{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Instruktioner","Sammanställning budget","Huvudsökande","Annan part 1-Ta ej bort","Annan part 2-Ta ej bort","Annan part 3-Ta ej bort","Annan part 4-Ta ej bort"],"read":"whole","date_system":"1900"}

{"sheet":"Instruktioner","index":0,"n_rows":3,"n_cols":1,"rows_kept":3,"merged":[[2,0,2,14]]}
["Instruktioner"]
[]
["Redogör för projektets budget. Läs igenom instruktionerna nedan innan du börjar fylla i. Vid frågor, kontakta forskning@msb.se.\n\nGör så här:\n1. Fyll i budgeterade kostnader under flikarna \"Huvudsökande\" och \"Annan part\". Fyll i vita rutor. Blå rutor beräknas automatiskt. Ytterligare instruktioner finns på flikarna \"Huvudsökande\" och \"Annan part\". Om projektet har flera parter än det finns flikar - kontakta forskning@msb.se.\n\n2. På fliken \"Sammanställning budget\" sammanställs text och belopp automatiskt från övriga flikar. Så inget fylls i här. \nOBS: Ta inte bort några flikar - då fungerar inte formlerna för summeringarna under fliken \"Sammanställning budget\".\n\nAtt tänka på:\n- MSB ger full kostnadstäckning, för direkta och indirekt kostnader kopplat till forskningsprojektet. Ange den procentsats för OH-påslag som ditt lärosäte/forskningsinstitut tillämpar.\n\n- Stödberättigande kostnader ska vara uppkomna inom projekttiden, ska vara faktiska och kunna styrkas och uppkommit hos lärosätet/institutet.\n\n- Till de projekt som beviljas finansiering av MSB ska en rådgivande referensgrupp (gäller ej postdok-projekt) knytas. I referensgruppen ingår personer med lämplig kompetens, till exempel praktiker, användare, intressenter och andra forskare. Referensgruppen sätts samman i dialog mellan MSB och utföraren om projektet beviljas. Referensgruppen ska träffas minst en gång per år under projekttiden. MSB och utföraren står för sina egna kostnader i samband med referensgruppsmöten. Kostnader för resa/logi/traktamente för referensgruppsmedlem som hör till annan organisation tas upp i ansökans budget under fliken \"Huvudsökande\" och posten ”Kostnader för resor och traktamenten”. Max 10 tkr per år kan beviljas.\n\n"]

{"sheet":"Sammanställning budget","index":1,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[2,0,2,3],[4,1,4,7],[6,1,6,7],[8,0,8,7]]}
["Sammanställning budget"]
[]
["OBS: Inga värden läggs in på denna flik. Text och belopp sammanställs automatiskt från övriga flikar. \nTa inte bort några flikar - då fungerar inte formlerna för summeringarna."]
[]
["Lärosäte/Forskningsinstitut: ",{"$f":"Huvudsökande!B3","v":0}]
[]
["Projekttitel:",{"$f":"Huvudsökande!B5","v":0}]
[]
["PROJEKTBUDGET"]
["Kostnadspost",{"$f":"Huvudsökande!B9","v":"År 20XX"},{"$f":"Huvudsökande!C9","v":"År 20XX"},{"$f":"Huvudsökande!D9","v":"År 20XX"},{"$f":"Huvudsökande!E9","v":"År 20XX"},{"$f":"Huvudsökande!F9","v":"År 20XX"},{"$f":"Huvudsökande!G9","v":"År 20XX"},"Total projektkostnad"]
["1. Lönekostnader",{"$f":"Huvudsökande!B79+'Annan part 1-Ta ej bort'!B79+'Annan part 2-Ta ej bort'!B79+'Annan part 3-Ta ej bort'!B79+'Annan part 4-Ta ej bort'!B79","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!C79+'Annan part 1-Ta ej bort'!C79+'Annan part 2-Ta ej bort'!C79+'Annan part 3-Ta ej bort'!C79+'Annan part 4-Ta ej bort'!C79","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!D79+'Annan part 1-Ta ej bort'!D79+'Annan part 2-Ta ej bort'!D79+'Annan part 3-Ta ej bort'!D79+'Annan part 4-Ta ej bort'!D79","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!E79+'Annan part 1-Ta ej bort'!E79+'Annan part 2-Ta ej bort'!E79+'Annan part 3-Ta ej bort'!E79+'Annan part 4-Ta ej bort'!E79","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!F79+'Annan part 1-Ta ej bort'!F79+'Annan part 2-Ta ej bort'!F79+'Annan part 3-Ta ej bort'!F79+'Annan part 4-Ta ej bort'!F79","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!G79+'Annan part 1-Ta ej bort'!G79+'Annan part 2-Ta ej bort'!G79+'Annan part 3-Ta ej bort'!G79+'Annan part 4-Ta ej bort'!G79","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(B11:G11)","v":{"v":0,"d":"0 kr"}}]
["2. Kostnader för resor och traktamenten",{"$f":"Huvudsökande!B90+'Annan part 1-Ta ej bort'!B90+'Annan part 2-Ta ej bort'!B90+'Annan part 3-Ta ej bort'!B90+'Annan part 4-Ta ej bort'!B90","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!C90+'Annan part 1-Ta ej bort'!C90+'Annan part 2-Ta ej bort'!C90+'Annan part 3-Ta ej bort'!C90+'Annan part 4-Ta ej bort'!C90","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!D90+'Annan part 1-Ta ej bort'!D90+'Annan part 2-Ta ej bort'!D90+'Annan part 3-Ta ej bort'!D90+'Annan part 4-Ta ej bort'!D90","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!E90+'Annan part 1-Ta ej bort'!E90+'Annan part 2-Ta ej bort'!E90+'Annan part 3-Ta ej bort'!E90+'Annan part 4-Ta ej bort'!E90","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!F90+'Annan part 1-Ta ej bort'!F90+'Annan part 2-Ta ej bort'!F90+'Annan part 3-Ta ej bort'!F90+'Annan part 4-Ta ej bort'!F90","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!G90+'Annan part 1-Ta ej bort'!G90+'Annan part 2-Ta ej bort'!G90+'Annan part 3-Ta ej bort'!G90+'Annan part 4-Ta ej bort'!G90","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(B12:G12)","v":{"v":0,"d":"0 kr"}}]
["3. Kostnader relaterade till kommunikation",{"$f":"Huvudsökande!B101+'Annan part 1-Ta ej bort'!B101+'Annan part 2-Ta ej bort'!B101+'Annan part 3-Ta ej bort'!B101+'Annan part 4-Ta ej bort'!B101","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!C101+'Annan part 1-Ta ej bort'!C101+'Annan part 2-Ta ej bort'!C101+'Annan part 3-Ta ej bort'!C101+'Annan part 4-Ta ej bort'!C101","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!D101+'Annan part 1-Ta ej bort'!D101+'Annan part 2-Ta ej bort'!D101+'Annan part 3-Ta ej bort'!D101+'Annan part 4-Ta ej bort'!D101","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!E101+'Annan part 1-Ta ej bort'!E101+'Annan part 2-Ta ej bort'!E101+'Annan part 3-Ta ej bort'!E101+'Annan part 4-Ta ej bort'!E101","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!F101+'Annan part 1-Ta ej bort'!F101+'Annan part 2-Ta ej bort'!F101+'Annan part 3-Ta ej bort'!F101+'Annan part 4-Ta ej bort'!F101","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!G101+'Annan part 1-Ta ej bort'!G101+'Annan part 2-Ta ej bort'!G101+'Annan part 3-Ta ej bort'!G101+'Annan part 4-Ta ej bort'!G101","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(B13:G13)","v":{"v":0,"d":"0 kr"}}]
["4. Övriga kostnader",{"$f":"Huvudsökande!B112+'Annan part 1-Ta ej bort'!B112+'Annan part 2-Ta ej bort'!B112+'Annan part 3-Ta ej bort'!B112+'Annan part 4-Ta ej bort'!B112","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!C112+'Annan part 1-Ta ej bort'!C112+'Annan part 2-Ta ej bort'!C112+'Annan part 3-Ta ej bort'!C112+'Annan part 4-Ta ej bort'!C112","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!D112+'Annan part 1-Ta ej bort'!D112+'Annan part 2-Ta ej bort'!D112+'Annan part 3-Ta ej bort'!D112+'Annan part 4-Ta ej bort'!D112","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!E112+'Annan part 1-Ta ej bort'!E112+'Annan part 2-Ta ej bort'!E112+'Annan part 3-Ta ej bort'!E112+'Annan part 4-Ta ej bort'!E112","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!F112+'Annan part 1-Ta ej bort'!F112+'Annan part 2-Ta ej bort'!F112+'Annan part 3-Ta ej bort'!F112+'Annan part 4-Ta ej bort'!F112","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!G112+'Annan part 1-Ta ej bort'!G112+'Annan part 2-Ta ej bort'!G112+'Annan part 3-Ta ej bort'!G112+'Annan part 4-Ta ej bort'!G112","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(B14:G14)","v":{"v":0,"d":"0 kr"}}]
["5. OH-kostnader",{"$f":"Huvudsökande!B122+'Annan part 1-Ta ej bort'!B122+'Annan part 2-Ta ej bort'!B122+'Annan part 3-Ta ej bort'!B122+'Annan part 4-Ta ej bort'!B122","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!C122+'Annan part 1-Ta ej bort'!C122+'Annan part 2-Ta ej bort'!C122+'Annan part 3-Ta ej bort'!C122+'Annan part 4-Ta ej bort'!C122","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!D122+'Annan part 1-Ta ej bort'!D122+'Annan part 2-Ta ej bort'!D122+'Annan part 3-Ta ej bort'!D122+'Annan part 4-Ta ej bort'!D122","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!E122+'Annan part 1-Ta ej bort'!E122+'Annan part 2-Ta ej bort'!E122+'Annan part 3-Ta ej bort'!E122+'Annan part 4-Ta ej bort'!E122","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!F122+'Annan part 1-Ta ej bort'!F122+'Annan part 2-Ta ej bort'!F122+'Annan part 3-Ta ej bort'!F122+'Annan part 4-Ta ej bort'!F122","v":{"v":0,"d":"0 kr"}},{"$f":"Huvudsökande!G122+'Annan part 1-Ta ej bort'!G122+'Annan part 2-Ta ej bort'!G122+'Annan part 3-Ta ej bort'!G122+'Annan part 4-Ta ej bort'!G122","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(B15:G15)","v":{"v":0,"d":"0 kr"}}]
["Totalt sökt kostnad ",{"$f":"SUM(B11:B15)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(C11:C15)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(D11:D15)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(E11:E15)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(F11:F15)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(G11:G15)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(H11:H15)","v":{"v":0,"d":"0 kr"}}]

{"sheet":"Huvudsökande","index":2,"n_rows":124,"n_cols":12,"rows_kept":124,"merged":[[2,1,2,7],[4,1,4,7]]}
["Huvudsökande"]
[]
["Lärosäte/Forskningsinstitut: "]
[]
["Projekttitel:"]
[]
["1. Lönekostnader"]
[]
["Personal","År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa",null,"Årlig löneökning",null,"OH"]
["[Ange namn och befattning]",{"$nulls":8},{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Månadslön",null,{"$f":"B11+(B11*$J$10)","v":0},{"$f":"C11+(C11*$J$10)","v":0},{"$f":"D11+(D11*$J$10)","v":0},{"$f":"E11+(E11*$J$10)","v":0},{"$f":"F11+(F11*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B11*B12*B13)+(B11*B12*B13)*B14","v":{"v":0,"d":"0.00"}},{"$f":"(C11*C12*C13)+(C11*C12*C13)*C14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B15:G15)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B18+(B18*$J$10)","v":0},{"$f":"C18+(C18*$J$10)","v":0},{"$f":"D18+(D18*$J$10)","v":0},{"$f":"E18+(E18*$J$10)","v":0},{"$f":"F18+(F18*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B18*B19*B20)+(B18*B19*B20)*B21","v":{"v":0,"d":"0.00"}},{"$f":"(C18*C19*C20)+(C18*C19*C20)*C21","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B22:G22)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B25+(B25*$J$10)","v":0},{"$f":"C25+(C25*$J$10)","v":0},{"$f":"D25+(D25*$J$10)","v":0},{"$f":"E25+(E25*$J$10)","v":0},{"$f":"F25+(F25*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B25*B26*B27)+(B25*B26*B27)*B28","v":{"v":0,"d":"0.00"}},{"$f":"(C25*C26*C27)+(C25*C26*C27)*C28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B29:G29)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B32+(B32*$J$10)","v":0},{"$f":"C32+(C32*$J$10)","v":0},{"$f":"D32+(D32*$J$10)","v":0},{"$f":"E32+(E32*$J$10)","v":0},{"$f":"F32+(F32*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B32*B33*B34)+(B32*B33*B34)*B35","v":{"v":0,"d":"0.00"}},{"$f":"(C32*C33*C34)+(C32*C33*C34)*C35","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B36:G36)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B39+(B39*$J$10)","v":0},{"$f":"C39+(C39*$J$10)","v":0},{"$f":"D39+(D39*$J$10)","v":0},{"$f":"E39+(E39*$J$10)","v":0},{"$f":"F39+(F39*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B39*B40*B41)+(B39*B40*B41)*B42","v":{"v":0,"d":"0.00"}},{"$f":"(C39*C40*C41)+(C39*C40*C41)*C42","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B43:G43)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B46+(B46*$J$10)","v":0},{"$f":"C46+(C46*$J$10)","v":0},{"$f":"D46+(D46*$J$10)","v":0},{"$f":"E46+(E46*$J$10)","v":0},{"$f":"F46+(F46*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B46*B47*B48)+(B46*B47*B48)*B49","v":{"v":0,"d":"0.00"}},{"$f":"(C46*C47*C48)+(C46*C47*C48)*C49","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B50:G50)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B53+(B53*$J$10)","v":0},{"$f":"C53+(C53*$J$10)","v":0},{"$f":"D53+(D53*$J$10)","v":0},{"$f":"E53+(E53*$J$10)","v":0},{"$f":"F53+(F53*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B53*B54*B55)+(B53*B54*B55)*B56","v":{"v":0,"d":"0.00"}},{"$f":"(C53*C54*C55)+(C53*C54*C55)*C56","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B57:G57)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B60+(B60*$J$10)","v":0},{"$f":"C60+(C60*$J$10)","v":0},{"$f":"D60+(D60*$J$10)","v":0},{"$f":"E60+(E60*$J$10)","v":0},{"$f":"F60+(F60*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B60*B61*B62)+(B60*B61*B62)*B63","v":{"v":0,"d":"0.00"}},{"$f":"(C60*C61*C62)+(C60*C61*C62)*C63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B64:G64)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B67+(B67*$J$10)","v":0},{"$f":"C67+(C67*$J$10)","v":0},{"$f":"D67+(D67*$J$10)","v":0},{"$f":"E67+(E67*$J$10)","v":0},{"$f":"F67+(F67*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B67*B68*B69)+(B67*B68*B69)*B70","v":{"v":0,"d":"0.00"}},{"$f":"(C67*C68*C69)+(C67*C68*C69)*C70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B71:G71)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B74+(B74*$J$10)","v":0},{"$f":"C74+(C74*$J$10)","v":0},{"$f":"D74+(D74*$J$10)","v":0},{"$f":"E74+(E74*$J$10)","v":0},{"$f":"F74+(F74*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B74*B75*B76)+(B74*B75*B76)*B77","v":{"v":0,"d":"0.00"}},{"$f":"(C74*C75*C76)+(C74*C75*C76)*C77","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B78:G78)","v":{"v":0,"d":"0.00 "}}]
["Summa",{"$f":"B15+B22+B29+B36+B43+B50+B57+B64+B71+B78","v":{"v":0,"d":"0.00"}},{"$f":"C15+C22+C29+C36+C43+C50+C57+C64+C71+C78","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B79:G79)","v":{"v":0,"d":"0.00"}}]
[]
["2. Kostnader för resor och traktamenten "]
[]
["Resor",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B84:G84)","v":0}]
[{"$nulls":7},{"$f":"SUM(B85:G85)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B84:B89)","v":0},0,0,0,0,0,{"$f":"SUM(B90:G90)","v":0}]
[]
["3. Kostnader relaterade till kommunikation"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B95:G95)","v":0}]
[{"$nulls":7},{"$f":"SUM(B96:G96)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B95:B100)","v":0},{"$f":"SUM(C95:C100)","v":0},0,0,0,0,{"$f":"SUM(B101:G101)","v":0}]
[]
["4. Övriga kostnader"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B106:G106)","v":0}]
[{"$nulls":7},{"$f":"SUM(B107:G107)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B106:B111)","v":0},{"$f":"SUM(C106:C111)","v":0},0,0,0,0,{"$f":"SUM(B112:G112)","v":0}]
[]
["5. OH-kostnader"]
[]
[null,{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
["OH (lönekostnader)",{"$f":"$L$10*B79","v":0},0,0,0,0,0,{"$f":"SUM(B117:G117)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B117:B121)","v":0},0,0,0,0,0,0]
[]
["Totala kostnader",{"$f":"B79+B90+B101+B112+B122","v":0},0,0,0,0,0,0]

{"sheet":"Annan part 1-Ta ej bort","index":3,"n_rows":124,"n_cols":12,"rows_kept":124,"merged":[[2,1,2,7],[4,1,4,7]]}
["Annan part"]
[]
["Lärosäte/Forskningsinstitut: "]
[]
["Projekttitel:",{"$f":"Huvudsökande!B5","v":0}]
[]
["1. Lönekostnader"]
[]
["Personal",{"$f":"Huvudsökande!B9","v":"År 20XX"},{"$f":"Huvudsökande!C9","v":"År 20XX"},{"$f":"Huvudsökande!D9","v":"År 20XX"},{"$f":"Huvudsökande!E9","v":"År 20XX"},{"$f":"Huvudsökande!F9","v":"År 20XX"},{"$f":"Huvudsökande!G9","v":"År 20XX"},"Summa",null,"Årlig löneökning",null,"OH"]
["[Ange namn och befattning]",{"$nulls":8},{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Månadslön",null,{"$f":"B11+(B11*$J$10)","v":0},{"$f":"C11+(C11*$J$10)","v":0},{"$f":"D11+(D11*$J$10)","v":0},{"$f":"E11+(E11*$J$10)","v":0},{"$f":"F11+(F11*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B11*B12*B13)+(B11*B12*B13)*B14","v":{"v":0,"d":"0.00"}},{"$f":"(C11*C12*C13)+(C11*C12*C13)*C14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B15:G15)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B18+(B18*$J$10)","v":0},{"$f":"C18+(C18*$J$10)","v":0},{"$f":"D18+(D18*$J$10)","v":0},{"$f":"E18+(E18*$J$10)","v":0},{"$f":"F18+(F18*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B18*B19*B20)+(B18*B19*B20)*B21","v":{"v":0,"d":"0.00"}},{"$f":"(C18*C19*C20)+(C18*C19*C20)*C21","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B22:G22)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B25+(B25*$J$10)","v":0},{"$f":"C25+(C25*$J$10)","v":0},{"$f":"D25+(D25*$J$10)","v":0},{"$f":"E25+(E25*$J$10)","v":0},{"$f":"F25+(F25*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B25*B26*B27)+(B25*B26*B27)*B28","v":{"v":0,"d":"0.00"}},{"$f":"(C25*C26*C27)+(C25*C26*C27)*C28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B29:G29)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B32+(B32*$J$10)","v":0},{"$f":"C32+(C32*$J$10)","v":0},{"$f":"D32+(D32*$J$10)","v":0},{"$f":"E32+(E32*$J$10)","v":0},{"$f":"F32+(F32*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B32*B33*B34)+(B32*B33*B34)*B35","v":{"v":0,"d":"0.00"}},{"$f":"(C32*C33*C34)+(C32*C33*C34)*C35","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B36:G36)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B39+(B39*$J$10)","v":0},{"$f":"C39+(C39*$J$10)","v":0},{"$f":"D39+(D39*$J$10)","v":0},{"$f":"E39+(E39*$J$10)","v":0},{"$f":"F39+(F39*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B39*B40*B41)+(B39*B40*B41)*B42","v":{"v":0,"d":"0.00"}},{"$f":"(C39*C40*C41)+(C39*C40*C41)*C42","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B43:G43)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B46+(B46*$J$10)","v":0},{"$f":"C46+(C46*$J$10)","v":0},{"$f":"D46+(D46*$J$10)","v":0},{"$f":"E46+(E46*$J$10)","v":0},{"$f":"F46+(F46*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B46*B47*B48)+(B46*B47*B48)*B49","v":{"v":0,"d":"0.00"}},{"$f":"(C46*C47*C48)+(C46*C47*C48)*C49","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B50:G50)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B53+(B53*$J$10)","v":0},{"$f":"C53+(C53*$J$10)","v":0},{"$f":"D53+(D53*$J$10)","v":0},{"$f":"E53+(E53*$J$10)","v":0},{"$f":"F53+(F53*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B53*B54*B55)+(B53*B54*B55)*B56","v":{"v":0,"d":"0.00"}},{"$f":"(C53*C54*C55)+(C53*C54*C55)*C56","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B57:G57)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B60+(B60*$J$10)","v":0},{"$f":"C60+(C60*$J$10)","v":0},{"$f":"D60+(D60*$J$10)","v":0},{"$f":"E60+(E60*$J$10)","v":0},{"$f":"F60+(F60*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B60*B61*B62)+(B60*B61*B62)*B63","v":{"v":0,"d":"0.00"}},{"$f":"(C60*C61*C62)+(C60*C61*C62)*C63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B64:G64)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B67+(B67*$J$10)","v":0},{"$f":"C67+(C67*$J$10)","v":0},{"$f":"D67+(D67*$J$10)","v":0},{"$f":"E67+(E67*$J$10)","v":0},{"$f":"F67+(F67*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B67*B68*B69)+(B67*B68*B69)*B70","v":{"v":0,"d":"0.00"}},{"$f":"(C67*C68*C69)+(C67*C68*C69)*C70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B71:G71)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B74+(B74*$J$10)","v":0},{"$f":"C74+(C74*$J$10)","v":0},{"$f":"D74+(D74*$J$10)","v":0},{"$f":"E74+(E74*$J$10)","v":0},{"$f":"F74+(F74*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B74*B75*B76)+(B74*B75*B76)*B77","v":{"v":0,"d":"0.00"}},{"$f":"(C74*C75*C76)+(C74*C75*C76)*C77","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B78:G78)","v":{"v":0,"d":"0.00 "}}]
["Summa",{"$f":"B15+B22+B29+B36+B43+B50+B57+B64+B71+B78","v":{"v":0,"d":"0.00"}},{"$f":"C15+C22+C29+C36+C43+C50+C57+C64+C71+C78","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B79:G79)","v":{"v":0,"d":"0.00"}}]
[]
["2. Kostnader för resor och traktamenten "]
[]
["Resor",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B84:G84)","v":0}]
[{"$nulls":7},{"$f":"SUM(B85:G85)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B84:B89)","v":0},0,0,0,0,0,{"$f":"SUM(B90:G90)","v":0}]
[]
["3. Kostnader relaterade till kommunikation"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B95:G95)","v":0}]
[{"$nulls":7},{"$f":"SUM(B96:G96)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B95:B100)","v":0},{"$f":"SUM(C95:C100)","v":0},0,0,0,0,{"$f":"SUM(B101:G101)","v":0}]
[]
["4. Övriga kostnader"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B106:G106)","v":0}]
[{"$nulls":7},{"$f":"SUM(B107:G107)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B106:B111)","v":0},{"$f":"SUM(C106:C111)","v":0},0,0,0,0,{"$f":"SUM(B112:G112)","v":0}]
[]
["5. OH-kostnader"]
[]
[null,{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
["OH (lönekostnader)",{"$f":"$L$10*B79","v":0},0,0,0,0,0,{"$f":"SUM(B117:G117)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B117:B121)","v":0},{"$f":"SUM(C117:C121)","v":0},0,0,0,0,0]
[]
["Totala kostnader",{"$f":"B79+B90+B101+B112+B122","v":0},{"$f":"C79+C90+C101+C112+C122","v":0},0,0,0,0,0]

{"sheet":"Annan part 2-Ta ej bort","index":4,"n_rows":124,"n_cols":12,"rows_kept":124,"merged":[[2,1,2,7],[4,1,4,7]]}
["Annan part"]
[]
["Lärosäte/Forskningsinstitut: "]
[]
["Projekttitel:",{"$f":"Huvudsökande!B5","v":0}]
[]
["1. Lönekostnader"]
[]
["Personal",{"$f":"Huvudsökande!B9","v":"År 20XX"},{"$f":"Huvudsökande!C9","v":"År 20XX"},{"$f":"Huvudsökande!D9","v":"År 20XX"},{"$f":"Huvudsökande!E9","v":"År 20XX"},{"$f":"Huvudsökande!F9","v":"År 20XX"},{"$f":"Huvudsökande!G9","v":"År 20XX"},"Summa",null,"Årlig löneökning",null,"OH"]
["[Ange namn och befattning]",{"$nulls":8},{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Månadslön",null,{"$f":"B11+(B11*$J$10)","v":0},{"$f":"C11+(C11*$J$10)","v":0},{"$f":"D11+(D11*$J$10)","v":0},{"$f":"E11+(E11*$J$10)","v":0},{"$f":"F11+(F11*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B11*B12*B13)+(B11*B12*B13)*B14","v":{"v":0,"d":"0.00"}},{"$f":"(C11*C12*C13)+(C11*C12*C13)*C14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B15:G15)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B18+(B18*$J$10)","v":0},{"$f":"C18+(C18*$J$10)","v":0},{"$f":"D18+(D18*$J$10)","v":0},{"$f":"E18+(E18*$J$10)","v":0},{"$f":"F18+(F18*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B18*B19*B20)+(B18*B19*B20)*B21","v":{"v":0,"d":"0.00"}},{"$f":"(C18*C19*C20)+(C18*C19*C20)*C21","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B22:G22)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B25+(B25*$J$10)","v":0},{"$f":"C25+(C25*$J$10)","v":0},{"$f":"D25+(D25*$J$10)","v":0},{"$f":"E25+(E25*$J$10)","v":0},{"$f":"F25+(F25*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B25*B26*B27)+(B25*B26*B27)*B28","v":{"v":0,"d":"0.00"}},{"$f":"(C25*C26*C27)+(C25*C26*C27)*C28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B29:G29)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B32+(B32*$J$10)","v":0},{"$f":"C32+(C32*$J$10)","v":0},{"$f":"D32+(D32*$J$10)","v":0},{"$f":"E32+(E32*$J$10)","v":0},{"$f":"F32+(F32*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B32*B33*B34)+(B32*B33*B34)*B35","v":{"v":0,"d":"0.00"}},{"$f":"(C32*C33*C34)+(C32*C33*C34)*C35","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B36:G36)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B39+(B39*$J$10)","v":0},{"$f":"C39+(C39*$J$10)","v":0},{"$f":"D39+(D39*$J$10)","v":0},{"$f":"E39+(E39*$J$10)","v":0},{"$f":"F39+(F39*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B39*B40*B41)+(B39*B40*B41)*B42","v":{"v":0,"d":"0.00"}},{"$f":"(C39*C40*C41)+(C39*C40*C41)*C42","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B43:G43)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B46+(B46*$J$10)","v":0},{"$f":"C46+(C46*$J$10)","v":0},{"$f":"D46+(D46*$J$10)","v":0},{"$f":"E46+(E46*$J$10)","v":0},{"$f":"F46+(F46*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B46*B47*B48)+(B46*B47*B48)*B49","v":{"v":0,"d":"0.00"}},{"$f":"(C46*C47*C48)+(C46*C47*C48)*C49","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B50:G50)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B53+(B53*$J$10)","v":0},{"$f":"C53+(C53*$J$10)","v":0},{"$f":"D53+(D53*$J$10)","v":0},{"$f":"E53+(E53*$J$10)","v":0},{"$f":"F53+(F53*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B53*B54*B55)+(B53*B54*B55)*B56","v":{"v":0,"d":"0.00"}},{"$f":"(C53*C54*C55)+(C53*C54*C55)*C56","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B57:G57)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B60+(B60*$J$10)","v":0},{"$f":"C60+(C60*$J$10)","v":0},{"$f":"D60+(D60*$J$10)","v":0},{"$f":"E60+(E60*$J$10)","v":0},{"$f":"F60+(F60*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B60*B61*B62)+(B60*B61*B62)*B63","v":{"v":0,"d":"0.00"}},{"$f":"(C60*C61*C62)+(C60*C61*C62)*C63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B64:G64)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B67+(B67*$J$10)","v":0},{"$f":"C67+(C67*$J$10)","v":0},{"$f":"D67+(D67*$J$10)","v":0},{"$f":"E67+(E67*$J$10)","v":0},{"$f":"F67+(F67*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B67*B68*B69)+(B67*B68*B69)*B70","v":{"v":0,"d":"0.00"}},{"$f":"(C67*C68*C69)+(C67*C68*C69)*C70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B71:G71)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B74+(B74*$J$10)","v":0},{"$f":"C74+(C74*$J$10)","v":0},{"$f":"D74+(D74*$J$10)","v":0},{"$f":"E74+(E74*$J$10)","v":0},{"$f":"F74+(F74*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B74*B75*B76)+(B74*B75*B76)*B77","v":{"v":0,"d":"0.00"}},{"$f":"(C74*C75*C76)+(C74*C75*C76)*C77","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B78:G78)","v":{"v":0,"d":"0.00 "}}]
["Summa",{"$f":"B15+B22+B29+B36+B43+B50+B57+B64+B71+B78","v":{"v":0,"d":"0.00"}},{"$f":"C15+C22+C29+C36+C43+C50+C57+C64+C71+C78","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B79:G79)","v":{"v":0,"d":"0.00"}}]
[]
["2. Kostnader för resor och traktamenten "]
[]
["Resor",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B84:G84)","v":0}]
[{"$nulls":7},{"$f":"SUM(B85:G85)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B84:B89)","v":0},0,0,0,0,0,{"$f":"SUM(B90:G90)","v":0}]
[]
["3. Kostnader relaterade till kommunikation"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B95:G95)","v":0}]
[{"$nulls":7},{"$f":"SUM(B96:G96)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B95:B100)","v":0},{"$f":"SUM(C95:C100)","v":0},0,0,0,0,{"$f":"SUM(B101:G101)","v":0}]
[]
["4. Övriga kostnader"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B106:G106)","v":0}]
[{"$nulls":7},{"$f":"SUM(B107:G107)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B106:B111)","v":0},{"$f":"SUM(C106:C111)","v":0},0,0,0,0,{"$f":"SUM(B112:G112)","v":0}]
[]
["5. OH-kostnader"]
[]
[null,{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
["OH (lönekostnader)",{"$f":"$L$10*B79","v":0},0,0,0,0,0,{"$f":"SUM(B117:G117)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B117:B121)","v":0},{"$f":"SUM(C117:C121)","v":0},0,0,0,0,0]
[]
["Totala kostnader",{"$f":"B79+B90+B101+B112+B122","v":0},{"$f":"C79+C90+C101+C112+C122","v":0},0,0,0,0,0]

{"sheet":"Annan part 3-Ta ej bort","index":5,"n_rows":124,"n_cols":12,"rows_kept":124,"merged":[[2,1,2,7],[4,1,4,7]]}
["Annan part"]
[]
["Lärosäte/Forskningsinstitut: "]
[]
["Projekttitel:",{"$f":"Huvudsökande!B5","v":0}]
[]
["1. Lönekostnader"]
[]
["Personal",{"$f":"Huvudsökande!B9","v":"År 20XX"},{"$f":"Huvudsökande!C9","v":"År 20XX"},{"$f":"Huvudsökande!D9","v":"År 20XX"},{"$f":"Huvudsökande!E9","v":"År 20XX"},{"$f":"Huvudsökande!F9","v":"År 20XX"},{"$f":"Huvudsökande!G9","v":"År 20XX"},"Summa",null,"Årlig löneökning",null,"OH"]
["[Ange namn och befattning]",{"$nulls":8},{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Månadslön",null,{"$f":"B11+(B11*$J$10)","v":0},{"$f":"C11+(C11*$J$10)","v":0},{"$f":"D11+(D11*$J$10)","v":0},{"$f":"E11+(E11*$J$10)","v":0},{"$f":"F11+(F11*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B11*B12*B13)+(B11*B12*B13)*B14","v":{"v":0,"d":"0.00"}},{"$f":"(C11*C12*C13)+(C11*C12*C13)*C14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B15:G15)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B18+(B18*$J$10)","v":0},{"$f":"C18+(C18*$J$10)","v":0},{"$f":"D18+(D18*$J$10)","v":0},{"$f":"E18+(E18*$J$10)","v":0},{"$f":"F18+(F18*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B18*B19*B20)+(B18*B19*B20)*B21","v":{"v":0,"d":"0.00"}},{"$f":"(C18*C19*C20)+(C18*C19*C20)*C21","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B22:G22)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B25+(B25*$J$10)","v":0},{"$f":"C25+(C25*$J$10)","v":0},{"$f":"D25+(D25*$J$10)","v":0},{"$f":"E25+(E25*$J$10)","v":0},{"$f":"F25+(F25*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B25*B26*B27)+(B25*B26*B27)*B28","v":{"v":0,"d":"0.00"}},{"$f":"(C25*C26*C27)+(C25*C26*C27)*C28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B29:G29)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B32+(B32*$J$10)","v":0},{"$f":"C32+(C32*$J$10)","v":0},{"$f":"D32+(D32*$J$10)","v":0},{"$f":"E32+(E32*$J$10)","v":0},{"$f":"F32+(F32*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B32*B33*B34)+(B32*B33*B34)*B35","v":{"v":0,"d":"0.00"}},{"$f":"(C32*C33*C34)+(C32*C33*C34)*C35","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B36:G36)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B39+(B39*$J$10)","v":0},{"$f":"C39+(C39*$J$10)","v":0},{"$f":"D39+(D39*$J$10)","v":0},{"$f":"E39+(E39*$J$10)","v":0},{"$f":"F39+(F39*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B39*B40*B41)+(B39*B40*B41)*B42","v":{"v":0,"d":"0.00"}},{"$f":"(C39*C40*C41)+(C39*C40*C41)*C42","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B43:G43)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B46+(B46*$J$10)","v":0},{"$f":"C46+(C46*$J$10)","v":0},{"$f":"D46+(D46*$J$10)","v":0},{"$f":"E46+(E46*$J$10)","v":0},{"$f":"F46+(F46*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B46*B47*B48)+(B46*B47*B48)*B49","v":{"v":0,"d":"0.00"}},{"$f":"(C46*C47*C48)+(C46*C47*C48)*C49","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B50:G50)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B53+(B53*$J$10)","v":0},{"$f":"C53+(C53*$J$10)","v":0},{"$f":"D53+(D53*$J$10)","v":0},{"$f":"E53+(E53*$J$10)","v":0},{"$f":"F53+(F53*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B53*B54*B55)+(B53*B54*B55)*B56","v":{"v":0,"d":"0.00"}},{"$f":"(C53*C54*C55)+(C53*C54*C55)*C56","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B57:G57)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B60+(B60*$J$10)","v":0},{"$f":"C60+(C60*$J$10)","v":0},{"$f":"D60+(D60*$J$10)","v":0},{"$f":"E60+(E60*$J$10)","v":0},{"$f":"F60+(F60*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B60*B61*B62)+(B60*B61*B62)*B63","v":{"v":0,"d":"0.00"}},{"$f":"(C60*C61*C62)+(C60*C61*C62)*C63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B64:G64)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B67+(B67*$J$10)","v":0},{"$f":"C67+(C67*$J$10)","v":0},{"$f":"D67+(D67*$J$10)","v":0},{"$f":"E67+(E67*$J$10)","v":0},{"$f":"F67+(F67*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B67*B68*B69)+(B67*B68*B69)*B70","v":{"v":0,"d":"0.00"}},{"$f":"(C67*C68*C69)+(C67*C68*C69)*C70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B71:G71)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B74+(B74*$J$10)","v":0},{"$f":"C74+(C74*$J$10)","v":0},{"$f":"D74+(D74*$J$10)","v":0},{"$f":"E74+(E74*$J$10)","v":0},{"$f":"F74+(F74*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B74*B75*B76)+(B74*B75*B76)*B77","v":{"v":0,"d":"0.00"}},{"$f":"(C74*C75*C76)+(C74*C75*C76)*C77","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B78:G78)","v":{"v":0,"d":"0.00 "}}]
["Summa",{"$f":"B15+B22+B29+B36+B43+B50+B57+B64+B71+B78","v":{"v":0,"d":"0.00"}},{"$f":"C15+C22+C29+C36+C43+C50+C57+C64+C71+C78","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B79:G79)","v":{"v":0,"d":"0.00"}}]
[]
["2. Kostnader för resor och traktamenten "]
[]
["Resor",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B84:G84)","v":0}]
[{"$nulls":7},{"$f":"SUM(B85:G85)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B84:B89)","v":0},0,0,0,0,0,{"$f":"SUM(B90:G90)","v":0}]
[]
["3. Kostnader relaterade till kommunikation"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B95:G95)","v":0}]
[{"$nulls":7},{"$f":"SUM(B96:G96)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B95:B100)","v":0},{"$f":"SUM(C95:C100)","v":0},0,0,0,0,{"$f":"SUM(B101:G101)","v":0}]
[]
["4. Övriga kostnader"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B106:G106)","v":0}]
[{"$nulls":7},{"$f":"SUM(B107:G107)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B106:B111)","v":0},{"$f":"SUM(C106:C111)","v":0},0,0,0,0,{"$f":"SUM(B112:G112)","v":0}]
[]
["5. OH-kostnader"]
[]
[null,{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
["OH (lönekostnader)",{"$f":"$L$10*B79","v":0},0,0,0,0,0,{"$f":"SUM(B117:G117)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B117:B121)","v":0},{"$f":"SUM(C117:C121)","v":0},0,0,0,0,0]
[]
["Totala kostnader",{"$f":"B79+B90+B101+B112+B122","v":0},{"$f":"C79+C90+C101+C112+C122","v":0},0,0,0,0,0]

{"sheet":"Annan part 4-Ta ej bort","index":6,"n_rows":124,"n_cols":12,"rows_kept":124,"merged":[[2,1,2,7],[4,1,4,7]]}
["Annan part"]
[]
["Lärosäte/Forskningsinstitut: "]
[]
["Projekttitel:",{"$f":"Huvudsökande!B5","v":0}]
[]
["1. Lönekostnader"]
[]
["Personal",{"$f":"Huvudsökande!B9","v":"År 20XX"},{"$f":"Huvudsökande!C9","v":"År 20XX"},{"$f":"Huvudsökande!D9","v":"År 20XX"},{"$f":"Huvudsökande!E9","v":"År 20XX"},{"$f":"Huvudsökande!F9","v":"År 20XX"},{"$f":"Huvudsökande!G9","v":"År 20XX"},"Summa",null,"Årlig löneökning",null,"OH"]
["[Ange namn och befattning]",{"$nulls":8},{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Månadslön",null,{"$f":"B11+(B11*$J$10)","v":0},{"$f":"C11+(C11*$J$10)","v":0},{"$f":"D11+(D11*$J$10)","v":0},{"$f":"E11+(E11*$J$10)","v":0},{"$f":"F11+(F11*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B11*B12*B13)+(B11*B12*B13)*B14","v":{"v":0,"d":"0.00"}},{"$f":"(C11*C12*C13)+(C11*C12*C13)*C14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B15:G15)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B18+(B18*$J$10)","v":0},{"$f":"C18+(C18*$J$10)","v":0},{"$f":"D18+(D18*$J$10)","v":0},{"$f":"E18+(E18*$J$10)","v":0},{"$f":"F18+(F18*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B18*B19*B20)+(B18*B19*B20)*B21","v":{"v":0,"d":"0.00"}},{"$f":"(C18*C19*C20)+(C18*C19*C20)*C21","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B22:G22)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B25+(B25*$J$10)","v":0},{"$f":"C25+(C25*$J$10)","v":0},{"$f":"D25+(D25*$J$10)","v":0},{"$f":"E25+(E25*$J$10)","v":0},{"$f":"F25+(F25*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B25*B26*B27)+(B25*B26*B27)*B28","v":{"v":0,"d":"0.00"}},{"$f":"(C25*C26*C27)+(C25*C26*C27)*C28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B29:G29)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B32+(B32*$J$10)","v":0},{"$f":"C32+(C32*$J$10)","v":0},{"$f":"D32+(D32*$J$10)","v":0},{"$f":"E32+(E32*$J$10)","v":0},{"$f":"F32+(F32*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B32*B33*B34)+(B32*B33*B34)*B35","v":{"v":0,"d":"0.00"}},{"$f":"(C32*C33*C34)+(C32*C33*C34)*C35","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B36:G36)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B39+(B39*$J$10)","v":0},{"$f":"C39+(C39*$J$10)","v":0},{"$f":"D39+(D39*$J$10)","v":0},{"$f":"E39+(E39*$J$10)","v":0},{"$f":"F39+(F39*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B39*B40*B41)+(B39*B40*B41)*B42","v":{"v":0,"d":"0.00"}},{"$f":"(C39*C40*C41)+(C39*C40*C41)*C42","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B43:G43)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B46+(B46*$J$10)","v":0},{"$f":"C46+(C46*$J$10)","v":0},{"$f":"D46+(D46*$J$10)","v":0},{"$f":"E46+(E46*$J$10)","v":0},{"$f":"F46+(F46*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B46*B47*B48)+(B46*B47*B48)*B49","v":{"v":0,"d":"0.00"}},{"$f":"(C46*C47*C48)+(C46*C47*C48)*C49","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B50:G50)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B53+(B53*$J$10)","v":0},{"$f":"C53+(C53*$J$10)","v":0},{"$f":"D53+(D53*$J$10)","v":0},{"$f":"E53+(E53*$J$10)","v":0},{"$f":"F53+(F53*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B53*B54*B55)+(B53*B54*B55)*B56","v":{"v":0,"d":"0.00"}},{"$f":"(C53*C54*C55)+(C53*C54*C55)*C56","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B57:G57)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B60+(B60*$J$10)","v":0},{"$f":"C60+(C60*$J$10)","v":0},{"$f":"D60+(D60*$J$10)","v":0},{"$f":"E60+(E60*$J$10)","v":0},{"$f":"F60+(F60*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B60*B61*B62)+(B60*B61*B62)*B63","v":{"v":0,"d":"0.00"}},{"$f":"(C60*C61*C62)+(C60*C61*C62)*C63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B64:G64)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B67+(B67*$J$10)","v":0},{"$f":"C67+(C67*$J$10)","v":0},{"$f":"D67+(D67*$J$10)","v":0},{"$f":"E67+(E67*$J$10)","v":0},{"$f":"F67+(F67*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B67*B68*B69)+(B67*B68*B69)*B70","v":{"v":0,"d":"0.00"}},{"$f":"(C67*C68*C69)+(C67*C68*C69)*C70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B71:G71)","v":{"v":0,"d":"0.00 "}}]
[]
["[Ange namn och befattning]"]
["Månadslön",null,{"$f":"B74+(B74*$J$10)","v":0},{"$f":"C74+(C74*$J$10)","v":0},{"$f":"D74+(D74*$J$10)","v":0},{"$f":"E74+(E74*$J$10)","v":0},{"$f":"F74+(F74*$J$10)","v":0}]
["Omfattning",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Antal månader"]
["LKP (%)",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Total lönekostnad inkl LKP",{"$f":"(B74*B75*B76)+(B74*B75*B76)*B77","v":{"v":0,"d":"0.00"}},{"$f":"(C74*C75*C76)+(C74*C75*C76)*C77","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B78:G78)","v":{"v":0,"d":"0.00 "}}]
["Summa",{"$f":"B15+B22+B29+B36+B43+B50+B57+B64+B71+B78","v":{"v":0,"d":"0.00"}},{"$f":"C15+C22+C29+C36+C43+C50+C57+C64+C71+C78","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(B79:G79)","v":{"v":0,"d":"0.00"}}]
[]
["2. Kostnader för resor och traktamenten "]
[]
["Resor",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B84:G84)","v":0}]
[{"$nulls":7},{"$f":"SUM(B85:G85)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B84:B89)","v":0},0,0,0,0,0,{"$f":"SUM(B90:G90)","v":0}]
[]
["3. Kostnader relaterade till kommunikation"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B95:G95)","v":0}]
[{"$nulls":7},{"$f":"SUM(B96:G96)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B95:B100)","v":0},{"$f":"SUM(C95:C100)","v":0},0,0,0,0,{"$f":"SUM(B101:G101)","v":0}]
[]
["4. Övriga kostnader"]
[]
["Typ av kostnad",{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
[{"$nulls":7},{"$f":"SUM(B106:G106)","v":0}]
[{"$nulls":7},{"$f":"SUM(B107:G107)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B106:B111)","v":0},{"$f":"SUM(C106:C111)","v":0},0,0,0,0,{"$f":"SUM(B112:G112)","v":0}]
[]
["5. OH-kostnader"]
[]
[null,{"$f":"B9","v":"År 20XX"},"År 20XX","År 20XX","År 20XX","År 20XX","År 20XX","Summa"]
["OH (lönekostnader)",{"$f":"$L$10*B79","v":0},0,0,0,0,0,{"$f":"SUM(B117:G117)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Lägg till ny rad",{"$nulls":6},0]
["Summa",{"$f":"SUM(B117:B121)","v":0},{"$f":"SUM(C117:C121)","v":0},0,0,0,0,0]
[]
["Totala kostnader",{"$f":"B79+B90+B101+B112+B122","v":0},{"$f":"C79+C90+C101+C112+C122","v":0},0,0,0,0,0]