37+'NFR SFF - Partner 7'!J37+'NFR SFF - Partner 8'!J37+'NFR SFF - Partner 9'!J37+'NFR SFF - Partner 10'!J37","v":0},{"$f":"'NFR-budsjett-SFF'!K37+'NFR SFF - Partner 1'!K37+'NFR SFF - Partner 2'!K37+'NFR SFF - Partner 3'!K37+'NFR SFF - Partner 4'!K37+'NFR SFF - Partner 5'!K37+'NFR SFF - Partner 6'!K37+'NFR SFF - Partner 7'!K37+'NFR SFF - Partner 8'!K37+'NFR SFF - Partner 9'!K37+'NFR SFF - Partner 10'!K37","v":0},{"$f":"'NFR-budsjett-SFF'!L37+'NFR SFF - Partner 1'!L37+'NFR SFF - Partner 2'!L37+'NFR SFF - Partner 3'!L37+'NFR SFF - Partner 4'!L37+'NFR SFF - Partner 5'!L37+'NFR SFF - Partner 6'!L37+'NFR SFF - Partner 7'!L37+'NFR SFF - Partner 8'!L37+'NFR SFF - Partner 9'!L37+'NFR SFF - Partner 10'!L37","v":0},{"$f":"'NFR-budsjett-SFF'!M37+'NFR SFF - Partner 1'!M37+'NFR SFF - Partner 2'!M37+'NFR SFF - Partner 3'!M37+'NFR SFF - Partner 4'!M37+'NFR SFF - Partner 5'!M37+'NFR SFF - Partner 6'!M37+'NFR SFF - Partner 7'!M37+'NFR SFF - Partner 8'!M37+'NFR SFF - Partner 9'!M37+'NFR SFF - Partner 10'!M37","v":0},{"$f":"'NFR-budsjett-SFF'!N37+'NFR SFF - Partner 1'!N37+'NFR SFF - Partner 2'!N37+'NFR SFF - Partner 3'!N37+'NFR SFF - Partner 4'!N37+'NFR SFF - Partner 5'!N37+'NFR SFF - Partner 6'!N37+'NFR SFF - Partner 7'!N37+'NFR SFF - Partner 8'!N37+'NFR SFF - Partner 9'!N37+'NFR SFF - Partner 10'!N37","v":0},{"$f":"'NFR-budsjett-SFF'!O37+'NFR SFF - Partner 1'!O37+'NFR SFF - Partner 2'!O37+'NFR SFF - Partner 3'!O37+'NFR SFF - Partner 4'!O37+'NFR SFF - Partner 5'!O37+'NFR SFF - Partner 6'!O37+'NFR SFF - Partner 7'!O37+'NFR SFF - Partner 8'!O37+'NFR SFF - Partner 9'!O37+'NFR SFF - Partner 10'!O37","v":0},{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",{"$f":"'NFR-budsjett-SFF'!C38+'NFR SFF - Partner 1'!C38+'NFR SFF - Partner 2'!C38+'NFR SFF - Partner 3'!C38+'NFR SFF - Partner 4'!C38+'NFR SFF - Partner 5'!C38+'NFR SFF - Partner 6'!C38+'NFR SFF - Partner 7'!C38+'NFR SFF - Partner 8'!C38+'NFR SFF - Partner 9'!C38+'NFR SFF - Partner 10'!C38","v":0},{"$f":"'NFR-budsjett-SFF'!D38+'NFR SFF - Partner 1'!D38+'NFR SFF - Partner 2'!D38+'NFR SFF - Partner 3'!D38+'NFR SFF - Partner 4'!D38+'NFR SFF - Partner 5'!D38+'NFR SFF - Partner 6'!D38+'NFR SFF - Partner 7'!D38+'NFR SFF - Partner 8'!D38+'NFR SFF - Partner 9'!D38+'NFR SFF - Partner 10'!D38","v":0},{"$f":"'NFR-budsjett-SFF'!E38+'NFR SFF - Partner 1'!E38+'NFR SFF - Partner 2'!E38+'NFR SFF - Partner 3'!E38+'NFR SFF - Partner 4'!E38+'NFR SFF - Partner 5'!E38+'NFR SFF - Partner 6'!E38+'NFR SFF - Partner 7'!E38+'NFR SFF - Partner 8'!E38+'NFR SFF - Partner 9'!E38+'NFR SFF - Partner 10'!E38","v":0},{"$f":"'NFR-budsjett-SFF'!F38+'NFR SFF - Partner 1'!F38+'NFR SFF - Partner 2'!F38+'NFR SFF - Partner 3'!F38+'NFR SFF - Partner 4'!F38+'NFR SFF - Partner 5'!F38+'NFR SFF - Partner 6'!F38+'NFR SFF - Partner 7'!F38+'NFR SFF - Partner 8'!F38+'NFR SFF - Partner 9'!F38+'NFR SFF - Partner 10'!F38","v":0},{"$f":"'NFR-budsjett-SFF'!G38+'NFR SFF - Partner 1'!G38+'NFR SFF - Partner 2'!G38+'NFR SFF - Partner 3'!G38+'NFR SFF - Partner 4'!G38+'NFR SFF - Partner 5'!G38+'NFR SFF - Partner 6'!G38+'NFR SFF - Partner 7'!G38+'NFR SFF - Partner 8'!G38+'NFR SFF - Partner 9'!G38+'NFR SFF - Partner 10'!G38","v":0},{"$f":"'NFR-budsjett-SFF'!H38+'NFR SFF - Partner 1'!H38+'NFR SFF - Partner 2'!H38+'NFR SFF - Partner 3'!H38+'NFR SFF - Partner 4'!H38+'NFR SFF - Partner 5'!H38+'NFR SFF - Partner 6'!H38+'NFR SFF - Partner 7'!H38+'NFR SFF - Partner 8'!H38+'NFR SFF - Partner 9'!H38+'NFR SFF - Partner 10'!H38","v":0},{"$f":"'NFR-budsjett-SFF'!I38+'NFR SFF - Partner 1'!I38+'NFR SFF - Partner 2'!I38+'NFR SFF - Partner 3'!I38+'NFR SFF - Partner 4'!I38+'NFR SFF - Partner 5'!I38+'NFR SFF - Partner 6'!I38+'NFR SFF - Partner 7'!I38+'NFR SFF - Partner 8'!I38+'NFR SFF - Partner 9'!I38+'NFR SFF - Partner 10'!I38","v":0},{"$f":"'NFR-budsjett-SFF'!J38+'NFR SFF - Partner 1'!J38+'NFR SFF - Partner 2'!J38+'NFR SFF - Partner 3'!J38+'NFR SFF - Partner 4'!J38+'NFR SFF - Partner 5'!J38+'NFR SFF - Partner 6'!J38+'NFR SFF - Partner 7'!J38+'NFR SFF - Partner 8'!J38+'NFR SFF - Partner 9'!J38+'NFR SFF - Partner 10'!J38","v":0},{"$f":"'NFR-budsjett-SFF'!K38+'NFR SFF - Partner 1'!K38+'NFR SFF - Partner 2'!K38+'NFR SFF - Partner 3'!K38+'NFR SFF - Partner 4'!K38+'NFR SFF - Partner 5'!K38+'NFR SFF - Partner 6'!K38+'NFR SFF - Partner 7'!K38+'NFR SFF - Partner 8'!K38+'NFR SFF - Partner 9'!K38+'NFR SFF - Partner 10'!K38","v":0},{"$f":"'NFR-budsjett-SFF'!L38+'NFR SFF - Partner 1'!L38+'NFR SFF - Partner 2'!L38+'NFR SFF - Partner 3'!L38+'NFR SFF - Partner 4'!L38+'NFR SFF - Partner 5'!L38+'NFR SFF - Partner 6'!L38+'NFR SFF - Partner 7'!L38+'NFR SFF - Partner 8'!L38+'NFR SFF - Partner 9'!L38+'NFR SFF - Partner 10'!L38","v":0},{"$f":"'NFR-budsjett-SFF'!M38+'NFR SFF - Partner 1'!M38+'NFR SFF - Partner 2'!M38+'NFR SFF - Partner 3'!M38+'NFR SFF - Partner 4'!M38+'NFR SFF - Partner 5'!M38+'NFR SFF - Partner 6'!M38+'NFR SFF - Partner 7'!M38+'NFR SFF - Partner 8'!M38+'NFR SFF - Partner 9'!M38+'NFR SFF - Partner 10'!M38","v":0},{"$f":"'NFR-budsjett-SFF'!N38+'NFR SFF - Partner 1'!N38+'NFR SFF - Partner 2'!N38+'NFR SFF - Partner 3'!N38+'NFR SFF - Partner 4'!N38+'NFR SFF - Partner 5'!N38+'NFR SFF - Partner 6'!N38+'NFR SFF - Partner 7'!N38+'NFR SFF - Partner 8'!N38+'NFR SFF - Partner 9'!N38+'NFR SFF - Partner 10'!N38","v":0},{"$f":"'NFR-budsjett-SFF'!O38+'NFR SFF - Partner 1'!O38+'NFR SFF - Partner 2'!O38+'NFR SFF - Partner 3'!O38+'NFR SFF - Partner 4'!O38+'NFR SFF - Partner 5'!O38+'NFR SFF - Partner 6'!O38+'NFR SFF - Partner 7'!O38+'NFR SFF - Partner 8'!O38+'NFR SFF - Partner 9'!O38+'NFR SFF - Partner 10'!O38","v":0},0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SFF-tilleggsfin.eksist.","index":23,"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)"]
[]
[]
[]
["Finansieringsplan","Prosjektnummer",{"$f":"'NFR-budsjett-SFF'!C3","v":2024},{"$f":"C5+1","v":2025},{"$f":"D5+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"M5+1","v":2035},{"$f":"N5+1","v":2036},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:O6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:O7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,{"$f":"SUM(C6:C13)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N6:N13)","v":0},0,{"$f":"SUM(P6:P13)","v":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",{"$f":"[4]Tabeller!B46","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!D45","v":1},{"$f":"[4]Tabeller!E45","v":1.03},{"$f":"[4]Tabeller!F45","v":1.0609},{"$f":"[4]Tabeller!G45","v":1.092727},{"$f":"[4]Tabeller!H45","v":1.1255088100000001},{"$f":"[4]Tabeller!I45","v":1.1592740743000001},{"$f":"[4]Tabeller!J45","v":1.1940522965290001},{"$f":"[4]Tabeller!K45","v":1.2298738654248702},{"$f":"[4]Tabeller!L45","v":1.2667700813876164},{"$f":"[4]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,{"$f":"'[4]SFF-basis'!AJ53","v":2013},{"$f":"'[4]SFF-basis'!AK53","v":2014},{"$f":"'[4]SFF-basis'!AL53","v":2015},{"$f":"'[4]SFF-basis'!AM53","v":2016},{"$f":"'[4]SFF-basis'!AN53","v":2017},{"$f":"'[4]SFF-basis'!AO53","v":2018},{"$f":"'[4]SFF-basis'!AP53","v":2019},{"$f":"'[4]SFF-basis'!AQ53","v":2020},{"$f":"'[4]SFF-basis'!AR53","v":2021},{"$f":"'[4]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,{"$f":"[4]Tabeller!$C12/1000*C55*AG$28","v":0},{"$f":"[4]Tabeller!$C12/1000*D55*AH$28","v":0},{"$f":"[4]Tabeller!$C12/1000*E55*AI$28","v":0},{"$f":"[4]Tabeller!$C12/1000*F55*AJ$28","v":0},{"$f":"[4]Tabeller!$C12/1000*G55*AK$28","v":0},{"$f":"[4]Tabeller!$C12/1000*H55*AL$28","v":0},{"$f":"[4]Tabeller!$C12/1000*I55*AM$28","v":0},{"$f":"[4]Tabeller!$C12/1000*J55*AN$28","v":0},{"$f":"[4]Tabeller!$C12/1000*K55*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C14/1000*C56*AG$28","v":0},{"$f":"[4]Tabeller!$C14/1000*D56*AH$28","v":0},{"$f":"[4]Tabeller!$C14/1000*E56*AI$28","v":0},{"$f":"[4]Tabeller!$C14/1000*F56*AJ$28","v":0},{"$f":"[4]Tabeller!$C14/1000*G56*AK$28","v":0},{"$f":"[4]Tabeller!$C14/1000*H56*AL$28","v":0},{"$f":"[4]Tabeller!$C14/1000*I56*AM$28","v":0},{"$f":"[4]Tabeller!$C14/1000*J56*AN$28","v":0},{"$f":"[4]Tabeller!$C14/1000*K56*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C15/1000*C57*AG$28","v":0},{"$f":"[4]Tabeller!$C15/1000*D57*AH$28","v":0},{"$f":"[4]Tabeller!$C15/1000*E57*AI$28","v":0},{"$f":"[4]Tabeller!$C15/1000*F57*AJ$28","v":0},{"$f":"[4]Tabeller!$C15/1000*G57*AK$28","v":0},{"$f":"[4]Tabeller!$C15/1000*H57*AL$28","v":0},{"$f":"[4]Tabeller!$C15/1000*I57*AM$28","v":0},{"$f":"[4]Tabeller!$C15/1000*J57*AN$28","v":0},{"$f":"[4]Tabeller!$C15/1000*K57*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C16/1000*C58*AG$28","v":0},{"$f":"[4]Tabeller!$C16/1000*D58*AH$28","v":0},{"$f":"[4]Tabeller!$C16/1000*E58*AI$28","v":0},{"$f":"[4]Tabeller!$C16/1000*F58*AJ$28","v":0},{"$f":"[4]Tabeller!$C16/1000*G58*AK$28","v":0},{"$f":"[4]Tabeller!$C16/1000*H58*AL$28","v":0},{"$f":"[4]Tabeller!$C16/1000*I58*AM$28","v":0},{"$f":"[4]Tabeller!$C16/1000*J58*AN$28","v":0},{"$f":"[4]Tabeller!$C16/1000*K58*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C17/1000*C59*AG$28","v":0},{"$f":"[4]Tabeller!$C17/1000*D59*AH$28","v":0},{"$f":"[4]Tabeller!$C17/1000*E59*AI$28","v":0},{"$f":"[4]Tabeller!$C17/1000*F59*AJ$28","v":0},{"$f":"[4]Tabeller!$C17/1000*G59*AK$28","v":0},{"$f":"[4]Tabeller!$C17/1000*H59*AL$28","v":0},{"$f":"[4]Tabeller!$C17/1000*I59*AM$28","v":0},{"$f":"[4]Tabeller!$C17/1000*J59*AN$28","v":0},{"$f":"[4]Tabeller!$C17/1000*K59*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C18/1000*C60*AG$28","v":0},{"$f":"[4]Tabeller!$C18/1000*D60*AH$28","v":0},{"$f":"[4]Tabeller!$C18/1000*E60*AI$28","v":0},{"$f":"[4]Tabeller!$C18/1000*F60*AJ$28","v":0},{"$f":"[4]Tabeller!$C18/1000*G60*AK$28","v":0},{"$f":"[4]Tabeller!$C18/1000*H60*AL$28","v":0},{"$f":"[4]Tabeller!$C18/1000*I60*AM$28","v":0},{"$f":"[4]Tabeller!$C18/1000*J60*AN$28","v":0},{"$f":"[4]Tabeller!$C18/1000*K60*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C19/1000*C61*AG$28","v":0},{"$f":"[4]Tabeller!$C19/1000*D61*AH$28","v":0},{"$f":"[4]Tabeller!$C19/1000*E61*AI$28","v":0},{"$f":"[4]Tabeller!$C19/1000*F61*AJ$28","v":0},{"$f":"[4]Tabeller!$C19/1000*G61*AK$28","v":0},{"$f":"[4]Tabeller!$C19/1000*H61*AL$28","v":0},{"$f":"[4]Tabeller!$C19/1000*I61*AM$28","v":0},{"$f":"[4]Tabeller!$C19/1000*J61*AN$28","v":0},{"$f":"[4]Tabeller!$C19/1000*K61*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C20/1000*C62*AG$28","v":0},{"$f":"[4]Tabeller!$C20/1000*D62*AH$28","v":0},{"$f":"[4]Tabeller!$C20/1000*E62*AI$28","v":0},{"$f":"[4]Tabeller!$C20/1000*F62*AJ$28","v":0},{"$f":"[4]Tabeller!$C20/1000*G62*AK$28","v":0},{"$f":"[4]Tabeller!$C20/1000*H62*AL$28","v":0},{"$f":"[4]Tabeller!$C20/1000*I62*AM$28","v":0},{"$f":"[4]Tabeller!$C20/1000*J62*AN$28","v":0},{"$f":"[4]Tabeller!$C20/1000*K62*AO$28","v":0},{"$f":"[4]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":"[4]Tabeller!$C21/1000*C63*AG$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*D63*AH$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*E63*AI$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*F63*AJ$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*G63*AK$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*H63*AL$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*I63*AM$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*J63*AN$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$C21/1000*K63*AO$28","v":{"$error":"#REF!"}},{"$f":"[4]Tabeller!$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":24,"n_rows":20,"n_cols":16,"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)"]
[]
["Finansieringsplan","Kommentar",{"$f":"'NFR-budsjett-SFF'!C3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"M3+1","v":2035},{"$f":"N3+1","v":2036},"Sum"]
["NFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,{"$f":"SUM(C4:C15)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N4:N15)","v":0},0,0]
[]
[]
["Referanseliste:"]
[null,null,null,"Navn på finansiør",null,null,null,"Institusjon/bedrift"]

{"sheet":"Eksternt tilbud oppdrag","index":25,"n_rows":71,"n_cols":12,"rows_kept":71,"cut":false,"hidden":true,"merged":[[3,2,3,7],[4,1,4,6],[5,1,5,6],[22,2,22,7],[23,1,23,6],[24,1,24,6],[70,2,70,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[65,2,65,3],[69,2,69,3],[66,2,66,3],[67,2,67,3],[68,2,68,3]]}
["Tilbudsalternativ 1: "]
[]
[]
["Prosjekteier (instituttnavn)",{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":"Susanne Viefers"}]
["Prosjekttittel",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
["Prosjektleder",{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":"Eirik Gramstad"}]
[]
["Budsjett selvkost (hele kroner)",{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$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!$B$39*Registrering!$B$40)","v":0},{"$f":"SUM(B9:K9)","v":0}]
["Lab.arbeid/feltundersøkelser/mv.",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!K4:K139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!L4:L139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!M4:M139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltunNrsøkelser\",'Budsjett oppdrag'!N4:N139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltunNrsøkelser\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltunNrsøkelser\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!O4:O139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!P4:P139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!Q4:Q139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!R4:R139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!S4:S139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!T4:T139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Lab./feltundersøkelser\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$39*Registrering!$B$40))","v":0},0]
["Reiser/konferanser/mv.",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!K4:K139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!L4:L139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!M4:M139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!N4:N139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!O4:O139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!P4:P139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!Q4:Q139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!R4:R139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!S4:S139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!T4:T139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Reiser/konferanser/mv.\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$39*Registrering!$B$40))","v":0},0]
["Andre driftskostnader",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!K4:K139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!L4:L139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!M4:M139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!N4:N139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!O4:O139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!P4:P139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!Q4:Q139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!R4:R139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!S4:S139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!T4:T139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Andre driftskostnader\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$39*Registrering!$B$40))","v":0},0]
["Innkjøp av eksterne FoU-tjenester",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoU-tjenester\",'Budsjett oppdrag'!K4:K139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoU-tjenester\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoU-tjenester\",'Budsjett oppdrag'!K4:K139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!L4:L139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!L4:L139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!M4:M139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!M4:M139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!N4:N139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!N4:N139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!O4:O139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!O4:O139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!P4:P139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!P4:P139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!Q4:Q139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!Q4:Q139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!R4:R139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!R4:R139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!S4:S139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!S4:S139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!T4:T139)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Innkjøp av FoUtjenester\",'Budsjett oppdrag'!T4:T139)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"SUM(B13:K13)","v":0}]
["Investeringer (utstyr)",{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!K4:K140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!K4:K140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!L4:L140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!L4:L140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!M4:M140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!M4:M140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!N4:N140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!N4:N140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!O4:O140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!O4:O140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!P4:P140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!P4:P140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!Q4:Q140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!Q4:Q140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!R4:R140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!R4:R140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!S4:S140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!S4:S140)*(Registrering!$B$39*Registrering!$B$40))","v":0},{"$f":"(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!T4:T140)*(1+Registrering!$B$39))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$40))+(SUMIF('Budsjett oppdrag'!$B$4:$B$139,\"Investeringer (utstyr)\",'Budsjett oppdrag'!T4:T140)*(Registrering!$B$39*Registrering!$B$40))","v":0},0]
["Viderefordelte midler",{"$f":"('Budsjett oppdrag'!K14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!K14)*Registrering!$B46+('Budsjett oppdrag'!K14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!L14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!L14)*Registrering!$B46+('Budsjett oppdrag'!L14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!M14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!M14)*Registrering!$B46+('Budsjett oppdrag'!M14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!N14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!N14)*Registrering!$B46+('Budsjett oppdrag'!N14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!O14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!O14)*Registrering!$B46+('Budsjett oppdrag'!O14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!P14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!P14)*Registrering!$B46+('Budsjett oppdrag'!P14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!Q14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!Q14)*Registrering!$B46+('Budsjett oppdrag'!Q14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!R14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!R14)*Registrering!$B46+('Budsjett oppdrag'!R14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!S14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!S14)*Registrering!$B46+('Budsjett oppdrag'!S14)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!T14)*(1+Registrering!$B$39)+('Budsjett oppdrag'!T14)*Registrering!$B46+('Budsjett oppdrag'!T14)*(Registrering!$B$39*Registrering!$B$40)","v":0},0]
["Leiested",{"$f":"('Budsjett oppdrag'!K15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!K15)*Registrering!$B40+('Budsjett oppdrag'!K15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!L15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!L15)*Registrering!$B40+('Budsjett oppdrag'!L15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!M15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!M15)*Registrering!$B40+('Budsjett oppdrag'!M15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!N15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!N15)*Registrering!$B40+('Budsjett oppdrag'!N15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!O15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!O15)*Registrering!$B40+('Budsjett oppdrag'!O15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!P15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!P15)*Registrering!$B40+('Budsjett oppdrag'!P15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!Q15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!Q15)*Registrering!$B40+('Budsjett oppdrag'!Q15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!R15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!R15)*Registrering!$B40+('Budsjett oppdrag'!R15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!S15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!S15)*Registrering!$B40+('Budsjett oppdrag'!S15)*(Registrering!$B$39*Registrering!$B$40)","v":0},{"$f":"('Budsjett oppdrag'!T15)*(1+Registrering!$B$39)+('Budsjett oppdrag'!T15)*Registrering!$B40+('Budsjett oppdrag'!T15)*(Registrering!$B$39*Registrering!$B$40)","v":0},0]
["Budsjett ekslusiv mva",{"$f":"SUM(B9:B16)","v":0},{"$f":"SUM(C9:C16)","v":0},0,0,0,0,0,0,0,0,0]
["Budsjett inklusiv mva",{"$f":"B17*(1+Registrering!$B$41)","v":0},{"$f":"C17*(1+Registrering!$B$41)","v":0},{"$f":"D17*(1+Registrering!$B$41)","v":0},{"$f":"E17*(1+Registrering!$B$41)","v":0},{"$f":"F17*(1+Registrering!$B$41)","v":0},{"$f":"G17*(1+Registrering!$B$41)","v":0},{"$f":"H17*(1+Registrering!$B$41)","v":0},{"$f":"I17*(1+Registrering!$B$41)","v":0},{"$f":"J17*(1+Registrering!$B$41)","v":0},{"$f":"K17*(1+Registrering!$B$41)","v":0},{"$f":"SUM(B18:K18)","v":0}]
[]
["Tilbudsalternativ 2: "]
[]
[]
["Prosjekteier (instituttnavn)",{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":"Susanne Viefers"}]
["Prosjekttittel",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
["Prosjektleder",{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":"Eirik Gramstad"}]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$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(A34=\"\",\"\",IF('Budsjett oppdrag'!J10=0,\"\",'Budsjett oppdrag'!J10))","v":""},{"$f":"IF(A34=\"\",\"\",('Budsjett oppdrag'!G10+('Budsjett oppdrag'!G10*Registrering!$B$39))+(('Budsjett oppdrag'!G10*Registrering!$B$40)+('Budsjett oppdrag'!G10*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A34=\"\",\"\",'Budsjett oppdrag'!C10)","v":""},{"$f":"IF(A34=\"\",\"\",IF(D34>0,C34*D34,\"\"))","v":""},{"$f":"IF(A34=\"\",\"\",C34+(C34*Registrering!$B$41))","v":""},{"$f":"D34","v":""},{"$f":"IF(A34=\"\",\"\",IF(G34>0,F34*G34,\"\"))","v":""}]
[{"$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(A35=\"\",\"\",IF('Budsjett oppdrag'!J11=0,\"\",'Budsjett oppdrag'!J11))","v":""},{"$f":"IF(A35=\"\",\"\",('Budsjett oppdrag'!G11+('Budsjett oppdrag'!G11*Registrering!$B$39))+(('Budsjett oppdrag'!G11*Registrering!$B$40)+('Budsjett oppdrag'!G11*Registrering!$C$39)*Registrering!$C$40))","v":""},{"$f":"IF(A35=\"\",\"\",'Budsjett oppdrag'!C11)","v":""},"",{"$f":"IF(A35=\"\",\"\",C35+(C35*Registrering!$B$41))","v":""},"",""]
["Sum",null,null,{"$f":"SUM(D28:D35)","v":0},{"$f":"SUM(E28:E35)","v":0},null,0,0]
[]
["Driftskostnader",null,null,null,"Pris ekskl mva.","Pris inkl. mva",null,"Totalt"]
["Lab.arbeid/feltundersøkelser/mv.",null,null,null,{"$f":"L10","v":0},{"$f":"E39+(E39*Registrering!$B$41)","v":0},null,{"$f":"F39","v":0}]
["Reiser/konferanser/mv.",null,null,null,{"$f":"L11","v":0},{"$f":"E40+(E40*Registrering!$B$41)","v":0},null,{"$f":"F40","v":0}]
["Andre driftskostnader",null,null,null,{"$f":"L12","v":0},{"$f":"E41+(E41*Registrering!$B$41)","v":0},null,0]
["Innkjøp av eksterne FoU-tjenester",null,null,null,{"$f":"L13","v":0},{"$f":"E42+(E42*Registrering!$B$41)","v":0},null,0]
["SUM",{"$f":"IF(Registrering!B26=\"\",\"\",Registrering!B26)","v":"KI"},null,null,{"$f":"SUM(E39:E42)","v":0},{"$f":"SUM(F39:F42)","v":0},null,{"$f":"SUM(H39:H42)","v":0}]
[null,{"$f":"IF(Registrering!B24=\"\",\"\",Registrering!B24)","v":""}]
["Totalt",{"$f":"IF(Registrering!B25=\"\",\"\",Registrering!B25)","v":"NFR"},null,null,"Totalt ekskl mva",null,null,"Inkl mva"]
["SUM",null,null,null,{"$f":"E43+E36","v":0},null,null,{"$f":"H43+H36","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Tilbudsalternativ 2: "]
[]
[]
["Prosjekteier (instituttnavn)",{"$f":"IF(Registrering!B5=\"\",\"\",Registrering!B5)","v":"Susanne Viefers"}]
["Prosjekttittel",{"$f":"IF(Registrering!B3=\"\",\"\",Registrering!B3)","v":"Haiex "}]
["Prosjektleder",{"$f":"IF(Registrering!B4=\"\",\"\",Registrering!B4)","v":"Eirik Gramstad"}]
[]
["Budsjett (hele kroner)",null,"Totalsum"]
["Personal- og indirekte kostnader",null,{"$f":"L9","v":0}]
["Lab.arbeid/feltundersøkelser/mv.",null,{"$f":"L10","v":0}]
["Reiser/konferanser/mv.",null,{"$f":"L11","v":0}]
["Andre driftskostnader",null,{"$f":"L12","v":0}]
["Innkjøp av eksterne FoU-tjenester",null,{"$f":"L13","v":0}]
["Investeringer (utstyr)",null,{"$f":"L14","v":0}]
["Viderefordelte midler",null,0]
["Leiested",null,0]
["Budsjett ekskl. mva",null,{"$f":"L17","v":0}]
["Budsjett inkl. mva",null,0]

{"sheet":"Endringslogg","index":26,"n_rows":59,"n_cols":3,"rows_kept":59,"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 er sendt til testing","Dag"]
["2018-08-13","Rettet opp slik at Egenfinansiert 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"]
["2018-09-26","Klargjort for publisering","Dag"]
["2018-11-16","NFR-partner 3 blei kalkulert dobbelt i NFR-inkl partnere. Retta opp","Dag"]
["2018-11-16","Valg \"Annet unntak…\" fjerna fra rad 42 i Registrering","Dag"]
["2019-01-09","Lagt inn startår 2019, nye rundsummer og lønnstigning for 2019","Dag"]
["2019-01-10","Lagt inn nye satser for utenlandsstipend","Dag"]
["2019-02-28","Feil som summerte partner 3 to ganger er rettet opp","Dag"]
["2019-02-28","Egenandel inkluderes ikke i Budsjett linje 63","Dag"]
["2019-02-28","Sats for eksternt fin. OH fremkommer nå kun for Øvrige","Dag"]
["2019-02-28","Stipender er nå på drift, var på personal","Dag"]
["2019-02-28","Timelønn, nå kommer alt under Timebasert lønn, før noe på Forsker","Dag"]
["2019-03-12","Prosjektleder/adm.leder kommer nå under Forsker, før Timebasert lønn","Dag"]
["2019-03-12","Stipender trekt ut fra NFR-budsjett andre driftskostnader på rad 36","Dag"]
["2020-08-04","Lagt inn mulighet for å bruke 13 år på SFF","Dag"]
["2020-08-29","Retta formler i NFR-Budsjett SFF","Dag"]
["2020-12-07","Retta feil som viste Forsker dobbelt og minus på Timebasert lønnn i","Dag"]
[null,"fane NFR-budsjett"]
["2020-12-09","Rettet på noen småfeil i FL-malen","Dag"]
["2022-11-03","Endret metoden for beregning av lønnskostander til å bli mer lik BOAPRO","Ole Magnus"]
["2022-11-30","Oppdatert rundsummer for 2023-","Ole Magnus"]
["2022-01-13","Fanene \"Budsjett\" og \"Budsjett_FL\" oppdatert for at teknisk/adm-personell\n ikke skal trigge finansiering over rundsum på NFR-prosjekter"]

{"sheet":"NFR - Partner 1","index":27,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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":28,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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":29,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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":30,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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":31,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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":32,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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 7","index":33,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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 8","index":34,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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 9","index":35,"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,{"$f":"Budsjett!K3","v":2024},{"$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},{"$f":"Budsjett!U3","v":2034},"Sum"]
[null,"Personal- og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,{"$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":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Prosjektcontroller!N20","v":0},0]
[null,"Total",{"$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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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 10","index":36,"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,{"$f":"Budsjett!K3","v":2024},{"$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,"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,{"$f":"[5]Budsjett!U42+[5]Budsjett!U43","v":0},0]
[null,"Andre direkte kostnader",null,null,null,null,null,null,null,null,null,null,{"$f":"[5]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!,[5]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,{"$f":"-IF(#REF!=\"Fast beløp\",#REF!,[5]Budsjett!DY56)","v":{"$error":"#REF!"}},0,0]
[null,"Fra NFR",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF([5]Registrering!$B$28=\"Fast beløp\",[5]Budsjett!U51,[5]Budsjett!DL56)","v":44545203.039196923},0,0]
[null,"Total",{"$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,{"$f":"-SUMIF([5]Budsjett!$DA$32:$DA$34,#REF!,[5]Budsjett!DL32:DL34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C31:L31)","v":0}]
[null,"Stipendiat",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C32:L32)","v":0}]
[null,"Postdoktor/Forsker",null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF([5]Budsjett!$DA$4:$DA$14,#REF!,[5]Budsjett!DL4:DL14)","v":{"$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 SFF - Partner 1","index":37,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 2","index":38,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 3","index":39,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 4","index":40,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 5","index":41,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 6","index":42,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 7","index":43,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 8","index":44,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 9","index":45,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NFR SFF - Partner 10","index":46,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":true,"merged":[[33,1,33,16]]}
[null,"Konsolidert budsjett (kun basis) til SFF søknaden",null,"Samarbeidspartner:",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,null,null,"Kostnadsplan"]
[null,"Kostnadsplan",{"$f":"Budsjett!K3","v":2024},{"$f":"C3+1","v":2025},{"$f":"D3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år",null,"Kostnadsplanen skal være tilpasset den faglige fremdriftsplan, slik denne fremgår av fremdriftsplanen"]
[null,"Personal og indirekte kostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:O4)","v":0},{"$f":"SUM(K4:O4)","v":0},null,"og prosjektbeskrivelsen, og gi totalkostnadene for gjennomføring av SFFprosjektet,"]
[null,"Innkjøp av FoU tjenester",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:O5)","v":0},{"$f":"SUM(K5:O5)","v":0},null,"og ikke bare de kostnader som søkes dekket av Forskningsrådet. Kostnadsplanen"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"skal knyttes til personalkostnader og indirekte kostnader, innkjøp av FoU-tjenester, utstyr og"]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre driftskostnader. Kostnadene i andre 5-års-periode summeres og føres samlet opp i kolonnene"]
[null,"Total",{"$f":"SUM(C4:C7)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q4:Q7)","v":0},null,"som følger etter første 5-års-periode."]
[]
[null,"Kostnadssted/Sektor",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Næringsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:O11)","v":0},{"$f":"SUM(K11:O11)","v":0},null,"Kostnadssted"]
[null,"Instituttsektoren",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:O12)","v":0},0,null,"I denne rubrikken angis i hvilken sektor pengene skal brukes."]
[null,"UoH-sektoren",{"$f":"C8-C11-C12-C14-C15","v":0},{"$f":"D8-D11-D12-D14-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Andre aktører",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Utland",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Egne midler ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:O19)","v":0},{"$f":"SUM(K19:O19)","v":0},null,"Finansieringsplan"]
[null,"Internasjonale midler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":0},0,null,"I den endelige søknad forutsettes finansieringsplanen å bygge på konkrete og realistiske forutsetninger."]
[null,"Andre offentlige midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Finansieringsplanen skal beskrive hvorledes kostnadene for SFF-prosjektet skal"]
[null,"Andre private midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"finansieres, i form av egne midler (egenandel), internasjonale midler, andre offentlige midler,"]
[null,"NFR- midler",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"andre private midler samt beløpet som søkes fra Norges forskningsråd. Bidrag fra samarbeidspartnere"]
[null,"Total SFF basis finansiering",{"$f":"C8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M8","v":0},{"$f":"N8","v":0},0,{"$f":"SUM(P19:P23)","v":0},0,null,"bør spesifiseres. Beløpene for andre 5-års-periode summeres og føres samlet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp i kolonnene som følger etter første 5-års-periode."]
[]
[]
[]
[null,"Total SFF Finansieringsplan",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"SFF Basis finansiering",{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:O30)","v":0},{"$f":"SUM(K30:O30)","v":0}]
[null,"Inntekter fra eksisterende prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:O31)","v":0},0]
[null,"Inntekter fra estimerte fremtidige prosjekter **",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total SFF finansiering",{"$f":"SUM(C30:C32)","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"** Det er kun de eksterne inntektene som skal oppgis. Eventuell egenfinansiering fra SFF'ets basis til underliggende eksterne prosjekter skal ikke inkluderes her. Tallstørrelsene bør være optimistiske og realistiske, og vil være noe av grunnlaget for midtveisevalueringen.\n KD har en forventning om at SFF'er skal generere nye prosjektinntekter, men det er ikke satt noe målkrav (uttalelse fra NFR)."]
[]
[null,"Spesifikasjon av særskilt høye driftskostnader (legges inn manuelt)",{"$f":"C3","v":2024},{"$f":"D3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,"Sum","Siste 5 år"]
[null,"Utstyr (leiested)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:O37)","v":0},{"$f":"SUM(K37:O37)","v":0}]
[null,"Andre driftskostnader",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Totale kostnader",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]