{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Veileder","Begrepsliste","Oppsummering","kun for IMDI","1 Lønn","2 Lønn med undervisningstid","3 Godtgjørelser","4 Egenandel","5 Fakturabaserte kostnader","6 Ansvarsgruppemøter","Innstillinger"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":1,"defined_names":32,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Veileder","index":0,"n_rows":75,"n_cols":8,"rows_kept":75,"cut":false,"hidden":false,"merged":[[5,3,5,4],[9,3,9,4],[11,3,11,4],[13,3,13,4],[17,3,18,4],[15,3,15,4],[73,2,73,3],[74,2,74,3],[31,7,31,8],[7,3,7,4],[72,2,72,3],[55,2,55,3],[66,2,66,3],[58,2,58,3],[68,2,68,3],[49,2,49,3],[40,2,40,3],[37,2,37,3]]}
[null,null,"Veileder"]
[]
[null,null,"Slik gjør dere:"]
[]
[]
[null,null,null,"1. Velg riktig skjema for hvert enkelt tiltak dere søker ekstratilskudd for"]
[]
[null,null,null,"2. Dersom lønnsutgiftene gjelder flere ansatte, kan dere enten registrere én beregning per person eller bruke gjennomsnittslønn"]
[]
[null,null,null,"3. Fyll ut feltene markert med grønt"]
[]
[null,null,null,"4. Dersom rød tekst vises i skjemaet, følg instruksjonene",null,null,null,"rød tekst"]
[]
[null,null,null,"5. Totalkostnaden vises nederst når alle obligatoriske felt er utfylt",null,null,null,100000]
[]
[null,null,null,"6. Fyll inn eventuelle tilleggsopplysninger i kommentarfeltet \n\nDersom kommunen mottar andre tilskudd som delvis dekker de kostnadene dere søker om, oppgi dette i kommentarfeltet. Det kan for eksempel være tilskudd fra Bufdir, Helsedirektoratet eller IMDi. Skriv inn beløp og tidsperiode\n\n",null,null,null,"Skriv kommentar"]
[]
[null,null,null,"7. Gå til skjemaet Oppsummering for en samlet oversikt over alle tiltakene som er registrert i kostnadsverktøyet",null,null,null,"Oppsummering"]
[]
[]
[]
[null,null,"Har dere spørsmål?"]
[]
[]
[]
[null,null,null,"Send supportsak her"]
[null,null,null," digtil@imdi.no"]
[null,null,null,"  400 01 960 - tastevalg 4 - tirsdag til torsdag, mellom 09:00 og 11:30"]
[]
[]
[]
[null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
[]
[]
[]
[null,null,"Endringer"]
[]
[null,null,"2026-03-18",null,"v3.4"]
[null,null,null,null,"> fjernet data i «Egenandel»"]
[null,null,null,null,"> fikset formelen i første rad i «Ansvarsgruppekmøter»"]
[null,null,"2026-03-02",null,"v3.3"]
[null,null,null,null,">endret felt for pensjon"]
[null,null,null,null,">oppdatert satser for kommunal egenbetaling for statlige barnevernstiltak for 2026"]
[null,null,null,null,"> justerte kolonnebreddene i «Egenandel»"]
[null,null,null,null,"> oppsummering for andre godtgjørelser er rettet"]
[null,null,null,null,"> beregning av antall dager i egenandel er rettet"]
[null,null,null,null,"> lagt til flere beregninger for egenandel"]
[null,null,null,null,"> lagt til 36 timers arbeidsuke"]
[null,null,null,null,"> lagt til en valgfri sletteknapp"]
[null,null,"2025-11-17",null,"v3.2"]
[null,null,null,null,"> beregningen for ubekvemstillegg er rettet"]
[null,null,null,null,"> utskriftsområdene i ark  «Lønn med undervisningstid» er utbedret"]
[null,null,null,null,"> lagt til flere linjer og enheter i «Andre eksterne leverandører»"]
[null,null,null,null,"> felter for sosiale kostnader er gjort valgfrie i «Godtgjørelser»"]
[null,null,null,null,"> lagt til flere linjer i «Godtgjørelser»"]
[null,null,"2025-09-29",null,"v3.1"]
[null,null,null,null,"> lagt til signatur linje"]
[null,null,null,null,"> lagt til fast pensjons sats 11%"]
[null,null,"2025-09-22",null,"v3.0"]
[null,null,null,null,"> lagt til oppsummerings side"]
[null,null,null,null,"> lagt til ubekvemstillegg"]
[null,null,null,null,"> lagt til ark for vedtaksbasert tjenester med timesats"]
[null,null,null,null,"> lagt til egenandel til senter for foreldre og barn"]
[null,null,null,null,"> lagt til egenandel til MST /FFT (Multisystemisk/ funksjonell familieterapi)"]
[null,null,null,null,"> fjernet 48-ukers maks grense i lønnskostnader"]
[null,null,null,null,"> fjernet feil varsel i Tolk for beløp over 30 000 kr"]
[null,null,null,null,"> endret besøkshjem fra periode til antall dager"]
[null,null,null,null,"> endret oppsettet for å gjøre side mer utskriftsvennlig"]
[null,null,"2025-06-30",null,"v2.0"]
[null,null,null,null,"> ny versjon"]
[null,null,null,null,"> lagt til begrepsliste"]
[null,null,null,null,"> oppdatert sats for 2025 for grunnstøtte"]
[null,null,null,null,"> korrigert feil i læreres timelønn"]
[null,null,"2024-10-07",null,"v1.0"]
[null,null,null,null,"> publisert på nettsiden"]

{"sheet":"Begrepsliste","index":1,"n_rows":75,"n_cols":3,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[null,null,"Begrepsliste"]
[]
[]
[null,null,"A"]
[null,null,"Antall ansatte"]
[null,null,"Antall ansatte, i denne sammenhengen, er antall ansatte i beregningen, som enkeltvis - eller samtidig - har direkte oppfølging med flyktningen i løpet av tilskuddsperioden."]
[]
[null,null,"Alminnelig arbeidstid"]
[null,null,"Alminnelig arbeidstid er den vanlige arbeidstiden personalet har i løpet av en uke eller dag, som fastsettes i arbeidsmiljøloven. Mange som har inngått en tariffavtale, har avtale om 37,5 timer per uke. For de som jobber skiftarbeid, turnusarbeid, nattarbeid og søndagsarbeid er den alminnelige ukentlige arbeidstiden kortere, som 35,5 timer per uke."]
[]
[null,null,"Arbeidsgiveravgift"]
[null,null,"Arbeidsgiveravgiften er regionalt differensiert og  fastsettes av Stortinget hvert år. Finn riktig arbeidsgiveravgift for din kommune her: "]
[null,null,"https://www.skatteetaten.no/satser/arbeidsgiveravgift-soneinndeling/"]
[]
[null,null,"Arbeidstimer per uke"]
[null,null,"Arbeidstimer per uke, i denne sammenhengen, er totalt antall timer per uke der personalet har oppfølging med flyktningen i tiltaket. Beregner dere for flere ansatte, skriver dere totalt antall timer for alle disse ansatte. Det er direktetid vi ønsker oppgitt, det vil si ekskludert de timene personalet bruker på koordinering, reise, eller administrative oppgaver. "]
[null,null,"For undervisningspersonale er dette noe annerledes; her ønsker vi at dere oppgir antall timer per uke som den ansatte underviser eleven (altså årstimer). Det vil si at for- og etterarbeid er innbakt i lønnen - les mer under \"Timelønn\".  Fellestid og egentid skal ikke inkluderes i timelønnen for undervisningspersonale."]
[null,null,"Arbeidstimer tilsvarer vedtaksfestede timer flyktning har mottatt. Ikke-mottatte timer skal trekkes fra. Tjenester som ikke er levert, faller utenfor ordningen. "]
[]
[null,null,"Arbeidsuker i tilskuddperioden"]
[null,null,"Arbeidsuker, i dette tilfellet, er antall uker de(n) ansatte jobber, og har direkte oppfølging med flyktningen - i løpet av flyktningens tilskuddsperiode (altså ikke per kalenderår). Det vil si at dere ikke skal regne med de ukene den ansatte er på ferie, sykmeldt eller i permisjon, eller uker der flyktning av annen grunn ikke følges opp i tiltaket. Det vil si at hverken korttids- eller langtidsfravær dekkes av ekstratilskuddet."]
[null,null,"Beregner dere arbeidsuker for flere ansatte, skriver dere totalt antall arbeidsuker for alle disse ansatte. "]
[]
[null,null,"F"]
[]
[null,null,"Feriepenger"]
[null,null,"Feriepenger er tolv prosent av feriepengegrunnlaget ved fem ukers ferie. Personalet over 60 år har rett på 14,3 prosent av feriepengegrunnlaget ved seks ukers ferie."]
[]
[null,null,"P"]
[]
[null,null,"Pensjonskostnader, arbeidsgiversandel"]
[null,null,"Pensjonskostnader er de kostnadene arbeidsgiver har til pensjonsordninger for sine ansatte. Arbeidsgiver betaler minst 2 % av arbeidstakers lønn som grunnpremie for pensjon."]
[null,null,"Den ansattes egenandel for grunnpremien er normalt 2 %. Sett prosenten til 0 % dersom arbeidsgiver ikke trekker egenandel fra lønnen."]
[]
[null,null,"S"]
[]
[null,null,"Stillingsprosent"]
[null,null,"Stillingsprosent er et mål på hvor stor del av en fulltidsstilling en ansatt jobber. Den angis i prosent og viser forholdet mellom den avtalte arbeidstiden og en fulltidsstilling sin normerte arbeidstid. "]
[]
[null,null,"Skoleuker"]
[null,null,"Opplæringsloven fastsetter at opplæringen skal strekke seg over minst 38 skoleuker innenfor en ramme på 45 sammenhengende uker."]
[]
[]
[null,null,"T"]
[]
[null,null,"Timelønn"]
[null,null,"Timelønn er lønnen en arbeidstaker mottar per time."]
[null,null,"En ansatte, som jobber 37,5 timer per uke mandag–fredag, beregnes timelønn etter: Årslønn / 37,5 / 52"]
[]
[null,null,"Timelønn (for undervisningspersonale i Oslo kommune)"]
[null,null,"I Oslo kommune beregnes timelønn etter: Årslønn x 1500 / (Årsramme x 1687,5)"]
[]
[null,null,"Timelønn (for undervisningspersonale i KS-området utenom Oslo)"]
[null,null,"I kommuner utenom Oslo beregnes timelønn etter: Årslønn x 1400 x 100 / (Årsramme x 1687,5 x 112)"]
[null,null,"Dette følger av hovedtariffavtalen § 12.4."]
[]
[null,null,"Timelønn, inkludert sosiale utgifter"]
[null,null,"Timelønn inkludert sosiale utgifter er timelønn som inkluderer feriepenger, arbeidsgiveravgift og pensjonsutgifter. I denne sammenheng er forsikringer og andre påslag ikke inkludert, fordi det ikke dekkes av ekstratilskuddet."]
[]
[null,null,"Å"]
[]
[null,null,"Årslønn, eventuelt gjennomsnittslønn"]
[null,null,"Årslønn (grunnlønn) er den ansattes brutto årslønn, før eventuelle tillegg for overtid, feriepenger og andre tillegg. Årslønnen er det samme beløpet som står i arbeidskontrakten."]
[]
[null,null,"I dette hjelpeverktøyet skal dere legge inn den ansattes årslønn (grunnlønn uten tillegg). Selv om den ansatte jobber deltid, skal dere oppgi årslønn for full stilling. "]
[]
[null,null,"Har dere lønnsutgifter for flere ansatte, for eksempel i en institusjon, kan dere bruke gjennomsnittslønn i feltet \"Årslønn\". I de tilfellene bruker dere gjennomsnittlig lønn for de aktuelle personene som har fulgt brukeren i tiltaket. "]
[]
[null,null,"Årsramme"]
[null,null,"Årsramme er antall timer med undervisning per år i et fag i en 100 prosent stilling. For å omregne eventuelle undervisningstimer à 45 minutter til klokketimer, multipliserer dere årsrammen med 0,75. "]
[]
[null,null,"Årstimer"]
[null,null,"Se \"Arbeidstimer per uke\""]
[]
[null,null,{"$error":"#VALUE!"}]

{"sheet":"Oppsummering","index":2,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5]]}
[null,null,"Oppsummering"]
[]
[]
[null,null,"Totalsum for tiltakene beregnet i dette kostnadsverktøyet:",null,null,null,{"$f":"G6+G13+G20+G32+G25+G36","v":0}]
[]
[null,null,{"$f":"'1 Lønn'!C2","v":1},{"$f":"'1 Lønn'!E2","v":"Lønn "},null,null,{"$f":"SUM(G7:G11)","v":0}]
[null,null,null,1,{"$f":"IF(_xlfn.XLOOKUP(D7&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D7&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D7&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D7&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D7&\"c\",'1 Lønn'!P:P,'1 Lønn'!F:F,\" \")","v":""}]
[null,null,null,2,{"$f":"IF(_xlfn.XLOOKUP(D8&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D8&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D8&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D8&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D8&\"c\",'1 Lønn'!P:P,'1 Lønn'!F:F,\" \")","v":""}]
[null,null,null,3,{"$f":"IF(_xlfn.XLOOKUP(D9&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D9&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D9&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D9&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D9&\"c\",'1 Lønn'!P:P,'1 Lønn'!F:F,\" \")","v":""}]
[null,null,null,4,{"$f":"IF(_xlfn.XLOOKUP(D10&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D10&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D10&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D10&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D10&\"c\",'1 Lønn'!P:P,'1 Lønn'!F:F,\" \")","v":""}]
[null,null,null,5,{"$f":"IF(_xlfn.XLOOKUP(D11&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D11&\"a\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D11&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D11&\"b\",'1 Lønn'!P:P,'1 Lønn'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D11&\"c\",'1 Lønn'!P:P,'1 Lønn'!F:F,\" \")","v":""}]
[]
[null,null,{"$f":"'2 Lønn med undervisningstid'!C2","v":2},{"$f":"'2 Lønn med undervisningstid'!E2","v":"Lønn med undervisningstid"},null,null,{"$f":"SUM(G14:G18)","v":0}]
[null,null,null,1,{"$f":"IF(_xlfn.XLOOKUP(D14&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D14&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D14&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D14&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D14&\"c\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\" \")","v":""}]
[null,null,null,2,{"$f":"IF(_xlfn.XLOOKUP(D15&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D15&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D15&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D15&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D15&\"c\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\" \")","v":""}]
[null,null,null,3,{"$f":"IF(_xlfn.XLOOKUP(D16&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D16&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D16&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D16&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D16&\"c\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\" \")","v":""}]
[null,null,null,4,{"$f":"IF(_xlfn.XLOOKUP(D17&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D17&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D17&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D17&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D17&\"c\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\" \")","v":""}]
[null,null,null,5,{"$f":"IF(_xlfn.XLOOKUP(D18&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D18&\"a\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"IF(_xlfn.XLOOKUP(D18&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\")=0,\"-\",_xlfn.XLOOKUP(D18&\"b\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\"-\"))","v":"-"},{"$f":"_xlfn.XLOOKUP(D18&\"c\",'2 Lønn med undervisningstid'!P:P,'2 Lønn med undervisningstid'!F:F,\" \")","v":""}]
[]
[null,null,{"$f":"'3 Godtgjørelser'!C2","v":3},{"$f":"'3 Godtgjørelser'!E2","v":"Godtgjørelser"},null,null,{"$f":"SUM(G21:G23)","v":0}]
[null,null,null,1,{"$f":"'3 Godtgjørelser'!E16","v":"Grunnstøtte til ordinært kommunalt  fosterhjem"},null,{"$f":"'3 Godtgjørelser'!F36","v":""}]
[null,null,null,2,{"$f":"'3 Godtgjørelser'!E50","v":"Grunnstøtte til besøkshjem"},null,{"$f":"'3 Godtgjørelser'!F65","v":""}]
[null,null,null,3,"Andre godtgjørelser",null,{"$f":"IF('3 Godtgjørelser'!F109=\"\",0,'3 Godtgjørelser'!F109)+IF('3 Godtgjørelser'!F140=\"\",0,'3 Godtgjørelser'!F140)+IF('3 Godtgjørelser'!F171=\"\",0,'3 Godtgjørelser'!F171)+IF('3 Godtgjørelser'!F202=\"\",0,'3 Godtgjørelser'!F202)+IF('3 Godtgjørelser'!F233=\"\",0,'3 Godtgjørelser'!F233)","v":0}]
[]
[null,null,{"$f":"'4 Egenandel'!C2","v":4},{"$f":"'4 Egenandel'!E2","v":"Egenandel"},null,null,{"$f":"SUM(G26:G30)","v":0}]
[null,null,null,1,{"$f":"IF(G26=\"\",\"-\",'4 Egenandel'!F17)","v":"-"},null,{"$f":"'4 Egenandel'!F41","v":""}]
[null,null,null,2,{"$f":"IF(G27=\"\",\"-\",'4 Egenandel'!F62)","v":"-"},null,{"$f":"'4 Egenandel'!F86","v":""}]
[null,null,null,3,{"$f":"IF(G28=\"\",\"-\",'4 Egenandel'!F107)","v":"-"},null,{"$f":"'4 Egenandel'!F131","v":""}]
[null,null,null,4,{"$f":"IF(G29=\"\",\"-\",'4 Egenandel'!F152)","v":"-"},null,{"$f":"'4 Egenandel'!F176","v":""}]
[null,null,null,5,{"$f":"IF(G30=\"\",\"-\",'4 Egenandel'!F197)","v":"-"},null,{"$f":"'4 Egenandel'!F221","v":""}]
[]
[null,null,{"$f":"'5 Fakturabaserte kostnader'!C2","v":5},{"$f":"'5 Fakturabaserte kostnader'!E2","v":"Fakturabaserte kostnader"},null,null,{"$f":"SUM(G33:G34)","v":0}]
[null,null,null,1,"Transport",null,{"$f":"'5 Fakturabaserte kostnader'!K29","v":0}]
[null,null,null,2,"Andre eksterne leverandører",null,{"$f":"'5 Fakturabaserte kostnader'!K57","v":0}]
[]
[null,null,{"$f":"'6 Ansvarsgruppemøter'!C2","v":6},{"$f":"'6 Ansvarsgruppemøter'!E2","v":"Ansvarsgruppemøter/ sakkyndig arbeid fra PPT"},null,null,{"$f":"'6 Ansvarsgruppemøter'!P48","v":0}]
[]
[]
[null,null,{"$f":"'1 Lønn'!K2","v":"(ver. 3.4)"},null,null,null,{"$error":"#VALUE!"}]

{"sheet":"kun for IMDI","index":3,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,"------UTKAST------"]
[null,"Omregne årslønn fra årslønn med sos. utg. (metode #1)",null,null,null,null,null,"Omregne særskilt tilksudd til tilskuddsperiode"]
[null,"pension = % av årslønn (kommunes beregningen)",null,null,null,null,null,null,null,null,null,null,"barn","ungdom"]
[null,null,null,null,null,null,null,"Bosettingsdato","2024-04-04",null,null,"sats","0-16 år","17-20 år"]
[null,"Årslønn med sos. utg.",628866.53846153861,null,null,null,null,"Fødselsdato","2008-08-26",null,null,2023,1144400,721800]
[null,"sats feriepenger",0.12,null,"ferieuker =",{"$f":"IF(C6=12%,5,IF(C6=14.3%,6,0))","v":5},null,null,null,null,null,{"$f":"1+L5","v":2024},1194800,735500]
[null,"sats pensjon",0.09,null,null,null,null,null,null,"alder","sats",{"$f":"1+L6","v":2025},1059100,667900]
[null,"sats arbeidsgiveravgift",0.14099999999999999,null,null,null,null,{"$f":"YEAR(I4)","v":2024},{"$f":"M6/12*(12-MONTH(I4)+1)","v":896100},{"$f":"H8-YEAR($I$5)","v":16},{"$f":"IF(J8<17,$M$3,$N$3)","v":"barn"},{"$f":"1+L7","v":2026},1098700,692800]
[null,"Årslønn",{"$f":"C5/((1+C8)*((C6*(52-F6)/52)+C7+((52-F6)/52)))","v":500000.00000000017},null,null,null,null,{"$f":"1+H8","v":2025},{"$f":"N7","v":667900},{"$f":"H9-YEAR($I$5)","v":17},{"$f":"IF(J9<17,$M$3,$N$3)","v":"ungdom"}]
[null,null,null,null,null,null,null,{"$f":"1+H9","v":2026},{"$f":"N8","v":692800},18,"ungdom"]
[null,null,null,null,null,null,null,{"$f":"1+H10","v":2027},0,19,"ungdom"]
[null,null,null,null,null,null,null,{"$f":"1+H11","v":2028},{"$f":"N10","v":0},20,"ungdom"]
[null,"Omregne årslønn fra årslønn med sos. utg. (metode #2)"]
[null,"pension = % av lønn + fp (IMDIs beregningen)"]
[]
[null,"Årslønn med sos. utg.",629498.47692307702]
[null,"sats feriepenger",0.12,null,"ferieuker =",{"$f":"IF(C17=12%,5,IF(C17=14.3%,6,0))","v":5}]
[null,"sats pensjon",0.09]
[null,"sats arbeidsgiveravgift",0.14099999999999999]
[null,"Årslønn",{"$f":"C16/(((52-F17)/52)*(1+C17)*(1+C18)*(1+C19))","v":500000.00000000006}]
[]
[]
[]
[null,"Omregne 45 mins enhet til klokketimer"]
[]
[null,"timer (45 min enhet)",26]
[null,"klokketimer",{"$f":"C26*45/60","v":19.5}]

{"sheet":"1 Lønn","index":4,"n_rows":366,"n_cols":24,"rows_kept":366,"cut":false,"hidden":false,"merged":[[215,4,220,6],[152,3,152,7],[153,4,153,7],[81,8,81,9],[82,8,82,9],[81,3,81,7],[82,4,82,7],[144,4,149,6],[73,4,78,6],[6,3,11,5],[6,8,11,10],[72,9,72,11],[73,9,78,11],[16,8,18,12],[294,3,294,7],[365,8,365,9],[143,9,143,11],[144,9,149,11],[214,9,214,11],[215,9,220,11],[285,9,285,11],[223,8,223,9],[224,8,224,9],[286,9,291,11],[152,8,152,9],[153,8,153,9],[286,4,291,6],[294,8,294,9],[223,3,223,7],[224,4,224,7],[366,8,366,9],[365,3,365,7],[366,4,366,7],[357,4,362,6],[295,4,295,7],[356,9,356,11],[357,9,362,11],[295,8,295,9]]}
[]
[null,null,1,null,"Lønn ",null,null,null,null,null,"(ver. 3.4)"]
[null,null,null,null,{"$f":"\"- til miljøterapeut, sykepleier, skoleassistent, kommunal tolk, eller andre kommunalt ansatte som ikke underviser\"","v":"- til miljøterapeut, sykepleier, skoleassistent, kommunal tolk, eller andre kommunalt ansatte som ikke underviser"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timesats max",650]
[null,null,null,null,"Dekkes av ekstratilskuddet:",null,null,null,"Dekkes ikke av ekstratilskuddet:",null,null,null,null,null,null,null,"Ansattes egenandel for pensjon",0,null,null,null,null,null,"Oppgitt årslønn er høyere enn det IMDi forventer i denne sammenhengen. Legg ved underbilag som dokumenterer den ansattes årslønn."]
[null,null,null,"þDirekte oppfølgingstid: Lønn for den tiden ansatte har direkte oppfølging med flyktningen, altså \"ansikt-til-ansikt\"\t\nþSosiale utgifter til: feriepenger, arbeidsgivers andel av pensjonskostnader og arbeidsgiveravgift",null,null,null,null,"xArbeidstid utenom direkte oppfølging: lønn til koordinering, reisetid og administrative oppgaver\nxSosiale utgifter til: overtid, vikarutgifter, merverdiavgifter, forsikring og administrative påslag\nxAnsattes egenandel for pensjon: ansattes egenandel for grunnpremie pensjon er som regel 2 %. Sett prosenten til 0 dersom den ansatte ikke trekkes for egenandel.",null,null,null,null,null,null,null,"Tekst 1","*obligatorisk ","bruk kun tall og komma, ikke bruk mellomrom og punktum",null,null,null,null,"Legg ved dokumentasjon som viser hvilke kostnader som er inkludert i pensjonskostnaden."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekst 2","* valgfritt",null,null,null,null,null," Bekreft i kommentarfelt at dere ikke trekker den ansatte for egenandel."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekst 3","⚠️Vi trenger mer informasjon. Se notat nederst."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekst 4","Utregnes automatisk etter dere har fylt inn de obligatoriske feltene"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Dukker det opp en feilmelding når du trykker på knappen, kan det være at du må aktivere makroer først. For å aktivere makroer, trykk først på knappen \"Aktiver innhold\" helt øverst, så vil det komme opp en dialogboks, trykk deretter på \"Ja\". Bruk av knappen er valgfritt i dette regnearket, og makroene trenger derfor ikke å aktiveres  hvis du ikke har behov for det.",null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------",null,null,"------------------------------------------------------!"]
[null,null,null,null,{"$f":"\"Beregning \"&P18","v":"Beregning 1"},null,null,null,null,null,null,null,null,null,null,1,"Felt","Verdi","Kommentar","Merkander","-"]
[null,null,null,"Tiltaket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S21","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P18&\"a\"","v":"1a"},{"$f":"D19","v":"Tiltaket"},{"$f":"F21","v":0},{"$f":"IF(F21=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"hvis tolk: hvilket tiltak er tolken brukt i? ",null,"i",null,{"$f":"S22","v":""},null,null,null,null,null,null,null,{"$f":"E22","v":"hvis tolk: hvilket tiltak er tolken brukt i? "},{"$f":"F22","v":0},{"$f":"IF(AND(IFERROR(SEARCH(\"tolk\",F21),0)>0,F22=\"\"),$R$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Oppfølging i tiltaket:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer per uke ",null,"i",null,{"$f":"S25","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E25","v":"arbeidstimer per uke "},{"$f":"F25","v":0},{"$f":"IF(F25=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidsuker i tilskuddperioden ",null,"i",null,{"$f":"S26","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E26","v":"arbeidsuker i tilskuddperioden "},{"$f":"F26","v":0},{"$f":"IF(F26=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidstimer totalt ",{"$f":"R27","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"E27","v":"arbeidstimer totalt "},{"$f":"R25*R26","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,{"$f":"\"Ubekvemstillegg for de \"&IF(F27=0,\"timene:\",TEXT(F27,\"# ##0,0###\")&\" timene:\")","v":"Ubekvemstillegg for de timene:"},null,null,null,null,null,null,null,null,null,null,null,"arbeidstimer dag",{"$f":"(R27-R30-R31)","v":0},null,{"$f":"R29/R27","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer kveld",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E30","v":"arbeidstimer kveld"},{"$f":"F30","v":0},null,{"$f":"R30/R27","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer natt",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E31","v":"arbeidstimer natt"},{"$f":"F31","v":0},null,{"$f":"R31/R27","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer helg",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E33","v":"arbeidstimer helg"},{"$f":"F33","v":0},null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag hverdag",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag hverdag",0,null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Lønnsutgifter per ansatt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S40","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P18&\"b\"","v":"1b"},"Tiltak",null,{"$f":"IF(F40=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"alminnelig arbeidstid for full stilling","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E41","v":"alminnelig arbeidstid for full stilling"},{"$f":"_xlfn.XLOOKUP(F41,Innstillinger!$B$48:$B$54,Innstillinger!$C$48:$C$54,0,)","v":0},{"$f":"IF(F41=\"\",$R$7,IF(F41=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn: (individuell/ gjennomsnitt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S44","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E44","v":"årslønn for full stilling"},{"$f":"F44","v":0},{"$f":"IF(R44=0,$R$7,IF(ISERROR(R59)=TRUE,\"\",IF(R59>$R$5,$R$9,\"\")))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"timetillegg kveld ",0,"i",null,{"$f":"S45","v":""},null,null,null,null,null,null,null,{"$f":"E45","v":"timetillegg kveld "},{"$f":"F45","v":0},{"$f":"IF(AND(R30>0,R45=0),$R$7,\"\")","v":""},{"$f":"R45*R30","v":0},"-"]
[null,null,null,null,"timetillegg natt ",0,"i",null,{"$f":"S46","v":""},null,null,null,null,null,null,null,"timetillegg natt ",{"$f":"F46","v":0},{"$f":"IF(AND(R31>0,R46=0),$R$7,\"\")","v":""},{"$f":"R46*R31","v":0},"-"]
[null,null,null,null,"timetillegg helg",0,"i",null,{"$f":"S47","v":""},null,null,null,null,null,null,null,"timetillegg helg",{"$f":"F47","v":0},{"$f":"IF(AND(R33>0,R47=0),$R$7,\"\")","v":""},{"$f":"R47*R33","v":0},"-"]
[null,null,null,null,"prosenttillegg helligdag",0,"i",null,{"$f":"S48","v":""},null,null,null,null,null,null,null,"prosenttillegg helligdag",{"$f":"F48","v":0},{"$f":"IF(AND(OR(R34>0,R35>0),R48=0),$R$7,\"\")","v":""},{"$f":"(R48*R58*R34*T29)+(R48*(R58+R45)*R34*T30)+(R48*(R58+R46)*R34*T31)+(R48*(R58+R47)*R35*T29)+(R48*(R58+R45+R47)*R35*T30)+(R48*(R58+R46+R47)*R35*T31)","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Finn riktig timesats her",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Sosiale utgifter:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S52","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E52","v":"sats feriepenger"},{"$f":"F52","v":"Velg fra liste…."},{"$f":"IF(F52=\"\",$R$7,IF(F52=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,{"$f":"E53","v":"sats pensjon"},{"$f":"F53+F54","v":0.09},{"$f":"IF(R53<2%,$R$7,IF(F53>11%,$R$9,\"\"))","v":""},"-","-"]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F54=0%,$R$9,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S55","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E55","v":"sats arbeidsgiveravgift"},{"$f":"F55","v":"Velg fra liste…."},{"$f":"IF(F55=\"\",$R$7,IF(F55=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(ISERROR(R70),\"Nei\",IF(COUNTIF(I19:I55,$R$7)=0,\"Ja\",\"Nei\"))","v":"Nei"},null,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R56=\"nei\",\"\",R58)","v":""},null,null,{"$f":"S58","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"R44/R41/52","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I70=TRUE,R56=\"NEI\"),$R$10,IF(I70=TRUE,T58,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R58,\"# ##0\")&\" kr =  \"&TEXT(R44,\"# ##0\")&\" kr årslønnn ÷  \"&TEXT(R41,\"#,##\")&\" timer/uke  ÷  52 uker\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R56=\"nei\",\"\",R59)","v":""},null,null,{"$f":"S59","v":""},null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R58*(1+R52+R53+(R52*R53))*(1+R55))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I70=TRUE,R56=\"NEI\"),$R$10,IF(I70=TRUE,T59,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R59,\"# ##0\")&\" kr =  \"&TEXT(R58,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R56=\"nei\",\"\",R64)","v":""},null,null,{"$f":"S64","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R27*R58","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I70=TRUE,R56=\"NEI\"),$R$10,IF(I70=TRUE,T64,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F64,\"# ##0\")&\" kr  =   \"&F27&\" total arbeidstimer  x  \"&TEXT(F58,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =   0 total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Ubekvemstillegg",{"$f":"IF(R56=\"nei\",\"\",R65)","v":""},null,null,"",null,null,null,null,null,null,null,"Ubekvemstillegg",{"$f":"SUM(T45:T48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I70=TRUE,R56=\"NEI\"),$R$10,IF(I70=TRUE,T65,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F65,\"# ##0\")&\" kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg\"","v":"➡️  kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R56=\"nei\",\"\",R66)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"(R64+R65)*R52","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I70=TRUE,R56=\"NEI\"),$R$10,IF(I70=TRUE,T66,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F66,\"# ##0\")&\" kr = \"&TEXT(F64+F65,\"# ##0\")&\" kr lønn & tillegg  x  \"&TEXT(F52,\"#,0 %\")&\" feriepenger sats\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R56=\"nei\",\"\",R67)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R64:R66)*R53","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I70=TRUE,R56=\"NEI\"),$R$10,IF(I70=TRUE,T67,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F67,\"# ##0\")&\" kr  = (\"&TEXT(F64+F65,\"# ##0\")&\" kr lønn & tillegg + \"&TEXT(F66,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R53,\"#,0 %\")&\" pensjon\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R56=\"nei\",\"\",R68)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R64:R67)*R55","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I70=TRUE,R56=\"NEI\"),$R$10,IF(I70=TRUE,T68,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F68,\"# ##0\")&\" kr = (\"&TEXT(F64+F65,\"# ##0\")&\" kr lønn + \"&TEXT(F66,\"# ##0\")&\" kr f.p. + \"&TEXT(F67,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F55,\"#,0 %\")&\" aga \"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R56=\"nei\",\"\",R70)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P18&\"c\"","v":"1c"},"Totalkostnad",{"$f":"ROUND(SUM(R64:R68),0)","v":{"$error":"#DIV/0!"}},null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3-COUNTIF(S73:S75,\"\")","v":0},null,null,"-"]
[null,null,null,null,{"$f":"IF(E74=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S73&S74&S75=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S73=\"\",\"\",IF(R72=1,\"\",\"1. \"))","v":""},{"$f":"IF(S44=$R$9,X$6,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R73&S73,R74&S74,R75&S75)","v":""},null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S74=\"\",\"\",IF(R72=1,\"\",IF(S73=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S53=$R$9,$X$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S75=\"\",\"\",IF(R72=1,\"\",IF(R72=2,\"2.\",IF(R74=\"1. \",\"2. \",\"3. \"))))","v":""},{"$f":"IF(S54=$R$9,$X$8,\"\")","v":""},"-"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------",null,null,"------------------------------------------------------!"]
[null,null,null,null,{"$f":"\"Beregning \"&P89","v":"Beregning 2"},null,null,null,null,null,null,null,null,null,null,{"$f":"+P18+1","v":2},"Felt","Verdi","Kommentar","Merkander","-"]
[null,null,null,"Tiltaket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S92","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P89&\"a\"","v":"2a"},{"$f":"D90","v":"Tiltaket"},{"$f":"F92","v":0},{"$f":"IF(F92=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"hvis tolk: hvilket tiltak er tolken brukt i? ",null,"i",null,{"$f":"S93","v":""},null,null,null,null,null,null,null,{"$f":"E93","v":"hvis tolk: hvilket tiltak er tolken brukt i? "},{"$f":"F93","v":0},{"$f":"IF(AND(IFERROR(SEARCH(\"tolk\",F92),0)>0,F93=\"\"),$R$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Oppfølging i tiltaket:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer per uke ",null,"i",null,{"$f":"S96","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E96","v":"arbeidstimer per uke "},{"$f":"F96","v":0},{"$f":"IF(F96=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidsuker i tilskuddperioden ",null,"i",null,{"$f":"S97","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E97","v":"arbeidsuker i tilskuddperioden "},{"$f":"F97","v":0},{"$f":"IF(F97=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidstimer totalt ",{"$f":"R98","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"E98","v":"arbeidstimer totalt "},{"$f":"R96*R97","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,{"$f":"\"Ubekvemstillegg for de \"&IF(F98=0,\"timene:\",TEXT(F98,\"# ##0,0###\")&\" timene:\")","v":"Ubekvemstillegg for de timene:"},null,null,null,null,null,null,null,null,null,null,null,"arbeidstimer dag",{"$f":"(R98-R101-R102)","v":0},null,{"$f":"R100/R98","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer kveld",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E101","v":"arbeidstimer kveld"},{"$f":"F101","v":0},null,{"$f":"R101/R98","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer natt",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E102","v":"arbeidstimer natt"},{"$f":"F102","v":0},null,{"$f":"R102/R98","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer helg",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E104","v":"arbeidstimer helg"},{"$f":"F104","v":0},null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag hverdag",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag hverdag",0,null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Lønnsutgifter per ansatt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S111","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P89&\"b\"","v":"2b"},"Tiltak",null,{"$f":"IF(F111=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"alminnelig arbeidstid for full stilling","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E112","v":"alminnelig arbeidstid for full stilling"},{"$f":"_xlfn.XLOOKUP(F112,Innstillinger!$B$48:$B$54,Innstillinger!$C$48:$C$54,0,)","v":0},{"$f":"IF(F112=\"\",$R$7,IF(F112=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn: (individuell/ gjennomsnitt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S115","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E115","v":"årslønn for full stilling"},{"$f":"F115","v":0},{"$f":"IF(R115=0,$R$7,IF(ISERROR(R130)=TRUE,\"\",IF(R130>$R$5,$R$9,\"\")))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"timetillegg kveld ",0,"i",null,{"$f":"S116","v":""},null,null,null,null,null,null,null,{"$f":"E116","v":"timetillegg kveld "},{"$f":"F116","v":0},{"$f":"IF(AND(R101>0,R116=0),$R$7,\"\")","v":""},{"$f":"R116*R101","v":0},"-"]
[null,null,null,null,"timetillegg natt ",0,"i",null,{"$f":"S117","v":""},null,null,null,null,null,null,null,"timetillegg natt ",{"$f":"F117","v":0},{"$f":"IF(AND(R102>0,R117=0),$R$7,\"\")","v":""},{"$f":"R117*R102","v":0},"-"]
[null,null,null,null,"timetillegg helg",0,"i",null,{"$f":"S118","v":""},null,null,null,null,null,null,null,"timetillegg helg",{"$f":"F118","v":0},{"$f":"IF(AND(R104>0,R118=0),$R$7,\"\")","v":""},{"$f":"R118*R104","v":0},"-"]
[null,null,null,null,"prosenttillegg helligdag",0,"i",null,{"$f":"S119","v":""},null,null,null,null,null,null,null,"prosenttillegg helligdag",{"$f":"F119","v":0},{"$f":"IF(AND(OR(R105>0,R106>0),R119=0),$R$7,\"\")","v":""},{"$f":"(R119*R129*R105*T100)+(R119*(R129+R116)*R105*T101)+(R119*(R129+R117)*R105*T102)+(R119*(R129+R118)*R106*T100)+(R119*(R129+R116+R118)*R106*T101)+(R119*(R129+R117+R118)*R106*T102)","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Finn riktig timesats her",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Sosiale utgifter:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S123","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E123","v":"sats feriepenger"},{"$f":"F123","v":"Velg fra liste…."},{"$f":"IF(F123=\"\",$R$7,IF(F123=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,{"$f":"E124","v":"sats pensjon"},{"$f":"F124+F125","v":0.09},{"$f":"IF(R124<2%,$R$7,IF(F124>11%,$R$9,\"\"))","v":""},"-","-"]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F125=0%,$R$9,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S126","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E126","v":"sats arbeidsgiveravgift"},{"$f":"F126","v":"Velg fra liste…."},{"$f":"IF(F126=\"\",$R$7,IF(F126=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(ISERROR(R141),\"Nei\",IF(COUNTIF(I90:I126,$R$7)=0,\"Ja\",\"Nei\"))","v":"Nei"},null,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R127=\"nei\",\"\",R129)","v":""},null,null,{"$f":"S129","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"R115/R112/52","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I141=TRUE,R127=\"NEI\"),$R$10,IF(I141=TRUE,T129,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R129,\"# ##0\")&\" kr =  \"&TEXT(R115,\"# ##0\")&\" kr årslønnn ÷  \"&TEXT(R112,\"#,##\")&\" timer/uke  ÷  52 uker\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R127=\"nei\",\"\",R130)","v":""},null,null,{"$f":"S130","v":""},null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R129*(1+R123+R124+(R123*R124))*(1+R126))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I141=TRUE,R127=\"NEI\"),$R$10,IF(I141=TRUE,T130,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R130,\"# ##0\")&\" kr =  \"&TEXT(R129,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R127=\"nei\",\"\",R135)","v":""},null,null,{"$f":"S135","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R98*R129","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I141=TRUE,R127=\"NEI\"),$R$10,IF(I141=TRUE,T135,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F135,\"# ##0\")&\" kr  =   \"&F98&\" total arbeidstimer  x  \"&TEXT(F129,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =   0 total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Ubekvemstillegg",{"$f":"IF(R127=\"nei\",\"\",R136)","v":""},null,null,"",null,null,null,null,null,null,null,"Ubekvemstillegg",{"$f":"SUM(T116:T119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I141=TRUE,R127=\"NEI\"),$R$10,IF(I141=TRUE,T136,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F136,\"# ##0\")&\" kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg\"","v":"➡️  kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R127=\"nei\",\"\",R137)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"(R135+R136)*R123","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I141=TRUE,R127=\"NEI\"),$R$10,IF(I141=TRUE,T137,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F137,\"# ##0\")&\" kr = \"&TEXT(F135+F136,\"# ##0\")&\" kr lønn & tillegg  x  \"&TEXT(F123,\"#,0 %\")&\" feriepenger sats\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R127=\"nei\",\"\",R138)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R135:R137)*R124","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I141=TRUE,R127=\"NEI\"),$R$10,IF(I141=TRUE,T138,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F138,\"# ##0\")&\" kr  = (\"&TEXT(F135+F136,\"# ##0\")&\" kr lønn & tillegg + \"&TEXT(F137,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R124,\"#,0 %\")&\" pensjon\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R127=\"nei\",\"\",R139)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R135:R138)*R126","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I141=TRUE,R127=\"NEI\"),$R$10,IF(I141=TRUE,T139,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F139,\"# ##0\")&\" kr = (\"&TEXT(F135+F136,\"# ##0\")&\" kr lønn + \"&TEXT(F137,\"# ##0\")&\" kr f.p. + \"&TEXT(F138,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F126,\"#,0 %\")&\" aga \"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R127=\"nei\",\"\",R141)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P89&\"c\"","v":"2c"},"Totalkostnad",{"$f":"ROUND(SUM(R135:R139),0)","v":{"$error":"#DIV/0!"}},null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3-COUNTIF(S144:S146,\"\")","v":0},null,null,"-"]
[null,null,null,null,{"$f":"IF(E145=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S144&S145&S146=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S144=\"\",\"\",IF(R143=1,\"\",\"1. \"))","v":""},{"$f":"IF(S115=$R$9,X$6,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R144&S144,R145&S145,R146&S146)","v":""},null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S145=\"\",\"\",IF(R143=1,\"\",IF(S144=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S124=$R$9,$X$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S146=\"\",\"\",IF(R143=1,\"\",IF(R143=2,\"2.\",IF(R145=\"1. \",\"2. \",\"3. \"))))","v":""},{"$f":"IF(S125=$R$9,$X$8,\"\")","v":""},"-"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------",null,null,"------------------------------------------------------!"]
[null,null,null,null,{"$f":"\"Beregning \"&P160","v":"Beregning 3"},null,null,null,null,null,null,null,null,null,null,{"$f":"+P89+1","v":3},"Felt","Verdi","Kommentar","Merkander","-"]
[null,null,null,"Tiltaket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S163","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P160&\"a\"","v":"3a"},{"$f":"D161","v":"Tiltaket"},{"$f":"F163","v":0},{"$f":"IF(F163=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"hvis tolk: hvilket tiltak er tolken brukt i? ",null,"i",null,{"$f":"S164","v":""},null,null,null,null,null,null,null,{"$f":"E164","v":"hvis tolk: hvilket tiltak er tolken brukt i? "},{"$f":"F164","v":0},{"$f":"IF(AND(IFERROR(SEARCH(\"tolk\",F163),0)>0,F164=\"\"),$R$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Oppfølging i tiltaket:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer per uke ",null,"i",null,{"$f":"S167","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E167","v":"arbeidstimer per uke "},{"$f":"F167","v":0},{"$f":"IF(F167=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidsuker i tilskuddperioden ",null,"i",null,{"$f":"S168","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E168","v":"arbeidsuker i tilskuddperioden "},{"$f":"F168","v":0},{"$f":"IF(F168=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidstimer totalt ",{"$f":"R169","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"E169","v":"arbeidstimer totalt "},{"$f":"R167*R168","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,{"$f":"\"Ubekvemstillegg for de \"&IF(F169=0,\"timene:\",TEXT(F169,\"# ##0,0###\")&\" timene:\")","v":"Ubekvemstillegg for de timene:"},null,null,null,null,null,null,null,null,null,null,null,"arbeidstimer dag",{"$f":"(R169-R172-R173)","v":0},null,{"$f":"R171/R169","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer kveld",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E172","v":"arbeidstimer kveld"},{"$f":"F172","v":0},null,{"$f":"R172/R169","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer natt",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E173","v":"arbeidstimer natt"},{"$f":"F173","v":0},null,{"$f":"R173/R169","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer helg",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E175","v":"arbeidstimer helg"},{"$f":"F175","v":0},null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag hverdag",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag hverdag",0,null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Lønnsutgifter per ansatt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S182","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P160&\"b\"","v":"3b"},"Tiltak",null,{"$f":"IF(F182=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"alminnelig arbeidstid for full stilling","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E183","v":"alminnelig arbeidstid for full stilling"},{"$f":"_xlfn.XLOOKUP(F183,Innstillinger!$B$48:$B$54,Innstillinger!$C$48:$C$54,0,)","v":0},{"$f":"IF(F183=\"\",$R$7,IF(F183=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn: (individuell/ gjennomsnitt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S186","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E186","v":"årslønn for full stilling"},{"$f":"F186","v":0},{"$f":"IF(R186=0,$R$7,IF(ISERROR(R201)=TRUE,\"\",IF(R201>$R$5,$R$9,\"\")))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"timetillegg kveld ",0,"i",null,{"$f":"S187","v":""},null,null,null,null,null,null,null,{"$f":"E187","v":"timetillegg kveld "},{"$f":"F187","v":0},{"$f":"IF(AND(R172>0,R187=0),$R$7,\"\")","v":""},{"$f":"R187*R172","v":0},"-"]
[null,null,null,null,"timetillegg natt ",0,"i",null,{"$f":"S188","v":""},null,null,null,null,null,null,null,"timetillegg natt ",{"$f":"F188","v":0},{"$f":"IF(AND(R173>0,R188=0),$R$7,\"\")","v":""},{"$f":"R188*R173","v":0},"-"]
[null,null,null,null,"timetillegg helg",0,"i",null,{"$f":"S189","v":""},null,null,null,null,null,null,null,"timetillegg helg",{"$f":"F189","v":0},{"$f":"IF(AND(R175>0,R189=0),$R$7,\"\")","v":""},{"$f":"R189*R175","v":0},"-"]
[null,null,null,null,"prosenttillegg helligdag",0,"i",null,{"$f":"S190","v":""},null,null,null,null,null,null,null,"prosenttillegg helligdag",{"$f":"F190","v":0},{"$f":"IF(AND(OR(R176>0,R177>0),R190=0),$R$7,\"\")","v":""},{"$f":"(R190*R200*R176*T171)+(R190*(R200+R187)*R176*T172)+(R190*(R200+R188)*R176*T173)+(R190*(R200+R189)*R177*T171)+(R190*(R200+R187+R189)*R177*T172)+(R190*(R200+R188+R189)*R177*T173)","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Finn riktig timesats her",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Sosiale utgifter:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S194","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E194","v":"sats feriepenger"},{"$f":"F194","v":"Velg fra liste…."},{"$f":"IF(F194=\"\",$R$7,IF(F194=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,{"$f":"E195","v":"sats pensjon"},{"$f":"F195+F196","v":0.09},{"$f":"IF(R195<2%,$R$7,IF(F195>11%,$R$9,\"\"))","v":""},null,"-"]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F196=0%,$R$9,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S197","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E197","v":"sats arbeidsgiveravgift"},{"$f":"F197","v":"Velg fra liste…."},{"$f":"IF(F197=\"\",$R$7,IF(F197=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(ISERROR(R212),\"Nei\",IF(COUNTIF(I161:I197,$R$7)=0,\"Ja\",\"Nei\"))","v":"Nei"},null,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R198=\"nei\",\"\",R200)","v":""},null,null,{"$f":"S200","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"R186/R183/52","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I212=TRUE,R198=\"NEI\"),$R$10,IF(I212=TRUE,T200,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R200,\"# ##0\")&\" kr =  \"&TEXT(R186,\"# ##0\")&\" kr årslønnn ÷  \"&TEXT(R183,\"#,##\")&\" timer/uke  ÷  52 uker\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R198=\"nei\",\"\",R201)","v":""},null,null,{"$f":"S201","v":""},null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R200*(1+R194+R195+(R194*R195))*(1+R197))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I212=TRUE,R198=\"NEI\"),$R$10,IF(I212=TRUE,T201,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R201,\"# ##0\")&\" kr =  \"&TEXT(R200,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R198=\"nei\",\"\",R206)","v":""},null,null,{"$f":"S206","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R169*R200","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I212=TRUE,R198=\"NEI\"),$R$10,IF(I212=TRUE,T206,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F206,\"# ##0\")&\" kr  =   \"&F169&\" total arbeidstimer  x  \"&TEXT(F200,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =   0 total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Ubekvemstillegg",{"$f":"IF(R198=\"nei\",\"\",R207)","v":""},null,null,"",null,null,null,null,null,null,null,"Ubekvemstillegg",{"$f":"SUM(T187:T190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I212=TRUE,R198=\"NEI\"),$R$10,IF(I212=TRUE,T207,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F207,\"# ##0\")&\" kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg\"","v":"➡️  kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R198=\"nei\",\"\",R208)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"(R206+R207)*R194","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I212=TRUE,R198=\"NEI\"),$R$10,IF(I212=TRUE,T208,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F208,\"# ##0\")&\" kr = \"&TEXT(F206+F207,\"# ##0\")&\" kr lønn & tillegg  x  \"&TEXT(F194,\"#,0 %\")&\" feriepenger sats\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R198=\"nei\",\"\",R209)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R206:R208)*R195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I212=TRUE,R198=\"NEI\"),$R$10,IF(I212=TRUE,T209,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F209,\"# ##0\")&\" kr  = (\"&TEXT(F206+F207,\"# ##0\")&\" kr lønn & tillegg + \"&TEXT(F208,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R195,\"#,0 %\")&\" pensjon\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R198=\"nei\",\"\",R210)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R206:R209)*R197","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I212=TRUE,R198=\"NEI\"),$R$10,IF(I212=TRUE,T210,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F210,\"# ##0\")&\" kr = (\"&TEXT(F206+F207,\"# ##0\")&\" kr lønn + \"&TEXT(F208,\"# ##0\")&\" kr f.p. + \"&TEXT(F209,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F197,\"#,0 %\")&\" aga \"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R198=\"nei\",\"\",R212)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P160&\"c\"","v":"3c"},"Totalkostnad",{"$f":"ROUND(SUM(R206:R210),0)","v":{"$error":"#DIV/0!"}},null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3-COUNTIF(S215:S217,\"\")","v":0},null,null,"-"]
[null,null,null,null,{"$f":"IF(E216=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S215&S216&S217=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S215=\"\",\"\",IF(R214=1,\"\",\"1. \"))","v":""},{"$f":"IF(S186=$R$9,X$6,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R215&S215,R216&S216,R217&S217)","v":""},null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S216=\"\",\"\",IF(R214=1,\"\",IF(S215=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S195=$R$9,$X$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S217=\"\",\"\",IF(R214=1,\"\",IF(R214=2,\"2.\",IF(R216=\"1. \",\"2. \",\"3. \"))))","v":""},{"$f":"IF(S196=$R$9,$X$8,\"\")","v":""},"-"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------",null,null,"------------------------------------------------------!"]
[null,null,null,null,{"$f":"\"Beregning \"&P231","v":"Beregning 4"},null,null,null,null,null,null,null,null,null,null,{"$f":"+P160+1","v":4},"Felt","Verdi","Kommentar","Merkander","-"]
[null,null,null,"Tiltaket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S234","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P231&\"a\"","v":"4a"},{"$f":"D232","v":"Tiltaket"},{"$f":"F234","v":0},{"$f":"IF(F234=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"hvis tolk: hvilket tiltak er tolken brukt i? ",null,"i",null,{"$f":"S235","v":""},null,null,null,null,null,null,null,{"$f":"E235","v":"hvis tolk: hvilket tiltak er tolken brukt i? "},{"$f":"F235","v":0},{"$f":"IF(AND(IFERROR(SEARCH(\"tolk\",F234),0)>0,F235=\"\"),$R$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Oppfølging i tiltaket:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer per uke ",null,"i",null,{"$f":"S238","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E238","v":"arbeidstimer per uke "},{"$f":"F238","v":0},{"$f":"IF(F238=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidsuker i tilskuddperioden ",null,"i",null,{"$f":"S239","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E239","v":"arbeidsuker i tilskuddperioden "},{"$f":"F239","v":0},{"$f":"IF(F239=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidstimer totalt ",{"$f":"R240","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"E240","v":"arbeidstimer totalt "},{"$f":"R238*R239","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,{"$f":"\"Ubekvemstillegg for de \"&IF(F240=0,\"timene:\",TEXT(F240,\"# ##0,0###\")&\" timene:\")","v":"Ubekvemstillegg for de timene:"},null,null,null,null,null,null,null,null,null,null,null,"arbeidstimer dag",{"$f":"(R240-R243-R244)","v":0},null,{"$f":"R242/R240","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer kveld",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E243","v":"arbeidstimer kveld"},{"$f":"F243","v":0},null,{"$f":"R243/R240","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer natt",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E244","v":"arbeidstimer natt"},{"$f":"F244","v":0},null,{"$f":"R244/R240","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer helg",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E246","v":"arbeidstimer helg"},{"$f":"F246","v":0},null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag hverdag",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag hverdag",0,null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Lønnsutgifter per ansatt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S253","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P231&\"b\"","v":"4b"},"Tiltak",null,{"$f":"IF(F253=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"alminnelig arbeidstid for full stilling","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E254","v":"alminnelig arbeidstid for full stilling"},{"$f":"_xlfn.XLOOKUP(F254,Innstillinger!$B$48:$B$54,Innstillinger!$C$48:$C$54,0,)","v":0},{"$f":"IF(F254=\"\",$R$7,IF(F254=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn: (individuell/ gjennomsnitt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S257","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E257","v":"årslønn for full stilling"},{"$f":"F257","v":0},{"$f":"IF(R257=0,$R$7,IF(ISERROR(R272)=TRUE,\"\",IF(R272>$R$5,$R$9,\"\")))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"timetillegg kveld ",0,"i",null,{"$f":"S258","v":""},null,null,null,null,null,null,null,{"$f":"E258","v":"timetillegg kveld "},{"$f":"F258","v":0},{"$f":"IF(AND(R243>0,R258=0),$R$7,\"\")","v":""},{"$f":"R258*R243","v":0},"-"]
[null,null,null,null,"timetillegg natt ",0,"i",null,{"$f":"S259","v":""},null,null,null,null,null,null,null,"timetillegg natt ",{"$f":"F259","v":0},{"$f":"IF(AND(R244>0,R259=0),$R$7,\"\")","v":""},{"$f":"R259*R244","v":0},"-"]
[null,null,null,null,"timetillegg helg",0,"i",null,{"$f":"S260","v":""},null,null,null,null,null,null,null,"timetillegg helg",{"$f":"F260","v":0},{"$f":"IF(AND(R246>0,R260=0),$R$7,\"\")","v":""},{"$f":"R260*R246","v":0},"-"]
[null,null,null,null,"prosenttillegg helligdag",0,"i",null,{"$f":"S261","v":""},null,null,null,null,null,null,null,"prosenttillegg helligdag",{"$f":"F261","v":0},{"$f":"IF(AND(OR(R247>0,R248>0),R261=0),$R$7,\"\")","v":""},{"$f":"(R261*R271*R247*T242)+(R261*(R271+R258)*R247*T243)+(R261*(R271+R259)*R247*T244)+(R261*(R271+R260)*R248*T242)+(R261*(R271+R258+R260)*R248*T243)+(R261*(R271+R259+R260)*R248*T244)","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Finn riktig timesats her",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Sosiale utgifter:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S265","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E265","v":"sats feriepenger"},{"$f":"F265","v":"Velg fra liste…."},{"$f":"IF(F265=\"\",$R$7,IF(F265=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,{"$f":"E266","v":"sats pensjon"},{"$f":"F266+F267","v":0.09},{"$f":"IF(R266<2%,$R$7,IF(F266>11%,$R$9,\"\"))","v":""},"-","-"]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F267=0%,$R$9,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S268","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E268","v":"sats arbeidsgiveravgift"},{"$f":"F268","v":"Velg fra liste…."},{"$f":"IF(F268=\"\",$R$7,IF(F268=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(ISERROR(R283),\"Nei\",IF(COUNTIF(I232:I268,$R$7)=0,\"Ja\",\"Nei\"))","v":"Nei"},null,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R269=\"nei\",\"\",R271)","v":""},null,null,{"$f":"S271","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"R257/R254/52","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R269=\"NEI\"),$R$10,IF(I283=TRUE,T271,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R271,\"# ##0\")&\" kr =  \"&TEXT(R257,\"# ##0\")&\" kr årslønnn ÷  \"&TEXT(R254,\"#,##\")&\" timer/uke  ÷  52 uker\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R269=\"nei\",\"\",R272)","v":""},null,null,{"$f":"S272","v":""},null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R271*(1+R265+R266+(R265*R266))*(1+R268))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R269=\"NEI\"),$R$10,IF(I283=TRUE,T272,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R272,\"# ##0\")&\" kr =  \"&TEXT(R271,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R269=\"nei\",\"\",R277)","v":""},null,null,{"$f":"S277","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R240*R271","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R269=\"NEI\"),$R$10,IF(I283=TRUE,T277,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F277,\"# ##0\")&\" kr  =   \"&F240&\" total arbeidstimer  x  \"&TEXT(F271,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =   0 total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Ubekvemstillegg",{"$f":"IF(R269=\"nei\",\"\",R278)","v":""},null,null,"",null,null,null,null,null,null,null,"Ubekvemstillegg",{"$f":"SUM(T258:T261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R269=\"NEI\"),$R$10,IF(I283=TRUE,T278,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F278,\"# ##0\")&\" kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg\"","v":"➡️  kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R269=\"nei\",\"\",R279)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"(R277+R278)*R265","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R269=\"NEI\"),$R$10,IF(I283=TRUE,T279,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F279,\"# ##0\")&\" kr = \"&TEXT(F277+F278,\"# ##0\")&\" kr lønn & tillegg  x  \"&TEXT(F265,\"#,0 %\")&\" feriepenger sats\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R269=\"nei\",\"\",R280)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R277:R279)*R266","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R269=\"NEI\"),$R$10,IF(I283=TRUE,T280,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F280,\"# ##0\")&\" kr  = (\"&TEXT(F277+F278,\"# ##0\")&\" kr lønn & tillegg + \"&TEXT(F279,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R266,\"#,0 %\")&\" pensjon\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R269=\"nei\",\"\",R281)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R277:R280)*R268","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R269=\"NEI\"),$R$10,IF(I283=TRUE,T281,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F281,\"# ##0\")&\" kr = (\"&TEXT(F277+F278,\"# ##0\")&\" kr lønn + \"&TEXT(F279,\"# ##0\")&\" kr f.p. + \"&TEXT(F280,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F268,\"#,0 %\")&\" aga \"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R269=\"nei\",\"\",R283)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P231&\"c\"","v":"4c"},"Totalkostnad",{"$f":"ROUND(SUM(R277:R281),0)","v":{"$error":"#DIV/0!"}},null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3-COUNTIF(S286:S288,\"\")","v":0},null,null,"-"]
[null,null,null,null,{"$f":"IF(E287=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S286&S287&S288=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S286=\"\",\"\",IF(R285=1,\"\",\"1. \"))","v":""},{"$f":"IF(S257=$R$9,X$6,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R286&S286,R287&S287,R288&S288)","v":""},null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S287=\"\",\"\",IF(R285=1,\"\",IF(S286=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S266=$R$9,$X$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S288=\"\",\"\",IF(R285=1,\"\",IF(R285=2,\"2.\",IF(R287=\"1. \",\"2. \",\"3. \"))))","v":""},{"$f":"IF(S267=$R$9,$X$8,\"\")","v":""},"-"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------",null,null,"------------------------------------------------------!"]
[null,null,null,null,{"$f":"\"Beregning \"&P302","v":"Beregning 5"},null,null,null,null,null,null,null,null,null,null,{"$f":"+P231+1","v":5},"Felt","Verdi","Kommentar","Merkander","-"]
[null,null,null,"Tiltaket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S305","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P302&\"a\"","v":"5a"},{"$f":"D303","v":"Tiltaket"},{"$f":"F305","v":0},{"$f":"IF(F305=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"hvis tolk: hvilket tiltak er tolken brukt i? ",null,"i",null,{"$f":"S306","v":""},null,null,null,null,null,null,null,{"$f":"E306","v":"hvis tolk: hvilket tiltak er tolken brukt i? "},{"$f":"F306","v":0},{"$f":"IF(AND(IFERROR(SEARCH(\"tolk\",F305),0)>0,F306=\"\"),$R$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Oppfølging i tiltaket:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer per uke ",null,"i",null,{"$f":"S309","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E309","v":"arbeidstimer per uke "},{"$f":"F309","v":0},{"$f":"IF(F309=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidsuker i tilskuddperioden ",null,"i",null,{"$f":"S310","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E310","v":"arbeidsuker i tilskuddperioden "},{"$f":"F310","v":0},{"$f":"IF(F310=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"arbeidstimer totalt ",{"$f":"R311","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"E311","v":"arbeidstimer totalt "},{"$f":"R309*R310","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,{"$f":"\"Ubekvemstillegg for de \"&IF(F311=0,\"timene:\",TEXT(F311,\"# ##0,0###\")&\" timene:\")","v":"Ubekvemstillegg for de timene:"},null,null,null,null,null,null,null,null,null,null,null,"arbeidstimer dag",{"$f":"(R311-R314-R315)","v":0},null,{"$f":"R313/R311","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer kveld",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E314","v":"arbeidstimer kveld"},{"$f":"F314","v":0},null,{"$f":"R314/R311","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"arbeidstimer natt",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E315","v":"arbeidstimer natt"},{"$f":"F315","v":0},null,{"$f":"R315/R311","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"arbeidstimer helg",0,"i",null,null,null,null,null,null,null,null,null,{"$f":"E317","v":"arbeidstimer helg"},{"$f":"F317","v":0},null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag hverdag",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag hverdag",0,null,"-","-"]
[null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,"i",null,null,null,null,null,null,null,null,null,"arbeidstimer helligdag helg (lørdag og søndag)",0,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Lønnsutgifter per ansatt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S324","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P302&\"b\"","v":"5b"},"Tiltak",null,{"$f":"IF(F324=\"\",$R$7,\"\")","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"alminnelig arbeidstid for full stilling","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E325","v":"alminnelig arbeidstid for full stilling"},{"$f":"_xlfn.XLOOKUP(F325,Innstillinger!$B$48:$B$54,Innstillinger!$C$48:$C$54,0,)","v":0},{"$f":"IF(F325=\"\",$R$7,IF(F325=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn: (individuell/ gjennomsnitt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S328","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E328","v":"årslønn for full stilling"},{"$f":"F328","v":0},{"$f":"IF(R328=0,$R$7,IF(ISERROR(R343)=TRUE,\"\",IF(R343>$R$5,$R$9,\"\")))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"timetillegg kveld ",0,"i",null,{"$f":"S329","v":""},null,null,null,null,null,null,null,{"$f":"E329","v":"timetillegg kveld "},{"$f":"F329","v":0},{"$f":"IF(AND(R314>0,R329=0),$R$7,\"\")","v":""},{"$f":"R329*R314","v":0},"-"]
[null,null,null,null,"timetillegg natt ",0,"i",null,{"$f":"S330","v":""},null,null,null,null,null,null,null,"timetillegg natt ",{"$f":"F330","v":0},{"$f":"IF(AND(R315>0,R330=0),$R$7,\"\")","v":""},{"$f":"R330*R315","v":0},"-"]
[null,null,null,null,"timetillegg helg",0,"i",null,{"$f":"S331","v":""},null,null,null,null,null,null,null,"timetillegg helg",{"$f":"F331","v":0},{"$f":"IF(AND(R317>0,R331=0),$R$7,\"\")","v":""},{"$f":"R331*R317","v":0},"-"]
[null,null,null,null,"prosenttillegg helligdag",0,"i",null,{"$f":"S332","v":""},null,null,null,null,null,null,null,"prosenttillegg helligdag",{"$f":"F332","v":0},{"$f":"IF(AND(OR(R318>0,R319>0),R332=0),$R$7,\"\")","v":""},{"$f":"(R332*R342*R318*T313)+(R332*(R342+R329)*R318*T314)+(R332*(R342+R330)*R318*T315)+(R332*(R342+R331)*R319*T313)+(R332*(R342+R329+R331)*R319*T314)+(R332*(R342+R330+R331)*R319*T315)","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Finn riktig timesats her",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Sosiale utgifter:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S336","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E336","v":"sats feriepenger"},{"$f":"F336","v":"Velg fra liste…."},{"$f":"IF(F336=\"\",$R$7,IF(F336=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,{"$f":"E337","v":"sats pensjon"},{"$f":"F337+F338","v":0.09},{"$f":"IF(R337<2%,$R$7,IF(F337>11%,$R$9,\"\"))","v":""},"-","-"]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F338=0%,$R$9,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S339","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E339","v":"sats arbeidsgiveravgift"},{"$f":"F339","v":"Velg fra liste…."},{"$f":"IF(F339=\"\",$R$7,IF(F339=Innstillinger!$B$8,$R$7,\"\"))","v":"*obligatorisk "},"-","-"]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(ISERROR(R354),\"Nei\",IF(COUNTIF(I303:I339,$R$7)=0,\"Ja\",\"Nei\"))","v":"Nei"},null,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R340=\"nei\",\"\",R342)","v":""},null,null,{"$f":"S342","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"R328/R325/52","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I354=TRUE,R340=\"NEI\"),$R$10,IF(I354=TRUE,T342,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R342,\"# ##0\")&\" kr =  \"&TEXT(R328,\"# ##0\")&\" kr årslønnn ÷  \"&TEXT(R325,\"#,##\")&\" timer/uke  ÷  52 uker\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R340=\"nei\",\"\",R343)","v":""},null,null,{"$f":"S343","v":""},null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R342*(1+R336+R337+(R336*R337))*(1+R339))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I354=TRUE,R340=\"NEI\"),$R$10,IF(I354=TRUE,T343,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R343,\"# ##0\")&\" kr =  \"&TEXT(R342,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R340=\"nei\",\"\",R348)","v":""},null,null,{"$f":"S348","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R311*R342","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I354=TRUE,R340=\"NEI\"),$R$10,IF(I354=TRUE,T348,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F348,\"# ##0\")&\" kr  =   \"&F311&\" total arbeidstimer  x  \"&TEXT(F342,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =   0 total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Ubekvemstillegg",{"$f":"IF(R340=\"nei\",\"\",R349)","v":""},null,null,"",null,null,null,null,null,null,null,"Ubekvemstillegg",{"$f":"SUM(T329:T332)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I354=TRUE,R340=\"NEI\"),$R$10,IF(I354=TRUE,T349,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F349,\"# ##0\")&\" kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg\"","v":"➡️  kr  =  arbeidstimer i helg / natt / kveld / helligdag x timetillegg"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R340=\"nei\",\"\",R350)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"(R348+R349)*R336","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I354=TRUE,R340=\"NEI\"),$R$10,IF(I354=TRUE,T350,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F350,\"# ##0\")&\" kr = \"&TEXT(F348+F349,\"# ##0\")&\" kr lønn & tillegg  x  \"&TEXT(F336,\"#,0 %\")&\" feriepenger sats\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R340=\"nei\",\"\",R351)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R348:R350)*R337","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I354=TRUE,R340=\"NEI\"),$R$10,IF(I354=TRUE,T351,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F351,\"# ##0\")&\" kr  = (\"&TEXT(F348+F349,\"# ##0\")&\" kr lønn & tillegg + \"&TEXT(F350,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R337,\"#,0 %\")&\" pensjon\"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R340=\"nei\",\"\",R352)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R348:R351)*R339","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I354=TRUE,R340=\"NEI\"),$R$10,IF(I354=TRUE,T352,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F352,\"# ##0\")&\" kr = (\"&TEXT(F348+F349,\"# ##0\")&\" kr lønn + \"&TEXT(F350,\"# ##0\")&\" kr f.p. + \"&TEXT(F351,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F339,\"#,0 %\")&\" aga \"","v":{"$error":"#VALUE!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R340=\"nei\",\"\",R354)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P302&\"c\"","v":"5c"},"Totalkostnad",{"$f":"ROUND(SUM(R348:R352),0)","v":{"$error":"#DIV/0!"}},null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3-COUNTIF(S357:S359,\"\")","v":0},null,null,"-"]
[null,null,null,null,{"$f":"IF(E358=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S357&S358&S359=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S357=\"\",\"\",IF(R356=1,\"\",\"1. \"))","v":""},{"$f":"IF(S328=$R$9,X$6,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R357&S357,R358&S358,R359&S359)","v":""},null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S358=\"\",\"\",IF(R356=1,\"\",IF(S357=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S337=$R$9,$X$7,\"\")","v":""},"-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S359=\"\",\"\",IF(R356=1,\"\",IF(R356=2,\"2.\",IF(R358=\"1. \",\"2. \",\"3. \"))))","v":""},{"$f":"IF(S338=$R$9,$X$8,\"\")","v":""},"-"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]

{"sheet":"2 Lønn med undervisningstid","index":5,"n_rows":297,"n_cols":24,"rows_kept":297,"cut":false,"hidden":false,"merged":[[6,3,12,5],[6,8,12,10],[183,8,183,9],[228,9,228,10],[57,9,57,10],[68,8,68,9],[69,8,69,9],[182,8,182,9],[182,3,182,7],[58,4,65,6],[58,9,65,10],[172,9,179,10],[115,4,122,6],[115,9,122,10],[17,8,19,12],[297,8,297,9],[285,9,285,10],[286,4,293,6],[286,9,293,10],[296,8,296,9],[296,3,296,7],[297,4,297,7],[239,8,239,9],[240,8,240,9],[239,3,239,7],[240,4,240,7],[68,3,68,7],[69,4,69,7],[126,8,126,9],[171,9,171,10],[125,8,125,9],[125,3,125,7],[126,4,126,7],[114,9,114,10],[183,4,183,7],[229,4,236,6],[229,9,236,10],[172,4,179,6]]}
[]
[null,null,2,null,"Lønn med undervisningstid",null,null,null,null,null,{"$f":"'1 Lønn'!K2","v":"(ver. 3.4)"}]
[null,null,null,null,"-til lærer og -lektor, eller andre kommunalt ansatte som underviser i skolen"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forklar i kommentarfeltet hvorfor dere søker om pedagogisk tiltak uten at PPT har tilrådet."]
[null,null,null,null,"Dekkes av ekstratilskuddet:",null,null,null,"Dekkes ikke av ekstratilskuddet:",null,null,null,null,null,null,null,"Timesats max",1550,null,null,null,null,null,"Forklar i kommentarfeltet hvorfor dere søker på flere timer enn PPT har tilrådet."]
[null,null,null,"þUndervisningstid: Lønn for den tiden den ansatte gir undervisning til flyktningen\nþFør- og etterarbeid til undervisningstimene: Dette er allerede innbakt i timelønnen. Satsen justeres automatisk etter valgene dere gjør i nedtrekksmenyen \"Årsramme\", og skal derfor ikke føres opp i eget punkt i beregningen.\nþSosiale utgifter til: feriepenger, arbeidsgivers andel av pensjonskostnader og arbeidsgiveravgift",null,null,null,null,"xArbeidstid utenom undervisning: Administrativt arbeid, eller \"egentid\", kompetanseheving, strategisk planlegging, andre oppgaver, eller \"fellestid\"\nxSosiale utgifter til: overtid, vikarutgifter, merverdiavgifter, forsikring og administrative påslag\nxAnsattes egenandel for pensjon: ansattes egenandel for grunnpremie pensjon er som regel 2 %. Sett prosenten til 0 dersom den ansatte ikke trekkes for egenandel.",null,null,null,null,null,null,null,"Ansattes egenandel for pensjon",0,null,null,null,null,null,"Oppgitt årslønn er høyere enn det IMDi forventer i denne sammenhengen. Legg ved underbilag som dokumenterer den ansattes årslønn."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekst 1","*obligatorisk ","bruk kun tall og komma, ikke bruk mellomrom og punktum",null,null,null,null,"Legg ved dokumentasjon som viser hvilke kostnader som er inkludert i pensjonskostnaden."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekst 2","* valgfritt",null,null,null,null,null," Bekreft i kommentarfelt at dere ikke trekker den ansatte for egenandel."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekst 3","⚠️Vi trenger mer informasjon. Se notat nederst."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekst 4","Utregnes automatisk etter dere har fylt inn de obligatoriske feltene"]
[]
[]
[null,null,null,null,null,null,null,null,null,"    "]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Dukker det opp en feilmelding når du trykker på knappen, kan det være at du må aktivere makroer først. For å aktivere makroer, trykk først på knappen \"Aktiver innhold\" helt øverst, så vil det komme opp en dialogboks, trykk deretter på \"Ja\". Bruk av knappen er valgfritt i dette regnearket, og makroene trenger derfor ikke å aktiveres  hvis du ikke har behov for det.",null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,"Beregning 1",null,null,null,null,null,null,null,null,null,null,1,"Felt","Verdi","Kommentar","Merkander"]
[null,null,null,"Tiltaket"]
[]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S22","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P19&\"a\"","v":"1a"},{"$f":"D20","v":"Tiltaket"},null,{"$f":"IF(F22=\"\",$R$8,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Oppfølging i tiltaket:"]
[null,null,null,null,"årstimer tilrådt av PPT (à 60 minutter)",null,"i",null,{"$f":"S25","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E25","v":"årstimer tilrådt av PPT (à 60 minutter)"},{"$f":"F25","v":0},{"$f":"IF(F25=\"\",$R$8,IF(F25=0,$R$10,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"undervisningstimer i periode totalt",null,"i",null,{"$f":"S26","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E26","v":"undervisningstimer i periode totalt"},{"$f":"F26","v":0},{"$f":"IF(F26=\"\",$R$8,IF(F25=0,\"\",IF(F26>F25,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[]
[]
[null,null,null,"Lønnsutgifter per ansatt"]
[]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S31","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P19&\"b\"","v":"1b"},{"$f":"E31","v":"stillingstittel"},null,{"$f":"IF(F31=\"\",$R$8,IF(F31=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"område","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E32","v":"område"},{"$f":"F32","v":"Velg fra liste…."},{"$f":"IF(F32=\"\",$R$8,IF(F32=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"årsramme (à 60 minutter)","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,"årsramme (à 60 minutter)",{"$f":"IF(F33=Innstillinger!$B$25,F34,_xlfn.XLOOKUP(F33,Innstillinger!$B$20:$B$24,Innstillinger!$C$20:$C$24,0))","v":0},{"$f":"IF(F33=\"\",$R$8,IF(F33=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"Finn riktig årsramme her",null,null,null,{"$f":"S34","v":""},null,null,null,null,null,null,null,"Finn riktig årsramme her",null,{"$f":"IF(AND(F34=\"\",F33=Innstillinger!$B$25),$R$8&\"; \"&T34,\"\")","v":""},"oppgi egen årsramme når ingen fra listen passer","-"]
[]
[null,null,null,null,"Lønn og sosiale utgifter: (individuell/ gjennomsnitt)"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S37","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E37","v":"årslønn for full stilling"},{"$f":"F37","v":0},{"$f":"IF(R37=0,$R$8,IF(ISERROR(R45)=TRUE,\"\",IF(R45>$R$6,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S38","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E38","v":"sats feriepenger"},{"$f":"F38","v":"Velg fra liste…."},{"$f":"IF(F38=\"\",$R$8,IF(F38=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,"sats pensjon",{"$f":"F39+F40","v":0.09},{"$f":"IF(R39<2%,$R$7,IF(F39>11%,$R$10,\"\"))","v":""}]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F40=0%,$R$10,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E41","v":"sats arbeidsgiveravgift"},{"$f":"F41","v":"Velg fra liste…."},{"$f":"IF(F41=\"\",$R$8,IF(F41=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"_xlfn.IFS(ISERROR(R55),\"Nei\",COUNTIF(I22:I41,$R$8)=0,\"JA\",TRUE,\"NEI\")","v":"Nei"},null,null,"-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R43=\"nei\",\"\",R44)","v":""},null,null,{"$f":"S44","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"IF(R32=Innstillinger!$B$16,R37*1500/R33/1687.5,R37*1400*100/R33/1687.5/112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I55=TRUE,R43=\"NEI\"),$R$11,IF(I55=TRUE,T44,\"\"))","v":""},{"$f":"IF(R32=Innstillinger!$B$15,\"➡️ \"&TEXT(R44,\"# ##0\")&\" kr per time  =  \"&TEXT(R37,\"# ##0\")&\" kr årslønn x 1400 x 100 ÷  (\"&R33&\" ramme x 1687,5 x 112)\",IF(R32=Innstillinger!$B$16,\"➡️ \"&TEXT(R44,\"# ##0\")&\" kr per time  =  \"&TEXT(R37,\"# ##0\")&\" kr årslønn x 1500 ÷  (\"&R33&\" ramme x 1687,5)\",\"\"))","v":""},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R43=\"nei\",\"\",R45)","v":""},null,null,"",null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R44*(1+R38+R39+(R38*R39))*(1+R41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I55=TRUE,R43=\"NEI\"),$R$11,IF(I55=TRUE,T45,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R45,\"# ##0\")&\" kr =  \"&TEXT(R44,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R43=\"nei\",\"\",R50)","v":""},null,null,{"$f":"S50","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R26*R44","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I55=TRUE,R43=\"NEI\"),$R$11,IF(I55=TRUE,T50,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F50,\"# ##0\")&\" kr  =   \"&F26&\" total arbeidstimer  x  \"&TEXT(F44,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =    total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R43=\"nei\",\"\",R51)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"R50*R38","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I55=TRUE,R43=\"NEI\"),$R$11,IF(I55=TRUE,T51,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F51,\"# ##0\")&\" kr = \"&TEXT(F50,\"# ##0\")&\" kr lønn  x  \"&TEXT(F38,\"#,0 %\")&\" feriepenger sats\"","v":"➡️  kr =  kr lønn  x  Velg fra liste…. feriepenger sats"},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R43=\"nei\",\"\",R52)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R50:R51)*R39","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I55=TRUE,R43=\"NEI\"),$R$11,IF(I55=TRUE,T52,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F52,\"# ##0\")&\" kr  = (\"&TEXT(F50,\"# ##0\")&\" kr lønn + \"&TEXT(F51,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R39,\"#,0 %\")&\" pensjon\"","v":"➡️  kr  = ( kr lønn +  kr feriepenger) x 9,0 % pensjon"},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R43=\"nei\",\"\",R53)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R50:R52)*R41","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I55=TRUE,R43=\"NEI\"),$R$11,IF(I55=TRUE,T53,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F53,\"# ##0\")&\" kr = (\"&TEXT(F50,\"# ##0\")&\" kr + \"&TEXT(F51,\"# ##0\")&\" kr f.p. + \"&TEXT(F52,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F41,\"#,0 %\")&\" aga \"","v":"➡️  kr = ( kr +  kr f.p. +  kr pensjon)  x  Velg fra liste…. aga "},"-"]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R43=\"nei\",\"\",R55)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P19&\"c\"","v":"1c"},"Totalkostnad",{"$f":"ROUND(SUM(R50:R53),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4-COUNTIF(S58:S61,\"\")","v":0}]
[null,null,null,null,{"$f":"IF(E59=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S58&S59&S60&S61=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Tilrådning",{"$f":"IF(S58=\"\",\"\",IF(R57=1,\"\",\"1. \"))","v":""},{"$f":"IF(ISBLANK(F25),\"\",IF(R25=0,$X$5,IF(R26>R25,$X$6,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R58&S58,R59&S59,R60&S60,R61&S61)","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S59=\"\",\"\",IF(R57=1,\"\",IF(S58=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S37=$R$10,X$7,\"\")","v":""},null,{"$f":"_xlfn.IFS(T59=\"\",\"\",T57<>\"\",\"2. \",T60<>\"\",\"1. \",TRUE,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S60=\"\",\"\",IF(R57=1,\"\",IF(AND(R57=2,R58&R59=\"\"),\"1. \",IF(AND(R57=2,R58&R59<>\"\"),\"2. \",\"3. \"))))","v":""},{"$f":"IF(S39=$R$10,$X$8,\"\")","v":""},null,{"$f":"_xlfn.IFS(T60=\"\",\"\",AND(T57<>\"\",T59<>\"\"),\"3. \",AND(T57=\"\",T59=\"\"),\"\",TRUE,\"2. \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S61=\"\",\"\",IF(R57=1,\"\",R57&\". \"))","v":""},{"$f":"IF(S40=$R$10,$X$9,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,{"$f":"\"Beregning \"&P76","v":"Beregning 2"},null,null,null,null,null,null,null,null,null,null,{"$f":"P19+1","v":2},"Felt","Verdi","Kommentar","Merkander"]
[null,null,null,"Tiltaket"]
[]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S79","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P76&\"a\"","v":"2a"},{"$f":"D77","v":"Tiltaket"},null,{"$f":"IF(F79=\"\",$R$8,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Oppfølging i tiltaket:"]
[null,null,null,null,"årstimer tilrådt av PPT (à 60 minutter)",null,"i",null,{"$f":"S82","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E82","v":"årstimer tilrådt av PPT (à 60 minutter)"},{"$f":"F82","v":0},{"$f":"IF(F82=\"\",$R$8,IF(F82=0,$R$10,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"undervisningstimer i periode totalt",null,"i",null,{"$f":"S83","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E83","v":"undervisningstimer i periode totalt"},{"$f":"F83","v":0},{"$f":"IF(F83=\"\",$R$8,IF(F82=0,\"\",IF(F83>F82,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[]
[]
[null,null,null,"Lønnsutgifter per ansatt"]
[]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S88","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P76&\"b\"","v":"2b"},{"$f":"E88","v":"stillingstittel"},null,{"$f":"IF(F88=\"\",$R$8,IF(F88=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"område","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E89","v":"område"},{"$f":"F89","v":"Velg fra liste…."},{"$f":"IF(F89=\"\",$R$8,IF(F89=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"årsramme (à 60 minutter)","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,"årsramme (à 60 minutter)",{"$f":"IF(F90=Innstillinger!$B$25,F91,_xlfn.XLOOKUP(F90,Innstillinger!$B$20:$B$24,Innstillinger!$C$20:$C$24,0))","v":0},{"$f":"IF(F90=\"\",$R$8,IF(F90=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"Finn riktig årsramme her",null,null,null,{"$f":"S91","v":""},null,null,null,null,null,null,null,"Finn riktig årsramme her",null,{"$f":"IF(AND(F91=\"\",F90=Innstillinger!$B$25),$R$8&\"; \"&T91,\"\")","v":""},"oppgi egen årsramme når ingen fra listen passer","-"]
[]
[null,null,null,null,"Lønn og sosiale utgifter: (individuell/ gjennomsnitt)"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S94","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E94","v":"årslønn for full stilling"},{"$f":"F94","v":0},{"$f":"IF(R94=0,$R$8,IF(ISERROR(R102)=TRUE,\"\",IF(R102>$R$6,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S95","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E95","v":"sats feriepenger"},{"$f":"F95","v":"Velg fra liste…."},{"$f":"IF(F95=\"\",$R$8,IF(F95=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,"sats pensjon",{"$f":"F96+F97","v":0.09},{"$f":"IF(R96<2%,$R$7,IF(F96>11%,$R$10,\"\"))","v":""}]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F97=0%,$R$10,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E98","v":"sats arbeidsgiveravgift"},{"$f":"F98","v":"Velg fra liste…."},{"$f":"IF(F98=\"\",$R$8,IF(F98=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"_xlfn.IFS(ISERROR(R112),\"Nei\",COUNTIF(I79:I98,$R$8)=0,\"JA\",TRUE,\"NEI\")","v":"Nei"},null,null,"-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R100=\"nei\",\"\",R101)","v":""},null,null,{"$f":"S101","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"IF(R89=Innstillinger!$B$16,R94*1500/R90/1687.5,R94*1400*100/R90/1687.5/112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I112=TRUE,R100=\"NEI\"),$R$11,IF(I112=TRUE,T101,\"\"))","v":""},{"$f":"IF(R89=Innstillinger!$B$15,\"➡️ \"&TEXT(R101,\"# ##0\")&\" kr per time  =  \"&TEXT(R94,\"# ##0\")&\" kr årslønn x 1400 x 100 ÷  (\"&R90&\" ramme x 1687,5 x 112)\",IF(R89=Innstillinger!$B$16,\"➡️ \"&TEXT(R101,\"# ##0\")&\" kr per time  =  \"&TEXT(R94,\"# ##0\")&\" kr årslønn x 1500 ÷  (\"&R90&\" ramme x 1687,5)\",\"\"))","v":""},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R100=\"nei\",\"\",R102)","v":""},null,null,"",null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R101*(1+R95+R96+(R95*R96))*(1+R98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I112=TRUE,R100=\"NEI\"),$R$11,IF(I112=TRUE,T102,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R102,\"# ##0\")&\" kr =  \"&TEXT(R101,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R100=\"nei\",\"\",R107)","v":""},null,null,{"$f":"S107","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R83*R101","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I112=TRUE,R100=\"NEI\"),$R$11,IF(I112=TRUE,T107,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F107,\"# ##0\")&\" kr  =   \"&F83&\" total arbeidstimer  x  \"&TEXT(F101,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =    total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R100=\"nei\",\"\",R108)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"R107*R95","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I112=TRUE,R100=\"NEI\"),$R$11,IF(I112=TRUE,T108,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F108,\"# ##0\")&\" kr = \"&TEXT(F107,\"# ##0\")&\" kr lønn  x  \"&TEXT(F95,\"#,0 %\")&\" feriepenger sats\"","v":"➡️  kr =  kr lønn  x  Velg fra liste…. feriepenger sats"},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R100=\"nei\",\"\",R109)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R107:R108)*R96","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I112=TRUE,R100=\"NEI\"),$R$11,IF(I112=TRUE,T109,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F109,\"# ##0\")&\" kr  = (\"&TEXT(F107,\"# ##0\")&\" kr lønn + \"&TEXT(F108,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R96,\"#,0 %\")&\" pensjon\"","v":"➡️  kr  = ( kr lønn +  kr feriepenger) x 9,0 % pensjon"},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R100=\"nei\",\"\",R110)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R107:R109)*R98","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I112=TRUE,R100=\"NEI\"),$R$11,IF(I112=TRUE,T110,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F110,\"# ##0\")&\" kr = (\"&TEXT(F107,\"# ##0\")&\" kr + \"&TEXT(F108,\"# ##0\")&\" kr f.p. + \"&TEXT(F109,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F98,\"#,0 %\")&\" aga \"","v":"➡️  kr = ( kr +  kr f.p. +  kr pensjon)  x  Velg fra liste…. aga "},"-"]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R100=\"nei\",\"\",R112)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P76&\"c\"","v":"2c"},"Totalkostnad",{"$f":"ROUND(SUM(R107:R110),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4-COUNTIF(S115:S118,\"\")","v":0}]
[null,null,null,null,{"$f":"IF(E116=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S115&S116&S117&S118=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Tilrådning",{"$f":"IF(S115=\"\",\"\",IF(R114=1,\"\",\"1. \"))","v":""},{"$f":"IF(ISBLANK(F82),\"\",IF(R82=0,$X$5,IF(R83>R82,$X$6,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R115&S115,R116&S116,R117&S117,R118&S118)","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S116=\"\",\"\",IF(R114=1,\"\",IF(S115=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S94=$R$10,X$7,\"\")","v":""},null,{"$f":"_xlfn.IFS(T116=\"\",\"\",T114<>\"\",\"2. \",T117<>\"\",\"1. \",TRUE,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S117=\"\",\"\",IF(R114=1,\"\",IF(AND(R114=2,R115&R116=\"\"),\"1. \",IF(AND(R114=2,R115&R116<>\"\"),\"2. \",\"3. \"))))","v":""},{"$f":"IF(S96=$R$10,$X$8,\"\")","v":""},null,{"$f":"_xlfn.IFS(T117=\"\",\"\",AND(T114<>\"\",T116<>\"\"),\"3. \",AND(T114=\"\",T116=\"\"),\"\",TRUE,\"2. \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S118=\"\",\"\",IF(R114=1,\"\",R114&\". \"))","v":""},{"$f":"IF(S97=$R$10,$X$9,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,"Beregning 3",null,null,null,null,null,null,null,null,null,null,{"$f":"1+P76","v":3},"Felt","Verdi","Kommentar","Merkander"]
[null,null,null,"Tiltaket"]
[]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S136","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P133&\"a\"","v":"3a"},{"$f":"D134","v":"Tiltaket"},null,{"$f":"IF(F136=\"\",$R$8,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Oppfølging i tiltaket:"]
[null,null,null,null,"årstimer tilrådt av PPT (à 60 minutter)",null,"i",null,{"$f":"S139","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E139","v":"årstimer tilrådt av PPT (à 60 minutter)"},{"$f":"F139","v":0},{"$f":"IF(F139=\"\",$R$8,IF(F139=0,$R$10,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"undervisningstimer i periode totalt",null,"i",null,{"$f":"S140","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E140","v":"undervisningstimer i periode totalt"},{"$f":"F140","v":0},{"$f":"IF(F140=\"\",$R$8,IF(F139=0,\"\",IF(F140>F139,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[]
[]
[null,null,null,"Lønnsutgifter per ansatt"]
[]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S145","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P133&\"b\"","v":"3b"},{"$f":"E145","v":"stillingstittel"},null,{"$f":"IF(F145=\"\",$R$8,IF(F145=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"område","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E146","v":"område"},{"$f":"F146","v":"Velg fra liste…."},{"$f":"IF(F146=\"\",$R$8,IF(F146=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"årsramme (à 60 minutter)","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,"årsramme (à 60 minutter)",{"$f":"IF(F147=Innstillinger!$B$25,F148,_xlfn.XLOOKUP(F147,Innstillinger!$B$20:$B$24,Innstillinger!$C$20:$C$24,0))","v":0},{"$f":"IF(F147=\"\",$R$8,IF(F147=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"Finn riktig årsramme her",null,null,null,{"$f":"S148","v":""},null,null,null,null,null,null,null,"Finn riktig årsramme her",null,{"$f":"IF(AND(F148=\"\",F147=Innstillinger!$B$25),$R$8&\"; \"&T148,\"\")","v":""},"oppgi egen årsramme når ingen fra listen passer","-"]
[]
[null,null,null,null,"Lønn og sosiale utgifter: (individuell/ gjennomsnitt)"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S151","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E151","v":"årslønn for full stilling"},{"$f":"F151","v":0},{"$f":"IF(R151=0,$R$8,IF(ISERROR(R159)=TRUE,\"\",IF(R159>$R$6,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S152","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E152","v":"sats feriepenger"},{"$f":"F152","v":"Velg fra liste…."},{"$f":"IF(F152=\"\",$R$8,IF(F152=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,"sats pensjon",{"$f":"F153+F154","v":0.09},{"$f":"IF(R153<2%,$R$7,IF(F153>11%,$R$10,\"\"))","v":""}]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F154=0%,$R$10,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E155","v":"sats arbeidsgiveravgift"},{"$f":"F155","v":"Velg fra liste…."},{"$f":"IF(F155=\"\",$R$8,IF(F155=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"_xlfn.IFS(ISERROR(R169),\"Nei\",COUNTIF(I136:I155,$R$8)=0,\"JA\",TRUE,\"NEI\")","v":"Nei"},null,null,"-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R157=\"nei\",\"\",R158)","v":""},null,null,{"$f":"S158","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"IF(R146=Innstillinger!$B$16,R151*1500/R147/1687.5,R151*1400*100/R147/1687.5/112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I169=TRUE,R157=\"NEI\"),$R$11,IF(I169=TRUE,T158,\"\"))","v":""},{"$f":"IF(R146=Innstillinger!$B$15,\"➡️ \"&TEXT(R158,\"# ##0\")&\" kr per time  =  \"&TEXT(R151,\"# ##0\")&\" kr årslønn x 1400 x 100 ÷  (\"&R147&\" ramme x 1687,5 x 112)\",IF(R146=Innstillinger!$B$16,\"➡️ \"&TEXT(R158,\"# ##0\")&\" kr per time  =  \"&TEXT(R151,\"# ##0\")&\" kr årslønn x 1500 ÷  (\"&R147&\" ramme x 1687,5)\",\"\"))","v":""},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R157=\"nei\",\"\",R159)","v":""},null,null,"",null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R158*(1+R152+R153+(R152*R153))*(1+R155))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I169=TRUE,R157=\"NEI\"),$R$11,IF(I169=TRUE,T159,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R159,\"# ##0\")&\" kr =  \"&TEXT(R158,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R157=\"nei\",\"\",R164)","v":""},null,null,{"$f":"S164","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R140*R158","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I169=TRUE,R157=\"NEI\"),$R$11,IF(I169=TRUE,T164,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F164,\"# ##0\")&\" kr  =   \"&F140&\" total arbeidstimer  x  \"&TEXT(F158,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =    total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R157=\"nei\",\"\",R165)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"R164*R152","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I169=TRUE,R157=\"NEI\"),$R$11,IF(I169=TRUE,T165,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F165,\"# ##0\")&\" kr = \"&TEXT(F164,\"# ##0\")&\" kr lønn  x  \"&TEXT(F152,\"#,0 %\")&\" feriepenger sats\"","v":"➡️  kr =  kr lønn  x  Velg fra liste…. feriepenger sats"},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R157=\"nei\",\"\",R166)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R164:R165)*R153","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I169=TRUE,R157=\"NEI\"),$R$11,IF(I169=TRUE,T166,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F166,\"# ##0\")&\" kr  = (\"&TEXT(F164,\"# ##0\")&\" kr lønn + \"&TEXT(F165,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R153,\"#,0 %\")&\" pensjon\"","v":"➡️  kr  = ( kr lønn +  kr feriepenger) x 9,0 % pensjon"},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R157=\"nei\",\"\",R167)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R164:R166)*R155","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I169=TRUE,R157=\"NEI\"),$R$11,IF(I169=TRUE,T167,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F167,\"# ##0\")&\" kr = (\"&TEXT(F164,\"# ##0\")&\" kr + \"&TEXT(F165,\"# ##0\")&\" kr f.p. + \"&TEXT(F166,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F155,\"#,0 %\")&\" aga \"","v":"➡️  kr = ( kr +  kr f.p. +  kr pensjon)  x  Velg fra liste…. aga "},"-"]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R157=\"nei\",\"\",R169)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P133&\"c\"","v":"3c"},"Totalkostnad",{"$f":"ROUND(SUM(R164:R167),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4-COUNTIF(S172:S175,\"\")","v":0}]
[null,null,null,null,{"$f":"IF(E173=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S172&S173&S174&S175=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Tilrådning",{"$f":"IF(S172=\"\",\"\",IF(R171=1,\"\",\"1. \"))","v":""},{"$f":"IF(ISBLANK(F139),\"\",IF(R139=0,$X$5,IF(R140>R139,$X$6,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R172&S172,R173&S173,R174&S174,R175&S175)","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S173=\"\",\"\",IF(R171=1,\"\",IF(S172=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S151=$R$10,X$7,\"\")","v":""},null,{"$f":"_xlfn.IFS(T173=\"\",\"\",T171<>\"\",\"2. \",T174<>\"\",\"1. \",TRUE,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S174=\"\",\"\",IF(R171=1,\"\",IF(AND(R171=2,R172&R173=\"\"),\"1. \",IF(AND(R171=2,R172&R173<>\"\"),\"2. \",\"3. \"))))","v":""},{"$f":"IF(S153=$R$10,$X$8,\"\")","v":""},null,{"$f":"_xlfn.IFS(T174=\"\",\"\",AND(T171<>\"\",T173<>\"\"),\"3. \",AND(T171=\"\",T173=\"\"),\"\",TRUE,\"2. \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S175=\"\",\"\",IF(R171=1,\"\",R171&\". \"))","v":""},{"$f":"IF(S154=$R$10,$X$9,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,"Beregning 4",null,null,null,null,null,null,null,null,null,null,{"$f":"1+P133","v":4},"Felt","Verdi","Kommentar","Merkander"]
[null,null,null,"Tiltaket"]
[]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S193","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P190&\"a\"","v":"4a"},{"$f":"D191","v":"Tiltaket"},null,{"$f":"IF(F193=\"\",$R$8,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Oppfølging i tiltaket:"]
[null,null,null,null,"årstimer tilrådt av PPT (à 60 minutter)",null,"i",null,{"$f":"S196","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E196","v":"årstimer tilrådt av PPT (à 60 minutter)"},{"$f":"F196","v":0},{"$f":"IF(F196=\"\",$R$8,IF(F196=0,$R$10,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"undervisningstimer i periode totalt",null,"i",null,{"$f":"S197","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E197","v":"undervisningstimer i periode totalt"},{"$f":"F197","v":0},{"$f":"IF(F197=\"\",$R$8,IF(F196=0,\"\",IF(F197>F196,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[]
[]
[null,null,null,"Lønnsutgifter per ansatt"]
[]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S202","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P190&\"b\"","v":"4b"},{"$f":"E202","v":"stillingstittel"},null,{"$f":"IF(F202=\"\",$R$8,IF(F202=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"område","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E203","v":"område"},{"$f":"F203","v":"Velg fra liste…."},{"$f":"IF(F203=\"\",$R$8,IF(F203=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"årsramme (à 60 minutter)","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,"årsramme (à 60 minutter)",{"$f":"IF(F204=Innstillinger!$B$25,F205,_xlfn.XLOOKUP(F204,Innstillinger!$B$20:$B$24,Innstillinger!$C$20:$C$24,0))","v":0},{"$f":"IF(F204=\"\",$R$8,IF(F204=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"Finn riktig årsramme her",null,null,null,{"$f":"S205","v":""},null,null,null,null,null,null,null,"Finn riktig årsramme her",null,{"$f":"IF(AND(F205=\"\",F204=Innstillinger!$B$25),$R$8&\"; \"&T205,\"\")","v":""},"oppgi egen årsramme når ingen fra listen passer","-"]
[]
[null,null,null,null,"Lønn og sosiale utgifter: (individuell/ gjennomsnitt)"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S208","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E208","v":"årslønn for full stilling"},{"$f":"F208","v":0},{"$f":"IF(R208=0,$R$8,IF(ISERROR(R216)=TRUE,\"\",IF(R216>$R$6,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S209","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E209","v":"sats feriepenger"},{"$f":"F209","v":"Velg fra liste…."},{"$f":"IF(F209=\"\",$R$8,IF(F209=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,"sats pensjon",{"$f":"F210+F211","v":0.09},{"$f":"IF(R210<2%,$R$7,IF(F210>11%,$R$10,\"\"))","v":""}]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F211=0%,$R$10,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E212","v":"sats arbeidsgiveravgift"},{"$f":"F212","v":"Velg fra liste…."},{"$f":"IF(F212=\"\",$R$8,IF(F212=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"_xlfn.IFS(ISERROR(R226),\"Nei\",COUNTIF(I193:I212,$R$8)=0,\"JA\",TRUE,\"NEI\")","v":"Nei"},null,null,"-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R214=\"nei\",\"\",R215)","v":""},null,null,{"$f":"S215","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"IF(R203=Innstillinger!$B$16,R208*1500/R204/1687.5,R208*1400*100/R204/1687.5/112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I226=TRUE,R214=\"NEI\"),$R$11,IF(I226=TRUE,T215,\"\"))","v":""},{"$f":"IF(R203=Innstillinger!$B$15,\"➡️ \"&TEXT(R215,\"# ##0\")&\" kr per time  =  \"&TEXT(R208,\"# ##0\")&\" kr årslønn x 1400 x 100 ÷  (\"&R204&\" ramme x 1687,5 x 112)\",IF(R203=Innstillinger!$B$16,\"➡️ \"&TEXT(R215,\"# ##0\")&\" kr per time  =  \"&TEXT(R208,\"# ##0\")&\" kr årslønn x 1500 ÷  (\"&R204&\" ramme x 1687,5)\",\"\"))","v":""},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R214=\"nei\",\"\",R216)","v":""},null,null,"",null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R215*(1+R209+R210+(R209*R210))*(1+R212))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I226=TRUE,R214=\"NEI\"),$R$11,IF(I226=TRUE,T216,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R216,\"# ##0\")&\" kr =  \"&TEXT(R215,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R214=\"nei\",\"\",R221)","v":""},null,null,{"$f":"S221","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R197*R215","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I226=TRUE,R214=\"NEI\"),$R$11,IF(I226=TRUE,T221,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F221,\"# ##0\")&\" kr  =   \"&F197&\" total arbeidstimer  x  \"&TEXT(F215,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =    total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R214=\"nei\",\"\",R222)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"R221*R209","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I226=TRUE,R214=\"NEI\"),$R$11,IF(I226=TRUE,T222,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F222,\"# ##0\")&\" kr = \"&TEXT(F221,\"# ##0\")&\" kr lønn  x  \"&TEXT(F209,\"#,0 %\")&\" feriepenger sats\"","v":"➡️  kr =  kr lønn  x  Velg fra liste…. feriepenger sats"},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R214=\"nei\",\"\",R223)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R221:R222)*R210","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I226=TRUE,R214=\"NEI\"),$R$11,IF(I226=TRUE,T223,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F223,\"# ##0\")&\" kr  = (\"&TEXT(F221,\"# ##0\")&\" kr lønn + \"&TEXT(F222,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R210,\"#,0 %\")&\" pensjon\"","v":"➡️  kr  = ( kr lønn +  kr feriepenger) x 9,0 % pensjon"},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R214=\"nei\",\"\",R224)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R221:R223)*R212","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I226=TRUE,R214=\"NEI\"),$R$11,IF(I226=TRUE,T224,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F224,\"# ##0\")&\" kr = (\"&TEXT(F221,\"# ##0\")&\" kr + \"&TEXT(F222,\"# ##0\")&\" kr f.p. + \"&TEXT(F223,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F212,\"#,0 %\")&\" aga \"","v":"➡️  kr = ( kr +  kr f.p. +  kr pensjon)  x  Velg fra liste…. aga "},"-"]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R214=\"nei\",\"\",R226)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P190&\"c\"","v":"4c"},"Totalkostnad",{"$f":"ROUND(SUM(R221:R224),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4-COUNTIF(S229:S232,\"\")","v":0}]
[null,null,null,null,{"$f":"IF(E230=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S229&S230&S231&S232=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Tilrådning",{"$f":"IF(S229=\"\",\"\",IF(R228=1,\"\",\"1. \"))","v":""},{"$f":"IF(ISBLANK(F196),\"\",IF(R196=0,$X$5,IF(R197>R196,$X$6,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R229&S229,R230&S230,R231&S231,R232&S232)","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S230=\"\",\"\",IF(R228=1,\"\",IF(S229=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S208=$R$10,X$7,\"\")","v":""},null,{"$f":"_xlfn.IFS(T230=\"\",\"\",T228<>\"\",\"2. \",T231<>\"\",\"1. \",TRUE,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S231=\"\",\"\",IF(R228=1,\"\",IF(AND(R228=2,R229&R230=\"\"),\"1. \",IF(AND(R228=2,R229&R230<>\"\"),\"2. \",\"3. \"))))","v":""},{"$f":"IF(S210=$R$10,$X$8,\"\")","v":""},null,{"$f":"_xlfn.IFS(T231=\"\",\"\",AND(T228<>\"\",T230<>\"\"),\"3. \",AND(T228=\"\",T230=\"\"),\"\",TRUE,\"2. \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S232=\"\",\"\",IF(R228=1,\"\",R228&\". \"))","v":""},{"$f":"IF(S211=$R$10,$X$9,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!------ikke rediger disse cellene--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,"Beregning 5",null,null,null,null,null,null,null,null,null,null,{"$f":"1+P190","v":5},"Felt","Verdi","Kommentar","Merkander"]
[null,null,null,"Tiltaket"]
[]
[null,null,null,null,"Tiltaksnavn",null,"i",null,{"$f":"S250","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P247&\"a\"","v":"5a"},{"$f":"D248","v":"Tiltaket"},null,{"$f":"IF(F250=\"\",$R$8,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Oppfølging i tiltaket:"]
[null,null,null,null,"årstimer tilrådt av PPT (à 60 minutter)",null,"i",null,{"$f":"S253","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E253","v":"årstimer tilrådt av PPT (à 60 minutter)"},{"$f":"F253","v":0},{"$f":"IF(F253=\"\",$R$8,IF(F253=0,$R$10,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"undervisningstimer i periode totalt",null,"i",null,{"$f":"S254","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E254","v":"undervisningstimer i periode totalt"},{"$f":"F254","v":0},{"$f":"IF(F254=\"\",$R$8,IF(F253=0,\"\",IF(F254>F253,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[]
[]
[null,null,null,"Lønnsutgifter per ansatt"]
[]
[null,null,null,null,"stillingstittel",null,"i",null,{"$f":"S259","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"P247&\"b\"","v":"5b"},{"$f":"E259","v":"stillingstittel"},null,{"$f":"IF(F259=\"\",$R$8,IF(F259=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"område","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E260","v":"område"},{"$f":"F260","v":"Velg fra liste…."},{"$f":"IF(F260=\"\",$R$8,IF(F260=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"årsramme (à 60 minutter)","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,"årsramme (à 60 minutter)",{"$f":"IF(F261=Innstillinger!$B$25,F262,_xlfn.XLOOKUP(F261,Innstillinger!$B$20:$B$24,Innstillinger!$C$20:$C$24,0))","v":0},{"$f":"IF(F261=\"\",$R$8,IF(F261=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"Finn riktig årsramme her",null,null,null,{"$f":"S262","v":""},null,null,null,null,null,null,null,"Finn riktig årsramme her",null,{"$f":"IF(AND(F262=\"\",F261=Innstillinger!$B$25),$R$8&\"; \"&T262,\"\")","v":""},"oppgi egen årsramme når ingen fra listen passer","-"]
[]
[null,null,null,null,"Lønn og sosiale utgifter: (individuell/ gjennomsnitt)"]
[null,null,null,null,"årslønn for full stilling",null,"i",null,{"$f":"S265","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E265","v":"årslønn for full stilling"},{"$f":"F265","v":0},{"$f":"IF(R265=0,$R$8,IF(ISERROR(R273)=TRUE,\"\",IF(R273>$R$6,$R$10,\"\")))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S266","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E266","v":"sats feriepenger"},{"$f":"F266","v":"Velg fra liste…."},{"$f":"IF(F266=\"\",$R$8,IF(F266=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "},"-"]
[null,null,null,null,"sats pensjon",0.11,"i",null,"",null,null,null,null,null,null,null,"sats pensjon",{"$f":"F267+F268","v":0.09},{"$f":"IF(R267<2%,$R$7,IF(F267>11%,$R$10,\"\"))","v":""}]
[null,null,null,null,"(-) ansattes egenandel for pensjon",-0.02,"i",null,"",null,null,null,null,null,null,null,null,null,{"$f":"IF(F268=0%,$R$10,\"\")","v":""}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E269","v":"sats arbeidsgiveravgift"},{"$f":"F269","v":"Velg fra liste…."},{"$f":"IF(F269=\"\",$R$8,IF(F269=Innstillinger!$B$8,$R$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"_xlfn.IFS(ISERROR(R283),\"Nei\",COUNTIF(I250:I269,$R$8)=0,\"JA\",TRUE,\"NEI\")","v":"Nei"},null,null,"-"]
[null,null,null,null,"Timelønn, uten sosiale utgifter",{"$f":"IF(R271=\"nei\",\"\",R272)","v":""},null,null,{"$f":"S272","v":""},null,null,null,null,null,null,null,"Timelønn",{"$f":"IF(R260=Innstillinger!$B$16,R265*1500/R261/1687.5,R265*1400*100/R261/1687.5/112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R271=\"NEI\"),$R$11,IF(I283=TRUE,T272,\"\"))","v":""},{"$f":"IF(R260=Innstillinger!$B$15,\"➡️ \"&TEXT(R272,\"# ##0\")&\" kr per time  =  \"&TEXT(R265,\"# ##0\")&\" kr årslønn x 1400 x 100 ÷  (\"&R261&\" ramme x 1687,5 x 112)\",IF(R260=Innstillinger!$B$16,\"➡️ \"&TEXT(R272,\"# ##0\")&\" kr per time  =  \"&TEXT(R265,\"# ##0\")&\" kr årslønn x 1500 ÷  (\"&R261&\" ramme x 1687,5)\",\"\"))","v":""},"-"]
[null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"IF(R271=\"nei\",\"\",R273)","v":""},null,null,"",null,null,null,null,null,null,null,"Timelønn, inkludert sosiale utgifter",{"$f":"(R272*(1+R266+R267+(R266*R267))*(1+R269))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R271=\"NEI\"),$R$11,IF(I283=TRUE,T273,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(R273,\"# ##0\")&\" kr =  \"&TEXT(R272,\"# ##0,00\")&\" kr timelønn, uten sosiale utgifter x  sosiale utgifter\"","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Oppsummering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,"Lønn",{"$f":"IF(R271=\"nei\",\"\",R278)","v":""},null,null,{"$f":"S278","v":""},null,null,null,null,null,null,null,"Lønn",{"$f":"R254*R272","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R271=\"NEI\"),$R$11,IF(I283=TRUE,T278,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F278,\"# ##0\")&\" kr  =   \"&F254&\" total arbeidstimer  x  \"&TEXT(F272,\"#,##\")&\" kroner per time\"","v":"➡️  kr  =    total arbeidstimer  x   kroner per time"},"-"]
[null,null,null,null,"Feriepenger",{"$f":"IF(R271=\"nei\",\"\",R279)","v":""},null,null,"",null,null,null,null,null,null,null,"Feriepenger",{"$f":"R278*R266","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R271=\"NEI\"),$R$11,IF(I283=TRUE,T279,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F279,\"# ##0\")&\" kr = \"&TEXT(F278,\"# ##0\")&\" kr lønn  x  \"&TEXT(F266,\"#,0 %\")&\" feriepenger sats\"","v":"➡️  kr =  kr lønn  x  Velg fra liste…. feriepenger sats"},"-"]
[null,null,null,null,"Pensjonskostnader",{"$f":"IF(R271=\"nei\",\"\",R280)","v":""},null,null,"",null,null,null,null,null,null,null,"Pensjonskostnader",{"$f":"SUM(R278:R279)*R267","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R271=\"NEI\"),$R$11,IF(I283=TRUE,T280,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F280,\"# ##0\")&\" kr  = (\"&TEXT(F278,\"# ##0\")&\" kr lønn + \"&TEXT(F279,\"# ##0\")&\" kr feriepenger) x \"&TEXT(R267,\"#,0 %\")&\" pensjon\"","v":"➡️  kr  = ( kr lønn +  kr feriepenger) x 9,0 % pensjon"},"-"]
[null,null,null,null,"Arbeidsgiveravgift",{"$f":"IF(R271=\"nei\",\"\",R281)","v":""},null,null,"",null,null,null,null,null,null,null,"Arbeidsgiveravgift",{"$f":"SUM(R278:R280)*R269","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(I283=TRUE,R271=\"NEI\"),$R$11,IF(I283=TRUE,T281,\"\"))","v":""},{"$f":"\"➡️ \"&TEXT(F281,\"# ##0\")&\" kr = (\"&TEXT(F278,\"# ##0\")&\" kr + \"&TEXT(F279,\"# ##0\")&\" kr f.p. + \"&TEXT(F280,\"# ##0\")&\" kr pensjon)  x  \"&TEXT(F269,\"#,0 %\")&\" aga \"","v":"➡️  kr = ( kr +  kr f.p. +  kr pensjon)  x  Velg fra liste…. aga "},"-"]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(R271=\"nei\",\"\",R283)","v":""},null,null,null,"Kryss av for å se beregning",null,null,null,null,null,{"$f":"P247&\"c\"","v":"5c"},"Totalkostnad",{"$f":"ROUND(SUM(R278:R281),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4-COUNTIF(S286:S289,\"\")","v":0}]
[null,null,null,null,{"$f":"IF(E287=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,{"$f":"IF(S286&S287&S288&S289=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,null,null,"Tilrådning",{"$f":"IF(S286=\"\",\"\",IF(R285=1,\"\",\"1. \"))","v":""},{"$f":"IF(ISBLANK(F253),\"\",IF(R253=0,$X$5,IF(R254>R253,$X$6,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,R286&S286,R287&S287,R288&S288,R289&S289)","v":""},null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(S287=\"\",\"\",IF(R285=1,\"\",IF(S286=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(S265=$R$10,X$7,\"\")","v":""},null,{"$f":"_xlfn.IFS(T287=\"\",\"\",T285<>\"\",\"2. \",T288<>\"\",\"1. \",TRUE,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(S288=\"\",\"\",IF(R285=1,\"\",IF(AND(R285=2,R286&R287=\"\"),\"1. \",IF(AND(R285=2,R286&R287<>\"\"),\"2. \",\"3. \"))))","v":""},{"$f":"IF(S267=$R$10,$X$8,\"\")","v":""},null,{"$f":"_xlfn.IFS(T288=\"\",\"\",AND(T285<>\"\",T287<>\"\"),\"3. \",AND(T285=\"\",T287=\"\"),\"\",TRUE,\"2. \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(S289=\"\",\"\",IF(R285=1,\"\",R285&\". \"))","v":""},{"$f":"IF(S268=$R$10,$X$9,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]

{"sheet":"3 Godtgjørelser","index":6,"n_rows":243,"n_cols":22,"rows_kept":243,"cut":false,"hidden":false,"merged":[[236,4,239,6],[242,3,242,7],[242,8,242,9],[243,4,243,7],[243,8,243,9],[205,4,208,6],[211,3,211,7],[211,8,211,9],[212,4,212,7],[212,8,212,9],[174,4,177,6],[180,3,180,7],[180,8,180,9],[181,4,181,7],[181,8,181,9],[150,8,150,9],[150,4,150,7],[149,8,149,9],[149,3,149,7],[143,4,146,6],[5,18,5,20],[39,4,43,6],[68,4,72,6],[6,3,9,5],[18,4,19,4],[6,8,9,12],[6,18,6,20],[118,8,118,9],[119,8,119,9],[112,4,115,6],[118,3,118,7],[119,4,119,7]]}
[]
[null,null,3,null,"Godtgjørelser",null,null,null,null,null,{"$f":"'1 Lønn'!K2","v":"(ver. 3.4)"}]
[null,null,null,null," - som omsorgsstønad, støttekontakt, avlastning og besøkshjem"]
[]
[]
[null,null,null,null,"Dekkes av ekstratilskuddet:",null,null,null,"Dekkes ikke av ekstratilskuddet:",null,null,null,null,null,null,null,"Pensjon max",0.1,{"$f":"'2 Lønn med undervisningstid'!X8","v":"Legg ved dokumentasjon som viser hvilke kostnader som er inkludert i pensjonskostnaden."}]
[null,null,null,"þLønn og stønad til privataktører som: leverer vedtaksbaserte tjenester etter helse- og omsorgstjenesteloven og barnevernloven\nþKS-satser: for fosterhjem og besøkshjem - reguleres årlig 01.juli. Mer info: ks.no\nþAGA: Arbeidsgiveravgift",null,null,null,null,"xMVA: Merverdiavgift \nxUtgiftsdekning til: mat, klær, fritid og boligkostnader\nxAnsattes egenandel for pensjon: ansattes egenandel for grunnpremie pensjon er som regel 2 %. Sett prosenten til 0 dersom den ansatte ikke trekkes for egenandel.",null,null,null,null,null,null,null,"Ansattes egenandel for pensjon",0,{"$f":"'2 Lønn med undervisningstid'!X9","v":" Bekreft i kommentarfelt at dere ikke trekker den ansatte for egenandel."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Text if blank","* Utskrivingdato kan ikke være en dato som kommer før innskrivingdato."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Text if blank","*obligatorisk "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Text if blank","* valgfritt"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Første måned i år",7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samme satsår?",{"$f":"_xlfn.IFS(OR(F21=\"\",F22=\"\"),\"\",T21=T22,\"JA\",TRUE,\"Nei\")","v":""}]
[null,null,null,null,"Grunnstøtte til ordinært kommunalt  fosterhjem",null,null,null,null,null,null,null,null,null,null,null,"Felt","Verdi","Kommentar","ÅR"]
[]
[]
[null,null,null,null,"Tidsrommet flyktningen har oppholdt seg i fosterhjem, i tilskuddsperioden: "]
[]
[null,null,null,null,"fra: (dd.mm.åååå)",null,"i",null,{"$f":"S21","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E21","v":"fra: (dd.mm.åååå)"},{"$f":"F21","v":"00:00:00"},{"$f":"_xlfn.IFS(F21=\"\",$R$9,TRUE,\"\")","v":"*obligatorisk "},{"$f":"IF(F21>=DATE(YEAR(F21),R14,1),YEAR(F21),YEAR(F21)-1)","v":1899},{"$f":"R21","v":"00:00:00"}]
[null,null,null,null,"til: (dd.mm.åååå)",null,"i",null,{"$f":"S22","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E22","v":"til: (dd.mm.åååå)"},{"$f":"F22","v":"00:00:00"},{"$f":"_xlfn.IFS(F22=\"\",$R$9,F21=\"\",\"\",F21>F22,$R$8,F22>(EDATE(F21,12)-1),$R$7,TRUE,\"\")","v":"*obligatorisk "},{"$f":"IF(F22>=DATE(YEAR(F22),R14,1),YEAR(F22),YEAR(F22)-1)","v":1899}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS BEREGNINGEN?",{"$f":"IF(S21&S22=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,{"$f":"Q26","v":"månedlig sats"},{"$f":"IF(R25=\"nei\",\"\",R26)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T21>2021,\"månedlig sats fra 1.juli.\"&T21&T26&\" til 30.juni.\"&T21+1,\"månedlig sats\"),\"månedlig sats\")","v":"månedlig sats"},{"$f":"_xlfn.XLOOKUP(T21,Innstillinger!$B$38:$B$44,Grunnstøtte,\"-\")","v":"-"},{"$f":"IF(S21&S22=\"\",_xlfn.XLOOKUP(T21,Innstillinger!$B$29:$B$35,Innstillinger!$I$29:$I$35,\"\"),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(T21,Innstillinger!B29:B35,Innstillinger!J29:J35,\"\")=\"-\",\"*\",\"\")","v":""}]
[null,null,null,null,{"$f":"Q27","v":"døgnsats"},{"$f":"IF(R25=\"nei\",\"\",R27)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T21>2021,\"døgnsats fra 1.juli.\"&T21&T26&\" til 30.juni.\"&T21+1,\"døgnsats\"),\"døgnsats\")","v":"døgnsats"},{"$f":"R26*12/T28","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"antall dager",{"$f":"IF(R25=\"nei\",\"\",R28)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T21>2021,\"antall dager fra 1.juli.\"&T21&T26&\" til 30.juni.\"&T21+1,\"antall dager\"),\"antall dager\")","v":"antall dager"},{"$f":"_xlfn.IFS(F22=\"\",\"\",F21=\"\",\"\",R15=\"JA\",F22-F21,1=1,(DATE(T21+1,R14,1)-1)-F21+1)","v":""},null,{"$f":"(DATE(T21+1,R14,1)-1)-(DATE(T21,R14,1))+1","v":-693596},{"$f":"R21","v":"00:00:00"},{"$f":"_xlfn.IFS(MONTH(R21)>6,DATE(YEAR(R21)+1,6,30),MONTH(R21)>0,DATE(YEAR(R21),6,30))","v":"1900-06-30"}]
[null,null,null,null,{"$f":"S26","v":""},null,null,null,null,null,null,null,null,null,null,null,"VIS DEL 2?",{"$f":"IF(R25=\"nei\",\"nei\",IF(R15=\"ja\",\"nei\",\"ja\"))","v":"nei"}]
[]
[null,null,null,null,{"$f":"IF(R29=\"ja\",Q31:R33,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"månedlig sats fra 1.juli.\"&T22&\" til 30.juni\"&T22+1","v":"månedlig sats fra 1.juli.1899 til 30.juni1900"},{"$f":"_xlfn.XLOOKUP(T22,Innstillinger!$B$38:$B$44,Grunnstøtte,\"-\")","v":"-"},{"$f":"IF(R29=\"nei\",\"\",IF(R25=\"ja\",_xlfn.XLOOKUP(T22,Innstillinger!$B$29:$B$35,Innstillinger!$I$29:$I$35,\"\"),\"\"))","v":""},{"$f":"IF(_xlfn.XLOOKUP(T22,Innstillinger!B29:B35,Innstillinger!J29:J35,\"\")=\"-\",\"*\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"døgnsats fra 1.juli.\"&T22&\" til 30.juni\"&T22+1","v":"døgnsats fra 1.juli.1899 til 30.juni1900"},{"$f":"R31*12/T33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"antall dager fra 1.juli.\"&T22&\" til 30.juni\"&T22+1","v":"antall dager fra 1.juli.1899 til 30.juni1900"},{"$f":"IF(R15=\"Ja\",\"\",F22-(DATE(T22,R14,1)))","v":-693779},null,{"$f":"IF(R15=\"Ja\",\"\",(DATE(T22+1,R14,1)-1)-(DATE(T22,R14,1))+1)","v":-693596},{"$f":"IF(R15=\"ja\",R22,DATE(T21,7,1))","v":"3799-07-01"}]
[null,null,null,null,{"$f":"S31","v":""}]
[]
[null,null,null,null,"Totalkostnad",{"$f":"R36","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"E36","v":"Totalkostnad"},{"$f":"IF(R25=\"NEI\",\"\",R27*R28+IF(R15=\"Nei\",R32*R33,0))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E40=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Første måned i år",7,null,null,"måned",{"$f":"MONTH(U57)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samme satsår?",{"$f":"_xlfn.IFS(F53=\"\",\"\",U50=V50,\"ja\",ABS(U50-V50)>0,\"nei\",TRUE,\"\")","v":""},null,null,"dag",{"$f":"DAY(U57)","v":0}]
[null,null,null,null,"Grunnstøtte til besøkshjem",null,null,null,null,null,null,null,null,null,null,null,"Felt","Verdi","Kommentar","ÅR",{"$f":"IF(U53>=DATE(YEAR(U53),R48,1),YEAR(U53),YEAR(U53)-1)","v":1899},{"$f":"IF(V53>=DATE(YEAR(V53),R48,1),YEAR(V53),YEAR(V53)-1)","v":1900}]
[]
[]
[null,null,null,null,"Tilskuddsperiode startdato (dd.mm.åååå)",null,"i",null,{"$f":"S53","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E53","v":"Tilskuddsperiode startdato (dd.mm.åååå)"},{"$f":"F53","v":"00:00:00"},{"$f":"_xlfn.IFS(F53=\"\",$R$9,TRUE,\"\")","v":"*obligatorisk "},null,{"$f":"F53","v":"00:00:00"},{"$f":"EDATE(F53,12)-1","v":"1900-12-30"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS BEREGNINGEN?",{"$f":"IFERROR(IF(S53&S57&S61=\"\",\"ja\",\"nei\"),\"nei\")","v":"nei"}]
[null,null,null,null,{"$f":"Q57","v":"antall dager"},null,"i",null,{"$f":"S57","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"IFERROR(_xlfn.IFS(F53=\"\",\"antall dager\",F53<44562,\"antall dager\",V57=\"\",TEXT(U57,\"dd.mm.åååå\"),TRUE,\"antall dager fra \"&TEXT(U57,\"dd.mm.åååå\")&\" til \"&TEXT(V57,\"dd.mm.åååå\")),\"antall dager\")","v":"antall dager"},{"$f":"F57","v":0},{"$f":"_xlfn.IFS(F57=\"\",$R$9,F57>T57,\"* antall  kan ikke overstige \"&T57&\" dag\"&IF(T57>1,\"er\",\"\"),TRUE,\"\")","v":"*obligatorisk "},{"$f":"IFERROR(V57-U57,0)+1","v":183},{"$f":"U53","v":"00:00:00"},{"$f":"_xlfn.IFS(AND(V48=6,V49=30),\"\",V48<R48,DATE(YEAR(U53),6,30),TRUE,DATE(YEAR(U53)+1,6,30))","v":"1900-06-30"}]
[null,null,null,null,{"$f":"Q58","v":"døgnsats"},{"$f":"R58","v":"-"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(_xlfn.IFS(F53=\"\",\"døgnsats\",F53>=44562,\"døgnsats for \"&U50&T58,TRUE,\"døgnsats\"),\"døgnsats\")","v":"døgnsats"},{"$f":"_xlfn.XLOOKUP(U50,Innstillinger!$B$38:$B$44,Besøksjem,\"-\")","v":"-"},{"$f":"IF(F62>0,_xlfn.XLOOKUP(U50,Innstillinger!$B$38:$B$44,Innstillinger!$I$38:$I$44,\"\"),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(U50,Innstillinger!$B$38:$B$44,Innstillinger!$J$38:$J$44,\"\")=\"-\",\"*\",\"\")","v":""}]
[null,null,null,null,{"$f":"S58","v":""},null,null,null,null,null,null,null,null,null,null,null,"VIS DEL 2?",{"$f":"IF(R49=\"nei\",\"ja\",\"nei\")","v":"nei"}]
[]
[null,null,null,null,{"$f":"IF(R59=\"ja\",Q61:Q62,\"\")","v":""},9,"i",null,{"$f":"S61","v":""},null,null,null,null,null,null,null,{"$f":"_xlfn.IFS(\nV50<2022,\"\",\nV61=\"\",TEXT(U61,\"dd.mm.åååå\"),\nTRUE,\"antall dager fra \"&TEXT(U61,\"dd.mm.åååå\")&\" til \"&TEXT(V61,\"dd.mm.åååå\"))","v":""},{"$f":"F61","v":9},{"$f":"_xlfn.IFS(R59=\"nei\",\"\",F61=\"\",$R$9,F61>T61,\"* antall  kan ikke overstige \"&T61&\" dag\"&IF(T61>1,\"er\",\"\"),TRUE,\"\")","v":""},{"$f":"IFERROR(V61-U61,0)+1","v":183},{"$f":"_xlfn.IFS(AND(V48=7,V49=1),\"\",V48<R48,DATE(YEAR(U53),7,1),TRUE,DATE(YEAR(U53)+1,7,1))","v":"1900-07-01"},{"$f":"_xlfn.IFS(U61=\"\",\"\",AND(V48=7,V49=2),\"\",TRUE,V53)","v":"1900-12-30"}]
[null,null,null,null,null,{"$f":"IF(R59=\"ja\",R62,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"\"døgnsats for \"&V50&T62","v":"døgnsats for 1900"},{"$f":"_xlfn.XLOOKUP(V50,Innstillinger!$B$38:$B$44,Besøksjem,\"-\")","v":"-"},{"$f":"IF(F62>0,_xlfn.XLOOKUP(V50,Innstillinger!$B$38:$B$44,Innstillinger!$I$38:$I$44,\"\"),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(V50,Innstillinger!$B$38:$B$44,Innstillinger!$J$38:$J$44,\"\")=\"-\",\"*\",\"\")","v":""}]
[null,null,null,null,{"$f":"S62","v":""}]
[]
[null,null,null,null,"Totalkostnad",{"$f":"R65","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"E65","v":"Totalkostnad"},{"$f":"IF(R56=\"NEI\",\"\",R57*R58+IF(R49=\"Nei\",R61*R62,0))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E69=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Veiledende satser for 2025"]
[null,null,null,null,"Avlastere og støttekontakter med fast arbeidsgiver - omfattet av tariffavtale (SGS 1030)"]
[]
[]
[null,null,null,null,"avlastere, etter helse- og omsorgstjenesteloven",107]
[null,null,null,null,"avlastere, etter barnevernloven",86]
[null,null,null,null,"støttekontakt, arbeidstakere over 18 år",180]
[null,null,null,null,"støttekontakt, arbeidstakere fra 16 til 18 år",162]
[null,null,null,null,"støttekontakt, arbeidstakere under 16 år",144]
[null,null,null,null,"Les om satser her"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Andre godtgjørelser 1"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS BEREGNINGEN?",{"$f":"IF(S98&S99&S100&S101&S103&S104&S107&S106=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Tiltaksnavn","Velg fra liste….","i",null,{"$f":"S98","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E98","v":"Tiltaksnavn"},null,{"$f":"IF(F98=\"\",$R$9,IF(F98=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Oppgi type tiltak (hvis annet):",null,null,null,{"$f":"S99","v":""},null,null,null,null,null,null,null,{"$f":"E99","v":"Oppgi type tiltak (hvis annet):"},null,{"$f":"IF(AND(F99=\"\",F98=\"annet tiltak\"),$R$9,\"\")","v":""}]
[null,null,null,null,"Timesats",null,"i",null,{"$f":"S100","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E100","v":"Timesats"},{"$f":"F100","v":0},{"$f":"IF(F100=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"Arbeidstimer totalt ",null,"i",null,{"$f":"S101","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E101","v":"Arbeidstimer totalt "},{"$f":"F101","v":0},{"$f":"IF(F101=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velg fra liste…."]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S103","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E103","v":"sats feriepenger"},{"$f":"F103","v":"Velg fra liste…."},{"$f":"IF(F103=\"\",$R$9,IF(F103=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "},0]
[null,null,null,null,"sats pensjon",null,"i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E104","v":"sats pensjon"},{"$f":"MAXA(F104+F105,0%)","v":{"$error":"#VALUE!"}},{"$f":"IF(F104=\"\",$R$9,IF(F104=Innstillinger!$B$8,$R$9,IF(F104>11%,$S$6,\"\")))","v":"*obligatorisk "},-0.02]
[null,null,null,null,"(-) ansattes egenandel for pensjon","Velg fra liste….","i",null,{"$f":"S105","v":"*obligatorisk "},null,null,null,null,null,null,null,null,null,{"$f":"IF(F105=T102,$R$9,IF(AND(F105=0%,F104>=4%),$S$7,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S106","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E106","v":"sats arbeidsgiveravgift"},{"$f":"F106","v":"Velg fra liste…."},{"$f":"IF(F106=\"\",$R$9,IF(F106=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S105=$R$9,$R$9,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Totalkostnad",{"$f":"R109","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R97=\"ja\",(R101*R100)*(1+R103+R104+(R103*R104))*(1+R106),\"\")","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E113=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Andre godtgjørelser 2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS BEREGNINGEN?",{"$f":"IF(S129&S130&S131&S132&S134&S135&S138&S137=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Tiltaksnavn","Velg fra liste….","i",null,{"$f":"S129","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E129","v":"Tiltaksnavn"},null,{"$f":"IF(F129=\"\",$R$9,IF(F129=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Oppgi type tiltak (hvis annet):",null,null,null,{"$f":"S130","v":""},null,null,null,null,null,null,null,{"$f":"E130","v":"Oppgi type tiltak (hvis annet):"},null,{"$f":"IF(AND(F130=\"\",F129=\"annet tiltak\"),$R$9,\"\")","v":""}]
[null,null,null,null,"Timesats",null,"i",null,{"$f":"S131","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E131","v":"Timesats"},{"$f":"F131","v":0},{"$f":"IF(F131=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"Arbeidstimer totalt ",null,"i",null,{"$f":"S132","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E132","v":"Arbeidstimer totalt "},{"$f":"F132","v":0},{"$f":"IF(F132=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velg fra liste…."]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S134","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E134","v":"sats feriepenger"},{"$f":"F134","v":"Velg fra liste…."},{"$f":"IF(F134=\"\",$R$9,IF(F134=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "},0]
[null,null,null,null,"sats pensjon",null,"i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E135","v":"sats pensjon"},{"$f":"MAXA(F135+F136,0%)","v":{"$error":"#VALUE!"}},{"$f":"IF(F135=\"\",$R$9,IF(F135=Innstillinger!$B$8,$R$9,IF(F135>11%,$S$6,\"\")))","v":"*obligatorisk "},-0.02]
[null,null,null,null,"(-) ansattes egenandel for pensjon","Velg fra liste….","i",null,{"$f":"S136","v":"*obligatorisk "},null,null,null,null,null,null,null,null,null,{"$f":"IF(F136=T133,$R$9,IF(AND(F136=0%,F135>=4%),$S$7,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S137","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E137","v":"sats arbeidsgiveravgift"},{"$f":"F137","v":"Velg fra liste…."},{"$f":"IF(F137=\"\",$R$9,IF(F137=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S136=$R$9,$R$9,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Totalkostnad",{"$f":"R140","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R128=\"ja\",(R132*R131)*(1+R134+R135+(R134*R135))*(1+R137),\"\")","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E144=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Andre godtgjørelser 3"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS BEREGNINGEN?",{"$f":"IF(S160&S161&S162&S163&S165&S166&S169&S168=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Tiltaksnavn","Velg fra liste….","i",null,{"$f":"S160","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E160","v":"Tiltaksnavn"},null,{"$f":"IF(F160=\"\",$R$9,IF(F160=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Oppgi type tiltak (hvis annet):",null,null,null,{"$f":"S161","v":""},null,null,null,null,null,null,null,{"$f":"E161","v":"Oppgi type tiltak (hvis annet):"},null,{"$f":"IF(AND(F161=\"\",F160=\"annet tiltak\"),$R$9,\"\")","v":""}]
[null,null,null,null,"Timesats",null,"i",null,{"$f":"S162","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E162","v":"Timesats"},{"$f":"F162","v":0},{"$f":"IF(F162=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"Arbeidstimer totalt ",null,"i",null,{"$f":"S163","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E163","v":"Arbeidstimer totalt "},{"$f":"F163","v":0},{"$f":"IF(F163=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velg fra liste…."]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S165","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E165","v":"sats feriepenger"},{"$f":"F165","v":"Velg fra liste…."},{"$f":"IF(F165=\"\",$R$9,IF(F165=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "},0]
[null,null,null,null,"sats pensjon",null,"i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E166","v":"sats pensjon"},{"$f":"MAXA(F166+F167,0%)","v":{"$error":"#VALUE!"}},{"$f":"IF(F166=\"\",$R$9,IF(F166=Innstillinger!$B$8,$R$9,IF(F166>11%,$S$6,\"\")))","v":"*obligatorisk "},-0.02]
[null,null,null,null,"(-) ansattes egenandel for pensjon","Velg fra liste….","i",null,{"$f":"S167","v":"*obligatorisk "},null,null,null,null,null,null,null,null,null,{"$f":"IF(F167=T164,$R$9,IF(AND(F167=0%,F166>=4%),$S$7,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S168","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E168","v":"sats arbeidsgiveravgift"},{"$f":"F168","v":"Velg fra liste…."},{"$f":"IF(F168=\"\",$R$9,IF(F168=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S167=$R$9,$R$9,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Totalkostnad",{"$f":"R171","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R159=\"ja\",(R163*R162)*(1+R165+R166+(R165*R166))*(1+R168),\"\")","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E175=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Andre godtgjørelser 4"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS BEREGNINGEN?",{"$f":"IF(S191&S192&S193&S194&S196&S197&S200&S199=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Tiltaksnavn","Velg fra liste….","i",null,{"$f":"S191","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E191","v":"Tiltaksnavn"},null,{"$f":"IF(F191=\"\",$R$9,IF(F191=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Oppgi type tiltak (hvis annet):",null,null,null,{"$f":"S192","v":""},null,null,null,null,null,null,null,{"$f":"E192","v":"Oppgi type tiltak (hvis annet):"},null,{"$f":"IF(AND(F192=\"\",F191=\"annet tiltak\"),$R$9,\"\")","v":""}]
[null,null,null,null,"Timesats",null,"i",null,{"$f":"S193","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E193","v":"Timesats"},{"$f":"F193","v":0},{"$f":"IF(F193=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"Arbeidstimer totalt ",null,"i",null,{"$f":"S194","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E194","v":"Arbeidstimer totalt "},{"$f":"F194","v":0},{"$f":"IF(F194=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velg fra liste…."]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S196","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E196","v":"sats feriepenger"},{"$f":"F196","v":"Velg fra liste…."},{"$f":"IF(F196=\"\",$R$9,IF(F196=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "},0]
[null,null,null,null,"sats pensjon",null,"i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E197","v":"sats pensjon"},{"$f":"MAXA(F197+F198,0%)","v":{"$error":"#VALUE!"}},{"$f":"IF(F197=\"\",$R$9,IF(F197=Innstillinger!$B$8,$R$9,IF(F197>11%,$S$6,\"\")))","v":"*obligatorisk "},-0.02]
[null,null,null,null,"(-) ansattes egenandel for pensjon","Velg fra liste….","i",null,{"$f":"S198","v":"*obligatorisk "},null,null,null,null,null,null,null,null,null,{"$f":"IF(F198=T195,$R$9,IF(AND(F198=0%,F197>=4%),$S$7,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S199","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E199","v":"sats arbeidsgiveravgift"},{"$f":"F199","v":"Velg fra liste…."},{"$f":"IF(F199=\"\",$R$9,IF(F199=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S198=$R$9,$R$9,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Totalkostnad",{"$f":"R202","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R190=\"ja\",(R194*R193)*(1+R196+R197+(R196*R197))*(1+R199),\"\")","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E206=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Andre godtgjørelser 5"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS BEREGNINGEN?",{"$f":"IF(S222&S223&S224&S225&S227&S228&S231&S230=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Tiltaksnavn","Velg fra liste….","i",null,{"$f":"S222","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E222","v":"Tiltaksnavn"},null,{"$f":"IF(F222=\"\",$R$9,IF(F222=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Oppgi type tiltak (hvis annet):",null,null,null,{"$f":"S223","v":""},null,null,null,null,null,null,null,{"$f":"E223","v":"Oppgi type tiltak (hvis annet):"},null,{"$f":"IF(AND(F223=\"\",F222=\"annet tiltak\"),$R$9,\"\")","v":""}]
[null,null,null,null,"Timesats",null,"i",null,{"$f":"S224","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E224","v":"Timesats"},{"$f":"F224","v":0},{"$f":"IF(F224=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"Arbeidstimer totalt ",null,"i",null,{"$f":"S225","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E225","v":"Arbeidstimer totalt "},{"$f":"F225","v":0},{"$f":"IF(F225=\"\",$R$9,\"\")","v":"*obligatorisk "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velg fra liste…."]
[null,null,null,null,"sats feriepenger","Velg fra liste….","i",null,{"$f":"S227","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E227","v":"sats feriepenger"},{"$f":"F227","v":"Velg fra liste…."},{"$f":"IF(F227=\"\",$R$9,IF(F227=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "},0]
[null,null,null,null,"sats pensjon",null,"i",null,"*obligatorisk ",null,null,null,null,null,null,null,{"$f":"E228","v":"sats pensjon"},{"$f":"MAXA(F228+F229,0%)","v":{"$error":"#VALUE!"}},{"$f":"IF(F228=\"\",$R$9,IF(F228=Innstillinger!$B$8,$R$9,IF(F228>11%,$S$6,\"\")))","v":"*obligatorisk "},-0.02]
[null,null,null,null,"(-) ansattes egenandel for pensjon","Velg fra liste….","i",null,{"$f":"S229","v":"*obligatorisk "},null,null,null,null,null,null,null,null,null,{"$f":"IF(F229=T226,$R$9,IF(AND(F229=0%,F228>=4%),$S$7,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"sats arbeidsgiveravgift","Velg fra liste….","i",null,{"$f":"S230","v":"*obligatorisk "},null,null,null,null,null,null,null,{"$f":"E230","v":"sats arbeidsgiveravgift"},{"$f":"F230","v":"Velg fra liste…."},{"$f":"IF(F230=\"\",$R$9,IF(F230=Innstillinger!$B$8,$R$9,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Finn riktig arbeidsgiveravgift her",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S229=$R$9,$R$9,\"\")","v":"*obligatorisk "}]
[]
[null,null,null,null,"Totalkostnad",{"$f":"R233","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R221=\"ja\",(R225*R224)*(1+R227+R228+(R227*R228))*(1+R230),\"\")","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E237=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]

{"sheet":"4 Egenandel","index":7,"n_rows":232,"n_cols":26,"rows_kept":232,"cut":false,"hidden":false,"merged":[[51,3,51,7],[6,3,7,5],[6,8,7,11],[19,4,19,5],[43,4,43,6],[44,4,48,6],[154,4,154,5],[52,4,52,7],[64,4,64,5],[88,4,88,6],[89,4,93,6],[96,3,96,7],[97,4,97,7],[109,4,109,5],[133,4,133,6],[134,4,138,6],[141,3,141,7],[142,4,142,7],[224,4,228,6],[231,3,231,7],[232,4,232,7],[178,4,178,6],[179,4,183,6],[186,3,186,7],[187,4,187,7],[199,4,199,5],[223,4,223,6]]}
[]
[null,null,4,null,"Egenandel",null,null,null,null,{"$f":"'1 Lønn'!K2","v":"(ver. 3.4)"}]
[null,null,null,null,{"$f":"\" - til statlige barnevernstiltak som barnevernsinstutisjoner, senter for foreldre og barn, beredskapshjem og spesialiserte fosterhjem, og MST / FFT\"","v":" - til statlige barnevernstiltak som barnevernsinstutisjoner, senter for foreldre og barn, beredskapshjem og spesialiserte fosterhjem, og MST / FFT"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velg fra liste…"]
[null,null,null,null,"Dekkes av ekstratilskuddet:",null,null,null,"Dekkes ikke av ekstratilskuddet:",null,null,null,null,null,null,"Text if blank","* Perioden kan ikke overstige ett år.",null,null,null,1,"opphold, én foresatt og ett barn (en sats)"]
[null,null,null,"þKommunal egenandel til: fosterhjemsplassering, institusjon og hjemmebaserte tiltak, inntil kommunens satser for egenbetaling for statlige barnevernstiltak.",null,null,null,null,"xUtgiftsdekning: til husleie, strøm, mat, utstyr, fritidsaktiviteter \nxLønn til: administrativt personale, undersøkelsessak og ordinær oppfølging av fosterhjem",null,null,null,null,null,null,"Text if blank","* Til dato kan ikke være en dato som kommer før fra dato.",null,null,null,1.5,"opphold, to foresatte og ett barn (en og en halv sats)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Text if blank","*obligatorisk ",null,null,null,0.5,"opphold, ett barn (halv sats)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(I17&I21&I22&I18=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Egenandel #1",null,null,null,null,null,null,null,null,null,null,"Felt","Verdi","Kommentar"]
[]
[]
[null,null,null,null,"Tiltak:","Velg fra liste….","i",null,{"$f":"R17","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"IF(OR(F17=\"\",F17=$Y$25),\"-\",F17)","v":"-"},null,{"$f":"IF(F17=\"\",$Q$8,IF(F17=$Y$25,$Q$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Hvis \"senter for foreldre og barn\", antall personer med opphold:","opphold, én foresatt og ett barn (en sats)","i",null,{"$f":"R18","v":""},null,null,null,null,null,null,{"$f":"F18","v":"opphold, én foresatt og ett barn (en sats)"},{"$f":"IF(T18=\"ja\",_xlfn.XLOOKUP(P18,$V$5:$V$8,$U$5:$U$8,1),1)","v":1},{"$f":"IF(AND(T18=\"ja\",Q18=0),$Q$8,\"\")","v":""},"\"Senter for foreldre og barn\"?",{"$f":"IF(LEN(P17)-LEN(SUBSTITUTE(P17,\"Senter\",\"\"))=0,\"Nei\",\"Ja\")","v":"Nei"}]
[]
[null,null,null,null,{"$f":"_xlfn.XLOOKUP(F17,$Y$25:$Y$31,$Z$25:$Z$31,$Z$25)","v":"Tiltaksperiode:"},null,null,null,null,null,null,null,null,null,null,{"$f":"E20","v":"Tiltaksperiode:"}]
[null,null,null,null,"fra: (dd.mm.åååå)",null,"i",null,{"$f":"R21","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E21","v":"fra: (dd.mm.åååå)"},null,{"$f":"IF(F21=\"\",$Q$8,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"til: (dd.mm.åååå)",null,"i",null,{"$f":"R22","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E22","v":"til: (dd.mm.åååå)"},null,{"$f":"IF(F22=\"\",$Q$8,IF(F21>F22,$Q$7,IF(AND(F22>=EDATE(F21,12),F21<>\"\"),$Q$6,\"\")))","v":"*obligatorisk "}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"start dato","hel sats","hel måned","dalgig sats","antall dager","kostnad",null,null,null,"Velg fra liste….","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T26>0,TEXT(P26,\"mmm åååÅ\")&\" :  \"&TEXT(S26,\"# ###\")&\" kr døgnsats  x \"&T26&\" dag\"&IF(T26>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T26>0,U26,\"\"))","v":""},null,null,null,null,null,null,null,null,1,{"$f":"F21","v":"00:00:00"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P26),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},{"$f":"DAY(EOMONTH(P26,0))","v":31},{"$f":"Q26/R26","v":{"$error":"#N/A"}},{"$f":"IF(P26>F22,0,MIN(F22,EOMONTH(P26,0))-P26+1)","v":32},{"$f":"ROUND(S26*T26,0)*Q18","v":{"$error":"#N/A"}},null,null,null,"Barnevernsinstitusjoner","Tidsrommet flyktningen har oppholdt seg på institusjonen i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T27>0,TEXT(P27,\"mmm åååÅ\")&\" :  \"&TEXT(S27,\"# ###\")&\" kr døgnsats  x \"&T27&\" dag\"&IF(T27>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T27>0,U27,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O26+1","v":2},{"$f":"EOMONTH(F21,-1+O26)+1","v":"1900-02-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P27),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P27>F22,0,MIN(F22,EOMONTH(P27,0))-P27+1)","v":0},{"$f":"ROUND(S27*T27,0)*Q18","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (døgnopphold på senter)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T28>0,TEXT(P28,\"mmm åååÅ\")&\" :  \"&TEXT(S28,\"# ###\")&\" kr døgnsats  x \"&T28&\" dag\"&IF(T28>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T28>0,U28,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O27+1","v":3},{"$f":"EOMONTH(F21,-1+O27)+1","v":60},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P28),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P28>F22,0,MIN(F22,EOMONTH(P28,0))-P28+1)","v":0},{"$f":"ROUND(S28*T28,0)*Q18","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (hjemmebasert/poliklinisk)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T29>0,TEXT(P29,\"mmm åååÅ\")&\" :  \"&TEXT(S29,\"# ###\")&\" kr døgnsats  x \"&T29&\" dag\"&IF(T29>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T29>0,U29,\"\"))","v":""},null,null,null,null,null,null,null,null,4,{"$f":"EOMONTH(F21,-1+O28)+1","v":"1900-04-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P29),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P29>F22,0,MIN(F22,EOMONTH(P29,0))-P29+1)","v":0},{"$f":"ROUND(S29*T29,0)*Q18","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 01.01.2022 eller etter)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T30>0,TEXT(P30,\"mmm åååÅ\")&\" :  \"&TEXT(S30,\"# ###\")&\" kr døgnsats  x \"&T30&\" dag\"&IF(T30>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T30>0,U30,\"\"))","v":""},null,null,null,null,null,null,null,null,5,{"$f":"EOMONTH(F21,-1+O29)+1","v":"1900-05-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P30),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P30>F22,0,MIN(F22,EOMONTH(P30,0))-P30+1)","v":0},{"$f":"ROUND(S30*T30,0)*Q18","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 31.12.2021 eller før)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T31>0,TEXT(P31,\"mmm åååÅ\")&\" :  \"&TEXT(S31,\"# ###\")&\" kr døgnsats  x \"&T31&\" dag\"&IF(T31>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T31>0,U31,\"\"))","v":""},null,null,null,null,null,null,null,null,6,{"$f":"EOMONTH(F21,-1+O30)+1","v":"1900-06-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P31),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P31>F22,0,MIN(F22,EOMONTH(P31,0))-P31+1)","v":0},{"$f":"ROUND(S31*T31,0)*Q18","v":{"$error":"#N/A"}},null,null,null,"MST (Multisystemisk terapi) / FFT (Funksjonell familieterapi)","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T32>0,TEXT(P32,\"mmm åååÅ\")&\" :  \"&TEXT(S32,\"# ###\")&\" kr døgnsats  x \"&T32&\" dag\"&IF(T32>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T32>0,U32,\"\"))","v":""},null,null,null,null,null,null,null,null,7,{"$f":"EOMONTH(F21,-1+O31)+1","v":"1900-07-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P32),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P32>F22,0,MIN(F22,EOMONTH(P32,0))-P32+1)","v":0},{"$f":"ROUND(S32*T32,0)*Q18","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T33>0,TEXT(P33,\"mmm åååÅ\")&\" :  \"&TEXT(S33,\"# ###\")&\" kr døgnsats  x \"&T33&\" dag\"&IF(T33>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T33>0,U33,\"\"))","v":""},null,null,null,null,null,null,null,null,8,{"$f":"EOMONTH(F21,-1+O32)+1","v":"1900-08-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P33),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P33>F22,0,MIN(F22,EOMONTH(P33,0))-P33+1)","v":0},{"$f":"ROUND(S33*T33,0)*Q18","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T34>0,TEXT(P34,\"mmm åååÅ\")&\" :  \"&TEXT(S34,\"# ###\")&\" kr døgnsats  x \"&T34&\" dag\"&IF(T34>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T34>0,U34,\"\"))","v":""},null,null,null,null,null,null,null,null,9,{"$f":"EOMONTH(F21,-1+O33)+1","v":"1900-09-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P34),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P34>F22,0,MIN(F22,EOMONTH(P34,0))-P34+1)","v":0},{"$f":"ROUND(S34*T34,0)*Q18","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T35>0,TEXT(P35,\"mmm åååÅ\")&\" :  \"&TEXT(S35,\"# ###\")&\" kr døgnsats  x \"&T35&\" dag\"&IF(T35>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T35>0,U35,\"\"))","v":""},null,null,null,null,null,null,null,null,10,{"$f":"EOMONTH(F21,-1+O34)+1","v":"1900-10-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P35),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P35>F22,0,MIN(F22,EOMONTH(P35,0))-P35+1)","v":0},{"$f":"ROUND(S35*T35,0)*Q18","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T36>0,TEXT(P36,\"mmm åååÅ\")&\" :  \"&TEXT(S36,\"# ###\")&\" kr døgnsats  x \"&T36&\" dag\"&IF(T36>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T36>0,U36,\"\"))","v":""},null,null,null,null,null,null,null,null,11,{"$f":"EOMONTH(F21,-1+O35)+1","v":"1900-11-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P36),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P36>F22,0,MIN(F22,EOMONTH(P36,0))-P36+1)","v":0},{"$f":"ROUND(S36*T36,0)*Q18","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T37>0,TEXT(P37,\"mmm åååÅ\")&\" :  \"&TEXT(S37,\"# ###\")&\" kr døgnsats  x \"&T37&\" dag\"&IF(T37>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T37>0,U37,\"\"))","v":""},null,null,null,null,null,null,null,null,12,{"$f":"EOMONTH(F21,-1+O36)+1","v":"1900-12-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P37),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P37>F22,0,MIN(F22,EOMONTH(P37,0))-P37+1)","v":0},{"$f":"ROUND(S37*T37,0)*Q18","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q13=\"nei\",\"\",IF(T38>0,TEXT(P38,\"mmm åååÅ\")&\" :  \"&TEXT(S38,\"# ###\")&\" kr døgnsats  x \"&T38&\" dag\"&IF(T38>1,\"er\",\"\")&IF(Q18=1,\"\",\"  x  \"&Q18&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q13=\"nei\",\"\",IF(T38>0,U38,\"\"))","v":""},null,null,null,null,null,null,null,null,13,{"$f":"EOMONTH(F21,-1+O37)+1","v":"1901-01-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P38),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F17,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P38>F22,0,MIN(F22,EOMONTH(P38,0))-P38+1)","v":0},{"$f":"ROUND(S38*T38,0)*Q18","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(Q13=\"nei\",\"\",SUMPRODUCT(S26:S38,T26:T38))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"E41","v":"Totalkostnad"},null,null,null,null,{"$f":"IF(Q13=\"NEI\",\"\",SUMPRODUCT(S26:S38,T26:T38))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E45=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted","Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(I62&I66&I67&I63=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Egenandel #2",null,null,null,null,null,null,null,null,null,null,"Felt","Verdi","Kommentar"]
[]
[]
[null,null,null,null,"Tiltak:","Velg fra liste….","i",null,{"$f":"R62","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"IF(OR(F62=\"\",F62=$Y$25),\"-\",F62)","v":"-"},null,{"$f":"IF(F62=\"\",$Q$8,IF(F62=$Y$25,$Q$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Hvis \"senter for foreldre og barn\", antall personer med opphold:","Velg fra liste…","i",null,{"$f":"R63","v":""},null,null,null,null,null,null,{"$f":"F63","v":"Velg fra liste…"},{"$f":"IF(T63=\"ja\",_xlfn.XLOOKUP(P63,$V$5:$V$8,$U$5:$U$8,1),1)","v":1},{"$f":"IF(AND(T63=\"ja\",Q63=0),$Q$8,\"\")","v":""},"\"Senter for foreldre og barn\"?",{"$f":"IF(LEN(P62)-LEN(SUBSTITUTE(P62,\"Senter\",\"\"))=0,\"Nei\",\"Ja\")","v":"Nei"}]
[]
[null,null,null,null,{"$f":"_xlfn.XLOOKUP(F62,$Y$25:$Y$31,$Z$25:$Z$31,$Z$25)","v":"Tiltaksperiode:"},null,null,null,null,null,null,null,null,null,null,{"$f":"E65","v":"Tiltaksperiode:"}]
[null,null,null,null,"fra: (dd.mm.åååå)",null,"i",null,{"$f":"R66","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E66","v":"fra: (dd.mm.åååå)"},null,{"$f":"IF(F66=\"\",$Q$8,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"til: (dd.mm.åååå)",null,"i",null,{"$f":"R67","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E67","v":"til: (dd.mm.åååå)"},null,{"$f":"IF(F67=\"\",$Q$8,IF(F66>F67,$Q$7,IF(AND(F67>=EDATE(F66,12),F66<>\"\"),$Q$6,\"\")))","v":"*obligatorisk "}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"start dato","hel sats","hel måned","dalgig sats","antall dager","kostnad",null,null,null,"Velg fra liste….","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T71>0,TEXT(P71,\"mmm åååÅ\")&\" :  \"&TEXT(S71,\"# ###\")&\" kr døgnsats  x \"&T71&\" dag\"&IF(T71>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T71>0,U71,\"\"))","v":""},null,null,null,null,null,null,null,null,1,{"$f":"F66","v":"00:00:00"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P71),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},{"$f":"DAY(EOMONTH(P71,0))","v":31},{"$f":"Q71/R71","v":{"$error":"#N/A"}},{"$f":"IF(P71>F67,0,MIN(F67,EOMONTH(P71,0))-P71+1)","v":32},{"$f":"ROUND(S71*T71,0)*Q63","v":{"$error":"#N/A"}},null,null,null,"Barnevernsinstitusjoner","Tidsrommet flyktningen har oppholdt seg på institusjonen i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T72>0,TEXT(P72,\"mmm åååÅ\")&\" :  \"&TEXT(S72,\"# ###\")&\" kr døgnsats  x \"&T72&\" dag\"&IF(T72>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T72>0,U72,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O71+1","v":2},{"$f":"EOMONTH(F66,-1+O71)+1","v":"1900-02-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P72),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P72>F67,0,MIN(F67,EOMONTH(P72,0))-P72+1)","v":0},{"$f":"ROUND(S72*T72,0)*Q63","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (døgnopphold på senter)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T73>0,TEXT(P73,\"mmm åååÅ\")&\" :  \"&TEXT(S73,\"# ###\")&\" kr døgnsats  x \"&T73&\" dag\"&IF(T73>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T73>0,U73,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O72+1","v":3},{"$f":"EOMONTH(F66,-1+O72)+1","v":60},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P73),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P73>F67,0,MIN(F67,EOMONTH(P73,0))-P73+1)","v":0},{"$f":"ROUND(S73*T73,0)*Q63","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (hjemmebasert/poliklinisk)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T74>0,TEXT(P74,\"mmm åååÅ\")&\" :  \"&TEXT(S74,\"# ###\")&\" kr døgnsats  x \"&T74&\" dag\"&IF(T74>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T74>0,U74,\"\"))","v":""},null,null,null,null,null,null,null,null,4,{"$f":"EOMONTH(F66,-1+O73)+1","v":"1900-04-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P74),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P74>F67,0,MIN(F67,EOMONTH(P74,0))-P74+1)","v":0},{"$f":"ROUND(S74*T74,0)*Q63","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 01.01.2022 eller etter)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T75>0,TEXT(P75,\"mmm åååÅ\")&\" :  \"&TEXT(S75,\"# ###\")&\" kr døgnsats  x \"&T75&\" dag\"&IF(T75>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T75>0,U75,\"\"))","v":""},null,null,null,null,null,null,null,null,5,{"$f":"EOMONTH(F66,-1+O74)+1","v":"1900-05-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P75),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P75>F67,0,MIN(F67,EOMONTH(P75,0))-P75+1)","v":0},{"$f":"ROUND(S75*T75,0)*Q63","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 31.12.2021 eller før)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T76>0,TEXT(P76,\"mmm åååÅ\")&\" :  \"&TEXT(S76,\"# ###\")&\" kr døgnsats  x \"&T76&\" dag\"&IF(T76>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T76>0,U76,\"\"))","v":""},null,null,null,null,null,null,null,null,6,{"$f":"EOMONTH(F66,-1+O75)+1","v":"1900-06-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P76),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P76>F67,0,MIN(F67,EOMONTH(P76,0))-P76+1)","v":0},{"$f":"ROUND(S76*T76,0)*Q63","v":{"$error":"#N/A"}},null,null,null,"MST (Multisystemisk terapi) / FFT (Funksjonell familieterapi)","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T77>0,TEXT(P77,\"mmm åååÅ\")&\" :  \"&TEXT(S77,\"# ###\")&\" kr døgnsats  x \"&T77&\" dag\"&IF(T77>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T77>0,U77,\"\"))","v":""},null,null,null,null,null,null,null,null,7,{"$f":"EOMONTH(F66,-1+O76)+1","v":"1900-07-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P77),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P77>F67,0,MIN(F67,EOMONTH(P77,0))-P77+1)","v":0},{"$f":"ROUND(S77*T77,0)*Q63","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T78>0,TEXT(P78,\"mmm åååÅ\")&\" :  \"&TEXT(S78,\"# ###\")&\" kr døgnsats  x \"&T78&\" dag\"&IF(T78>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T78>0,U78,\"\"))","v":""},null,null,null,null,null,null,null,null,8,{"$f":"EOMONTH(F66,-1+O77)+1","v":"1900-08-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P78),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P78>F67,0,MIN(F67,EOMONTH(P78,0))-P78+1)","v":0},{"$f":"ROUND(S78*T78,0)*Q63","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T79>0,TEXT(P79,\"mmm åååÅ\")&\" :  \"&TEXT(S79,\"# ###\")&\" kr døgnsats  x \"&T79&\" dag\"&IF(T79>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T79>0,U79,\"\"))","v":""},null,null,null,null,null,null,null,null,9,{"$f":"EOMONTH(F66,-1+O78)+1","v":"1900-09-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P79),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P79>F67,0,MIN(F67,EOMONTH(P79,0))-P79+1)","v":0},{"$f":"ROUND(S79*T79,0)*Q63","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T80>0,TEXT(P80,\"mmm åååÅ\")&\" :  \"&TEXT(S80,\"# ###\")&\" kr døgnsats  x \"&T80&\" dag\"&IF(T80>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T80>0,U80,\"\"))","v":""},null,null,null,null,null,null,null,null,10,{"$f":"EOMONTH(F66,-1+O79)+1","v":"1900-10-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P80),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P80>F67,0,MIN(F67,EOMONTH(P80,0))-P80+1)","v":0},{"$f":"ROUND(S80*T80,0)*Q63","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T81>0,TEXT(P81,\"mmm åååÅ\")&\" :  \"&TEXT(S81,\"# ###\")&\" kr døgnsats  x \"&T81&\" dag\"&IF(T81>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T81>0,U81,\"\"))","v":""},null,null,null,null,null,null,null,null,11,{"$f":"EOMONTH(F66,-1+O80)+1","v":"1900-11-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P81),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P81>F67,0,MIN(F67,EOMONTH(P81,0))-P81+1)","v":0},{"$f":"ROUND(S81*T81,0)*Q63","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T82>0,TEXT(P82,\"mmm åååÅ\")&\" :  \"&TEXT(S82,\"# ###\")&\" kr døgnsats  x \"&T82&\" dag\"&IF(T82>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T82>0,U82,\"\"))","v":""},null,null,null,null,null,null,null,null,12,{"$f":"EOMONTH(F66,-1+O81)+1","v":"1900-12-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P82),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P82>F67,0,MIN(F67,EOMONTH(P82,0))-P82+1)","v":0},{"$f":"ROUND(S82*T82,0)*Q63","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q58=\"nei\",\"\",IF(T83>0,TEXT(P83,\"mmm åååÅ\")&\" :  \"&TEXT(S83,\"# ###\")&\" kr døgnsats  x \"&T83&\" dag\"&IF(T83>1,\"er\",\"\")&IF(Q63=1,\"\",\"  x  \"&Q63&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q58=\"nei\",\"\",IF(T83>0,U83,\"\"))","v":""},null,null,null,null,null,null,null,null,13,{"$f":"EOMONTH(F66,-1+O82)+1","v":"1901-01-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P83),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F62,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P83>F67,0,MIN(F67,EOMONTH(P83,0))-P83+1)","v":0},{"$f":"ROUND(S83*T83,0)*Q63","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(Q58=\"nei\",\"\",SUMPRODUCT(S71:S83,T71:T83))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"E86","v":"Totalkostnad"},null,null,null,null,{"$f":"IF(Q58=\"NEI\",\"\",SUMPRODUCT(S71:S83,T71:T83))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E90=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted","Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(I107&I111&I112&I108=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Egenandel #3",null,null,null,null,null,null,null,null,null,null,"Felt","Verdi","Kommentar"]
[]
[]
[null,null,null,null,"Tiltak:","Velg fra liste….","i",null,{"$f":"R107","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"IF(OR(F107=\"\",F107=$Y$25),\"-\",F107)","v":"-"},null,{"$f":"IF(F107=\"\",$Q$8,IF(F107=$Y$25,$Q$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Hvis \"senter for foreldre og barn\", antall personer med opphold:","Velg fra liste…","i",null,{"$f":"R108","v":""},null,null,null,null,null,null,{"$f":"F108","v":"Velg fra liste…"},{"$f":"IF(T108=\"ja\",_xlfn.XLOOKUP(P108,$V$5:$V$8,$U$5:$U$8,1),1)","v":1},{"$f":"IF(AND(T108=\"ja\",Q108=0),$Q$8,\"\")","v":""},"\"Senter for foreldre og barn\"?",{"$f":"IF(LEN(P107)-LEN(SUBSTITUTE(P107,\"Senter\",\"\"))=0,\"Nei\",\"Ja\")","v":"Nei"}]
[]
[null,null,null,null,{"$f":"_xlfn.XLOOKUP(F107,$Y$25:$Y$31,$Z$25:$Z$31,$Z$25)","v":"Tiltaksperiode:"},null,null,null,null,null,null,null,null,null,null,{"$f":"E110","v":"Tiltaksperiode:"}]
[null,null,null,null,"fra: (dd.mm.åååå)",null,"i",null,{"$f":"R111","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E111","v":"fra: (dd.mm.åååå)"},null,{"$f":"IF(F111=\"\",$Q$8,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"til: (dd.mm.åååå)",null,"i",null,{"$f":"R112","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E112","v":"til: (dd.mm.åååå)"},null,{"$f":"IF(F112=\"\",$Q$8,IF(F111>F112,$Q$7,IF(AND(F112>=EDATE(F111,12),F111<>\"\"),$Q$6,\"\")))","v":"*obligatorisk "}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"start dato","hel sats","hel måned","dalgig sats","antall dager","kostnad",null,null,null,"Velg fra liste….","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T116>0,TEXT(P116,\"mmm åååÅ\")&\" :  \"&TEXT(S116,\"# ###\")&\" kr døgnsats  x \"&T116&\" dag\"&IF(T116>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T116>0,U116,\"\"))","v":""},null,null,null,null,null,null,null,null,1,{"$f":"F111","v":"00:00:00"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P116),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},{"$f":"DAY(EOMONTH(P116,0))","v":31},{"$f":"Q116/R116","v":{"$error":"#N/A"}},{"$f":"IF(P116>F112,0,MIN(F112,EOMONTH(P116,0))-P116+1)","v":32},{"$f":"ROUND(S116*T116,0)*Q108","v":{"$error":"#N/A"}},null,null,null,"Barnevernsinstitusjoner","Tidsrommet flyktningen har oppholdt seg på institusjonen i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T117>0,TEXT(P117,\"mmm åååÅ\")&\" :  \"&TEXT(S117,\"# ###\")&\" kr døgnsats  x \"&T117&\" dag\"&IF(T117>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T117>0,U117,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O116+1","v":2},{"$f":"EOMONTH(F111,-1+O116)+1","v":"1900-02-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P117),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P117>F112,0,MIN(F112,EOMONTH(P117,0))-P117+1)","v":0},{"$f":"ROUND(S117*T117,0)*Q108","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (døgnopphold på senter)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T118>0,TEXT(P118,\"mmm åååÅ\")&\" :  \"&TEXT(S118,\"# ###\")&\" kr døgnsats  x \"&T118&\" dag\"&IF(T118>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T118>0,U118,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O117+1","v":3},{"$f":"EOMONTH(F111,-1+O117)+1","v":60},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P118),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P118>F112,0,MIN(F112,EOMONTH(P118,0))-P118+1)","v":0},{"$f":"ROUND(S118*T118,0)*Q108","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (hjemmebasert/poliklinisk)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T119>0,TEXT(P119,\"mmm åååÅ\")&\" :  \"&TEXT(S119,\"# ###\")&\" kr døgnsats  x \"&T119&\" dag\"&IF(T119>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T119>0,U119,\"\"))","v":""},null,null,null,null,null,null,null,null,4,{"$f":"EOMONTH(F111,-1+O118)+1","v":"1900-04-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P119),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P119>F112,0,MIN(F112,EOMONTH(P119,0))-P119+1)","v":0},{"$f":"ROUND(S119*T119,0)*Q108","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 01.01.2022 eller etter)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T120>0,TEXT(P120,\"mmm åååÅ\")&\" :  \"&TEXT(S120,\"# ###\")&\" kr døgnsats  x \"&T120&\" dag\"&IF(T120>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T120>0,U120,\"\"))","v":""},null,null,null,null,null,null,null,null,5,{"$f":"EOMONTH(F111,-1+O119)+1","v":"1900-05-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P120),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P120>F112,0,MIN(F112,EOMONTH(P120,0))-P120+1)","v":0},{"$f":"ROUND(S120*T120,0)*Q108","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 31.12.2021 eller før)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T121>0,TEXT(P121,\"mmm åååÅ\")&\" :  \"&TEXT(S121,\"# ###\")&\" kr døgnsats  x \"&T121&\" dag\"&IF(T121>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T121>0,U121,\"\"))","v":""},null,null,null,null,null,null,null,null,6,{"$f":"EOMONTH(F111,-1+O120)+1","v":"1900-06-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P121),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P121>F112,0,MIN(F112,EOMONTH(P121,0))-P121+1)","v":0},{"$f":"ROUND(S121*T121,0)*Q108","v":{"$error":"#N/A"}},null,null,null,"MST (Multisystemisk terapi) / FFT (Funksjonell familieterapi)","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T122>0,TEXT(P122,\"mmm åååÅ\")&\" :  \"&TEXT(S122,\"# ###\")&\" kr døgnsats  x \"&T122&\" dag\"&IF(T122>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T122>0,U122,\"\"))","v":""},null,null,null,null,null,null,null,null,7,{"$f":"EOMONTH(F111,-1+O121)+1","v":"1900-07-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P122),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P122>F112,0,MIN(F112,EOMONTH(P122,0))-P122+1)","v":0},{"$f":"ROUND(S122*T122,0)*Q108","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T123>0,TEXT(P123,\"mmm åååÅ\")&\" :  \"&TEXT(S123,\"# ###\")&\" kr døgnsats  x \"&T123&\" dag\"&IF(T123>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T123>0,U123,\"\"))","v":""},null,null,null,null,null,null,null,null,8,{"$f":"EOMONTH(F111,-1+O122)+1","v":"1900-08-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P123),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P123>F112,0,MIN(F112,EOMONTH(P123,0))-P123+1)","v":0},{"$f":"ROUND(S123*T123,0)*Q108","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T124>0,TEXT(P124,\"mmm åååÅ\")&\" :  \"&TEXT(S124,\"# ###\")&\" kr døgnsats  x \"&T124&\" dag\"&IF(T124>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T124>0,U124,\"\"))","v":""},null,null,null,null,null,null,null,null,9,{"$f":"EOMONTH(F111,-1+O123)+1","v":"1900-09-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P124),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P124>F112,0,MIN(F112,EOMONTH(P124,0))-P124+1)","v":0},{"$f":"ROUND(S124*T124,0)*Q108","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T125>0,TEXT(P125,\"mmm åååÅ\")&\" :  \"&TEXT(S125,\"# ###\")&\" kr døgnsats  x \"&T125&\" dag\"&IF(T125>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T125>0,U125,\"\"))","v":""},null,null,null,null,null,null,null,null,10,{"$f":"EOMONTH(F111,-1+O124)+1","v":"1900-10-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P125),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P125>F112,0,MIN(F112,EOMONTH(P125,0))-P125+1)","v":0},{"$f":"ROUND(S125*T125,0)*Q108","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T126>0,TEXT(P126,\"mmm åååÅ\")&\" :  \"&TEXT(S126,\"# ###\")&\" kr døgnsats  x \"&T126&\" dag\"&IF(T126>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T126>0,U126,\"\"))","v":""},null,null,null,null,null,null,null,null,11,{"$f":"EOMONTH(F111,-1+O125)+1","v":"1900-11-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P126),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P126>F112,0,MIN(F112,EOMONTH(P126,0))-P126+1)","v":0},{"$f":"ROUND(S126*T126,0)*Q108","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T127>0,TEXT(P127,\"mmm åååÅ\")&\" :  \"&TEXT(S127,\"# ###\")&\" kr døgnsats  x \"&T127&\" dag\"&IF(T127>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T127>0,U127,\"\"))","v":""},null,null,null,null,null,null,null,null,12,{"$f":"EOMONTH(F111,-1+O126)+1","v":"1900-12-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P127),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P127>F112,0,MIN(F112,EOMONTH(P127,0))-P127+1)","v":0},{"$f":"ROUND(S127*T127,0)*Q108","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q103=\"nei\",\"\",IF(T128>0,TEXT(P128,\"mmm åååÅ\")&\" :  \"&TEXT(S128,\"# ###\")&\" kr døgnsats  x \"&T128&\" dag\"&IF(T128>1,\"er\",\"\")&IF(Q108=1,\"\",\"  x  \"&Q108&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q103=\"nei\",\"\",IF(T128>0,U128,\"\"))","v":""},null,null,null,null,null,null,null,null,13,{"$f":"EOMONTH(F111,-1+O127)+1","v":"1901-01-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P128),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F107,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P128>F112,0,MIN(F112,EOMONTH(P128,0))-P128+1)","v":0},{"$f":"ROUND(S128*T128,0)*Q108","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(Q103=\"nei\",\"\",SUMPRODUCT(S116:S128,T116:T128))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"E131","v":"Totalkostnad"},null,null,null,null,{"$f":"IF(Q103=\"NEI\",\"\",SUMPRODUCT(S116:S128,T116:T128))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E135=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted","Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(I152&I156&I157&I153=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Egenandel #4",null,null,null,null,null,null,null,null,null,null,"Felt","Verdi","Kommentar"]
[]
[]
[null,null,null,null,"Tiltak:","Velg fra liste….","i",null,{"$f":"R152","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"IF(OR(F152=\"\",F152=$Y$25),\"-\",F152)","v":"-"},null,{"$f":"IF(F152=\"\",$Q$8,IF(F152=$Y$25,$Q$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Hvis \"senter for foreldre og barn\", antall personer med opphold:","Velg fra liste…","i",null,{"$f":"R153","v":""},null,null,null,null,null,null,{"$f":"F153","v":"Velg fra liste…"},{"$f":"IF(T153=\"ja\",_xlfn.XLOOKUP(P153,$V$5:$V$8,$U$5:$U$8,1),1)","v":1},{"$f":"IF(AND(T153=\"ja\",Q153=0),$Q$8,\"\")","v":""},"\"Senter for foreldre og barn\"?",{"$f":"IF(LEN(P152)-LEN(SUBSTITUTE(P152,\"Senter\",\"\"))=0,\"Nei\",\"Ja\")","v":"Nei"}]
[]
[null,null,null,null,{"$f":"_xlfn.XLOOKUP(F152,$Y$25:$Y$31,$Z$25:$Z$31,$Z$25)","v":"Tiltaksperiode:"},null,null,null,null,null,null,null,null,null,null,{"$f":"E155","v":"Tiltaksperiode:"}]
[null,null,null,null,"fra: (dd.mm.åååå)",null,"i",null,{"$f":"R156","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E156","v":"fra: (dd.mm.åååå)"},null,{"$f":"IF(F156=\"\",$Q$8,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"til: (dd.mm.åååå)",null,"i",null,{"$f":"R157","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E157","v":"til: (dd.mm.åååå)"},null,{"$f":"IF(F157=\"\",$Q$8,IF(F156>F157,$Q$7,IF(AND(F157>=EDATE(F156,12),F156<>\"\"),$Q$6,\"\")))","v":"*obligatorisk "}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"start dato","hel sats","hel måned","dalgig sats","antall dager","kostnad",null,null,null,"Velg fra liste….","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T161>0,TEXT(P161,\"mmm åååÅ\")&\" :  \"&TEXT(S161,\"# ###\")&\" kr døgnsats  x \"&T161&\" dag\"&IF(T161>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T161>0,U161,\"\"))","v":""},null,null,null,null,null,null,null,null,1,{"$f":"F156","v":"00:00:00"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P161),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},{"$f":"DAY(EOMONTH(P161,0))","v":31},{"$f":"Q161/R161","v":{"$error":"#N/A"}},{"$f":"IF(P161>F157,0,MIN(F157,EOMONTH(P161,0))-P161+1)","v":32},{"$f":"ROUND(S161*T161,0)*Q153","v":{"$error":"#N/A"}},null,null,null,"Barnevernsinstitusjoner","Tidsrommet flyktningen har oppholdt seg på institusjonen i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T162>0,TEXT(P162,\"mmm åååÅ\")&\" :  \"&TEXT(S162,\"# ###\")&\" kr døgnsats  x \"&T162&\" dag\"&IF(T162>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T162>0,U162,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O161+1","v":2},{"$f":"EOMONTH(F156,-1+O161)+1","v":"1900-02-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P162),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P162>F157,0,MIN(F157,EOMONTH(P162,0))-P162+1)","v":0},{"$f":"ROUND(S162*T162,0)*Q153","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (døgnopphold på senter)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T163>0,TEXT(P163,\"mmm åååÅ\")&\" :  \"&TEXT(S163,\"# ###\")&\" kr døgnsats  x \"&T163&\" dag\"&IF(T163>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T163>0,U163,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O162+1","v":3},{"$f":"EOMONTH(F156,-1+O162)+1","v":60},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P163),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P163>F157,0,MIN(F157,EOMONTH(P163,0))-P163+1)","v":0},{"$f":"ROUND(S163*T163,0)*Q153","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (hjemmebasert/poliklinisk)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T164>0,TEXT(P164,\"mmm åååÅ\")&\" :  \"&TEXT(S164,\"# ###\")&\" kr døgnsats  x \"&T164&\" dag\"&IF(T164>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T164>0,U164,\"\"))","v":""},null,null,null,null,null,null,null,null,4,{"$f":"EOMONTH(F156,-1+O163)+1","v":"1900-04-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P164),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P164>F157,0,MIN(F157,EOMONTH(P164,0))-P164+1)","v":0},{"$f":"ROUND(S164*T164,0)*Q153","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 01.01.2022 eller etter)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T165>0,TEXT(P165,\"mmm åååÅ\")&\" :  \"&TEXT(S165,\"# ###\")&\" kr døgnsats  x \"&T165&\" dag\"&IF(T165>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T165>0,U165,\"\"))","v":""},null,null,null,null,null,null,null,null,5,{"$f":"EOMONTH(F156,-1+O164)+1","v":"1900-05-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P165),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P165>F157,0,MIN(F157,EOMONTH(P165,0))-P165+1)","v":0},{"$f":"ROUND(S165*T165,0)*Q153","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 31.12.2021 eller før)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T166>0,TEXT(P166,\"mmm åååÅ\")&\" :  \"&TEXT(S166,\"# ###\")&\" kr døgnsats  x \"&T166&\" dag\"&IF(T166>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T166>0,U166,\"\"))","v":""},null,null,null,null,null,null,null,null,6,{"$f":"EOMONTH(F156,-1+O165)+1","v":"1900-06-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P166),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P166>F157,0,MIN(F157,EOMONTH(P166,0))-P166+1)","v":0},{"$f":"ROUND(S166*T166,0)*Q153","v":{"$error":"#N/A"}},null,null,null,"MST (Multisystemisk terapi) / FFT (Funksjonell familieterapi)","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T167>0,TEXT(P167,\"mmm åååÅ\")&\" :  \"&TEXT(S167,\"# ###\")&\" kr døgnsats  x \"&T167&\" dag\"&IF(T167>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T167>0,U167,\"\"))","v":""},null,null,null,null,null,null,null,null,7,{"$f":"EOMONTH(F156,-1+O166)+1","v":"1900-07-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P167),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P167>F157,0,MIN(F157,EOMONTH(P167,0))-P167+1)","v":0},{"$f":"ROUND(S167*T167,0)*Q153","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T168>0,TEXT(P168,\"mmm åååÅ\")&\" :  \"&TEXT(S168,\"# ###\")&\" kr døgnsats  x \"&T168&\" dag\"&IF(T168>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T168>0,U168,\"\"))","v":""},null,null,null,null,null,null,null,null,8,{"$f":"EOMONTH(F156,-1+O167)+1","v":"1900-08-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P168),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P168>F157,0,MIN(F157,EOMONTH(P168,0))-P168+1)","v":0},{"$f":"ROUND(S168*T168,0)*Q153","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T169>0,TEXT(P169,\"mmm åååÅ\")&\" :  \"&TEXT(S169,\"# ###\")&\" kr døgnsats  x \"&T169&\" dag\"&IF(T169>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T169>0,U169,\"\"))","v":""},null,null,null,null,null,null,null,null,9,{"$f":"EOMONTH(F156,-1+O168)+1","v":"1900-09-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P169),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P169>F157,0,MIN(F157,EOMONTH(P169,0))-P169+1)","v":0},{"$f":"ROUND(S169*T169,0)*Q153","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T170>0,TEXT(P170,\"mmm åååÅ\")&\" :  \"&TEXT(S170,\"# ###\")&\" kr døgnsats  x \"&T170&\" dag\"&IF(T170>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T170>0,U170,\"\"))","v":""},null,null,null,null,null,null,null,null,10,{"$f":"EOMONTH(F156,-1+O169)+1","v":"1900-10-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P170),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P170>F157,0,MIN(F157,EOMONTH(P170,0))-P170+1)","v":0},{"$f":"ROUND(S170*T170,0)*Q153","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T171>0,TEXT(P171,\"mmm åååÅ\")&\" :  \"&TEXT(S171,\"# ###\")&\" kr døgnsats  x \"&T171&\" dag\"&IF(T171>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T171>0,U171,\"\"))","v":""},null,null,null,null,null,null,null,null,11,{"$f":"EOMONTH(F156,-1+O170)+1","v":"1900-11-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P171),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P171>F157,0,MIN(F157,EOMONTH(P171,0))-P171+1)","v":0},{"$f":"ROUND(S171*T171,0)*Q153","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T172>0,TEXT(P172,\"mmm åååÅ\")&\" :  \"&TEXT(S172,\"# ###\")&\" kr døgnsats  x \"&T172&\" dag\"&IF(T172>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T172>0,U172,\"\"))","v":""},null,null,null,null,null,null,null,null,12,{"$f":"EOMONTH(F156,-1+O171)+1","v":"1900-12-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P172),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P172>F157,0,MIN(F157,EOMONTH(P172,0))-P172+1)","v":0},{"$f":"ROUND(S172*T172,0)*Q153","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q148=\"nei\",\"\",IF(T173>0,TEXT(P173,\"mmm åååÅ\")&\" :  \"&TEXT(S173,\"# ###\")&\" kr døgnsats  x \"&T173&\" dag\"&IF(T173>1,\"er\",\"\")&IF(Q153=1,\"\",\"  x  \"&Q153&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q148=\"nei\",\"\",IF(T173>0,U173,\"\"))","v":""},null,null,null,null,null,null,null,null,13,{"$f":"EOMONTH(F156,-1+O172)+1","v":"1901-01-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P173),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F152,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P173>F157,0,MIN(F157,EOMONTH(P173,0))-P173+1)","v":0},{"$f":"ROUND(S173*T173,0)*Q153","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(Q148=\"nei\",\"\",SUMPRODUCT(S161:S173,T161:T173))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"E176","v":"Totalkostnad"},null,null,null,null,{"$f":"IF(Q148=\"NEI\",\"\",SUMPRODUCT(S161:S173,T161:T173))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E180=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted","Dato"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis beregningen?",{"$f":"IF(I197&I201&I202&I198=\"\",\"ja\",\"nei\")","v":"nei"}]
[null,null,null,null,"Egenandel #5",null,null,null,null,null,null,null,null,null,null,"Felt","Verdi","Kommentar"]
[]
[]
[null,null,null,null,"Tiltak:","Velg fra liste….","i",null,{"$f":"R197","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"IF(OR(F197=\"\",F197=$Y$25),\"-\",F197)","v":"-"},null,{"$f":"IF(F197=\"\",$Q$8,IF(F197=$Y$25,$Q$8,\"\"))","v":"*obligatorisk "}]
[null,null,null,null,"Hvis \"senter for foreldre og barn\", antall personer med opphold:","Velg fra liste…","i",null,{"$f":"R198","v":""},null,null,null,null,null,null,{"$f":"F198","v":"Velg fra liste…"},{"$f":"IF(T198=\"ja\",_xlfn.XLOOKUP(P198,$V$5:$V$8,$U$5:$U$8,1),1)","v":1},{"$f":"IF(AND(T198=\"ja\",Q198=0),$Q$8,\"\")","v":""},"\"Senter for foreldre og barn\"?",{"$f":"IF(LEN(P197)-LEN(SUBSTITUTE(P197,\"Senter\",\"\"))=0,\"Nei\",\"Ja\")","v":"Nei"}]
[]
[null,null,null,null,{"$f":"_xlfn.XLOOKUP(F197,$Y$25:$Y$31,$Z$25:$Z$31,$Z$25)","v":"Tiltaksperiode:"},null,null,null,null,null,null,null,null,null,null,{"$f":"E200","v":"Tiltaksperiode:"}]
[null,null,null,null,"fra: (dd.mm.åååå)",null,"i",null,{"$f":"R201","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E201","v":"fra: (dd.mm.åååå)"},null,{"$f":"IF(F201=\"\",$Q$8,\"\")","v":"*obligatorisk "}]
[null,null,null,null,"til: (dd.mm.åååå)",null,"i",null,{"$f":"R202","v":"*obligatorisk "},null,null,null,null,null,null,{"$f":"E202","v":"til: (dd.mm.åååå)"},null,{"$f":"IF(F202=\"\",$Q$8,IF(F201>F202,$Q$7,IF(AND(F202>=EDATE(F201,12),F201<>\"\"),$Q$6,\"\")))","v":"*obligatorisk "}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"start dato","hel sats","hel måned","dalgig sats","antall dager","kostnad",null,null,null,"Velg fra liste….","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T206>0,TEXT(P206,\"mmm åååÅ\")&\" :  \"&TEXT(S206,\"# ###\")&\" kr døgnsats  x \"&T206&\" dag\"&IF(T206>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T206>0,U206,\"\"))","v":""},null,null,null,null,null,null,null,null,1,{"$f":"F201","v":"00:00:00"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P206),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},{"$f":"DAY(EOMONTH(P206,0))","v":31},{"$f":"Q206/R206","v":{"$error":"#N/A"}},{"$f":"IF(P206>F202,0,MIN(F202,EOMONTH(P206,0))-P206+1)","v":32},{"$f":"ROUND(S206*T206,0)*Q198","v":{"$error":"#N/A"}},null,null,null,"Barnevernsinstitusjoner","Tidsrommet flyktningen har oppholdt seg på institusjonen i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T207>0,TEXT(P207,\"mmm åååÅ\")&\" :  \"&TEXT(S207,\"# ###\")&\" kr døgnsats  x \"&T207&\" dag\"&IF(T207>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T207>0,U207,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O206+1","v":2},{"$f":"EOMONTH(F201,-1+O206)+1","v":"1900-02-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P207),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P207>F202,0,MIN(F202,EOMONTH(P207,0))-P207+1)","v":0},{"$f":"ROUND(S207*T207,0)*Q198","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (døgnopphold på senter)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T208>0,TEXT(P208,\"mmm åååÅ\")&\" :  \"&TEXT(S208,\"# ###\")&\" kr døgnsats  x \"&T208&\" dag\"&IF(T208>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T208>0,U208,\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"+O207+1","v":3},{"$f":"EOMONTH(F201,-1+O207)+1","v":60},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P208),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$f":"IF(P208>F202,0,MIN(F202,EOMONTH(P208,0))-P208+1)","v":0},{"$f":"ROUND(S208*T208,0)*Q198","v":{"$error":"#N/A"}},null,null,null,"Senter for foreldre og barn (hjemmebasert/poliklinisk)","Tidsrommet flyktningen har utredning  i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T209>0,TEXT(P209,\"mmm åååÅ\")&\" :  \"&TEXT(S209,\"# ###\")&\" kr døgnsats  x \"&T209&\" dag\"&IF(T209>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T209>0,U209,\"\"))","v":""},null,null,null,null,null,null,null,null,4,{"$f":"EOMONTH(F201,-1+O208)+1","v":"1900-04-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P209),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P209>F202,0,MIN(F202,EOMONTH(P209,0))-P209+1)","v":0},{"$f":"ROUND(S209*T209,0)*Q198","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 01.01.2022 eller etter)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T210>0,TEXT(P210,\"mmm åååÅ\")&\" :  \"&TEXT(S210,\"# ###\")&\" kr døgnsats  x \"&T210&\" dag\"&IF(T210>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T210>0,U210,\"\"))","v":""},null,null,null,null,null,null,null,null,5,{"$f":"EOMONTH(F201,-1+O209)+1","v":"1900-05-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P210),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P210>F202,0,MIN(F202,EOMONTH(P210,0))-P210+1)","v":0},{"$f":"ROUND(S210*T210,0)*Q198","v":{"$error":"#N/A"}},null,null,null,"Beredskapshjem og spesialiserte fosterhjem (plassert 31.12.2021 eller før)","Tidsrommet flyktningen har oppholdt seg i beredskapshjem/ fosterhjem i tilskuddsperioden: "]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T211>0,TEXT(P211,\"mmm åååÅ\")&\" :  \"&TEXT(S211,\"# ###\")&\" kr døgnsats  x \"&T211&\" dag\"&IF(T211>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T211>0,U211,\"\"))","v":""},null,null,null,null,null,null,null,null,6,{"$f":"EOMONTH(F201,-1+O210)+1","v":"1900-06-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P211),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P211>F202,0,MIN(F202,EOMONTH(P211,0))-P211+1)","v":0},{"$f":"ROUND(S211*T211,0)*Q198","v":{"$error":"#N/A"}},null,null,null,"MST (Multisystemisk terapi) / FFT (Funksjonell familieterapi)","Tiltaksperiode:"]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T212>0,TEXT(P212,\"mmm åååÅ\")&\" :  \"&TEXT(S212,\"# ###\")&\" kr døgnsats  x \"&T212&\" dag\"&IF(T212>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T212>0,U212,\"\"))","v":""},null,null,null,null,null,null,null,null,7,{"$f":"EOMONTH(F201,-1+O211)+1","v":"1900-07-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P212),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P212>F202,0,MIN(F202,EOMONTH(P212,0))-P212+1)","v":0},{"$f":"ROUND(S212*T212,0)*Q198","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T213>0,TEXT(P213,\"mmm åååÅ\")&\" :  \"&TEXT(S213,\"# ###\")&\" kr døgnsats  x \"&T213&\" dag\"&IF(T213>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T213>0,U213,\"\"))","v":""},null,null,null,null,null,null,null,null,8,{"$f":"EOMONTH(F201,-1+O212)+1","v":"1900-08-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P213),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P213>F202,0,MIN(F202,EOMONTH(P213,0))-P213+1)","v":0},{"$f":"ROUND(S213*T213,0)*Q198","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T214>0,TEXT(P214,\"mmm åååÅ\")&\" :  \"&TEXT(S214,\"# ###\")&\" kr døgnsats  x \"&T214&\" dag\"&IF(T214>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T214>0,U214,\"\"))","v":""},null,null,null,null,null,null,null,null,9,{"$f":"EOMONTH(F201,-1+O213)+1","v":"1900-09-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P214),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P214>F202,0,MIN(F202,EOMONTH(P214,0))-P214+1)","v":0},{"$f":"ROUND(S214*T214,0)*Q198","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T215>0,TEXT(P215,\"mmm åååÅ\")&\" :  \"&TEXT(S215,\"# ###\")&\" kr døgnsats  x \"&T215&\" dag\"&IF(T215>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T215>0,U215,\"\"))","v":""},null,null,null,null,null,null,null,null,10,{"$f":"EOMONTH(F201,-1+O214)+1","v":"1900-10-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P215),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P215>F202,0,MIN(F202,EOMONTH(P215,0))-P215+1)","v":0},{"$f":"ROUND(S215*T215,0)*Q198","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T216>0,TEXT(P216,\"mmm åååÅ\")&\" :  \"&TEXT(S216,\"# ###\")&\" kr døgnsats  x \"&T216&\" dag\"&IF(T216>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T216>0,U216,\"\"))","v":""},null,null,null,null,null,null,null,null,11,{"$f":"EOMONTH(F201,-1+O215)+1","v":"1900-11-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P216),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},30,{"$error":"#N/A"},{"$f":"IF(P216>F202,0,MIN(F202,EOMONTH(P216,0))-P216+1)","v":0},{"$f":"ROUND(S216*T216,0)*Q198","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T217>0,TEXT(P217,\"mmm åååÅ\")&\" :  \"&TEXT(S217,\"# ###\")&\" kr døgnsats  x \"&T217&\" dag\"&IF(T217>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T217>0,U217,\"\"))","v":""},null,null,null,null,null,null,null,null,12,{"$f":"EOMONTH(F201,-1+O216)+1","v":"1900-12-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P217),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P217>F202,0,MIN(F202,EOMONTH(P217,0))-P217+1)","v":0},{"$f":"ROUND(S217*T217,0)*Q198","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IF(Q193=\"nei\",\"\",IF(T218>0,TEXT(P218,\"mmm åååÅ\")&\" :  \"&TEXT(S218,\"# ###\")&\" kr døgnsats  x \"&T218&\" dag\"&IF(T218>1,\"er\",\"\")&IF(Q198=1,\"\",\"  x  \"&Q198&\" sats\"),\"-\"))","v":""},{"$f":"IF(Q193=\"nei\",\"\",IF(T218>0,U218,\"\"))","v":""},null,null,null,null,null,null,null,null,13,{"$f":"EOMONTH(F201,-1+O217)+1","v":"1901-01-01"},{"$f":"INDEX(Innstillinger!$B$28:$H$35,MATCH(YEAR('4 Egenandel'!P218),Innstillinger!$B$28:$B$35,0),MATCH('4 Egenandel'!F197,Innstillinger!$B$28:$H$28,0))","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$f":"IF(P218>F202,0,MIN(F202,EOMONTH(P218,0))-P218+1)","v":0},{"$f":"ROUND(S218*T218,0)*Q198","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Totalkostnad",{"$f":"IF(Q193=\"nei\",\"\",SUMPRODUCT(S206:S218,T206:T218))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"E221","v":"Totalkostnad"},null,null,null,null,{"$f":"IF(Q193=\"NEI\",\"\",SUMPRODUCT(S206:S218,T206:T218))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E225=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted","Dato"]

{"sheet":"5 Fakturabaserte kostnader","index":8,"n_rows":70,"n_cols":11,"rows_kept":70,"cut":false,"hidden":false,"merged":[[53,4,53,5],[70,8,70,9],[69,8,69,9],[70,4,70,7],[69,3,69,7],[69,10,69,11],[30,4,30,10],[6,7,13,10],[6,4,13,6],[31,4,36,10],[59,4,64,10],[58,4,58,10],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[54,4,54,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5]]}
[]
[null,null,5,null,"Fakturabaserte kostnader",null,null,null,null,null,{"$f":"'1 Lønn'!K2","v":"(ver. 3.4)"}]
[null,null,null,null,{"$f":"\"- som lønn til privat psykolog og fysioterapeut, privat tolk og transport\"","v":"- som lønn til privat psykolog og fysioterapeut, privat tolk og transport"}]
[]
[]
[null,null,null,null,"Dekkes av ekstratilskuddet:",null,null,"Dekkes ikke av ekstratilskuddet:"]
[null,null,null,null,"þDirekte oppfølgingstid: Lønn for den tiden den ansatte har direkte oppfølging med flyktningen, altså \"ansikt-til-ansikt\"\nþTolkeutgifter: når tolken har blitt brukt i andre tiltak det søkes om ekstratilskudd til\nþTransport til og fra barnehage eller skole: som ikke dekkes av fylkeskommunen. I saker der flyktningen har vedtak om spesialundervisning, er hovedregelen at fylkeskommunen dekker kostnader til transport til og fra skole og barnehage.\nþKommunens egenandel til: transport til og fra barnehage eller skole, som fylkeskommunen dekker.",null,null,"xMVA: Merverdiavgift \t\t\t\nxArbeidstid uten direkte oppfølging: Administrative kostnader/ arbeidstid\nxTolk: reisetid for oppmøtetolk\nxTransportutgifter til og fra skole, eller barnehage: som dekkes av fylkeskommunen eller transportutgifter tilknyttet TT-kort.\nxTransport for kommunale tjenester: som hjemmetjeneste, barnevern og flyktningtjeneste."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Transport"]
[]
[null,null,null,null,"Dato fra\n(dd.mm.åååå)","Dato til\n(dd.mm.åååå)","Transportmiddel\n(velg fra nedtrekksmeny)","Takst per reise","Antall reiser",null,"Beløp"]
[null,null,1,null,null,null,"Velg fra liste….",null,null,null,{"$f":"ROUNDUP((H23*I23),0)","v":0}]
[null,null,2,null,null,null,"Velg fra liste….",null,null,null,{"$f":"ROUNDUP((H24*I24),0)","v":0}]
[null,null,3,null,null,null,"Velg fra liste….",null,null,null,{"$f":"ROUNDUP((H25*I25),0)","v":0}]
[null,null,4,null,null,null,"Velg fra liste….",null,null,null,{"$f":"ROUNDUP((H26*I26),0)","v":0}]
[null,null,5,null,null,null,"Velg fra liste….",null,null,null,{"$f":"ROUNDUP((H27*I27),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K23:K27)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Andre eksterne leverandører"]
[]
[null,null,null,null,"Ekstern leverandør",null,"Hvis tolk: hvilket tiltak er tolken brukt i?","Pris","Enhet","Antall i tilskuddsperiode","Beløp"]
[null,null,1,null,null,null,null,null,null,null,{"$f":"ROUNDUP((H46*J46),0)","v":0}]
[null,null,2,null,null,null,null,null,null,null,0]
[null,null,3,null,null,null,null,null,null,null,0]
[null,null,4,null,null,null,null,null,null,null,0]
[null,null,5,null,null,null,null,null,null,null,0]
[null,null,6,null,null,null,null,null,null,null,0]
[null,null,7,null,null,null,null,null,null,null,0]
[null,null,8,null,null,null,null,null,null,null,0]
[null,null,9,null,null,null,null,null,null,null,0]
[null,null,10,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K46:K55)","v":0}]
[]
[null,null,null,null,{"$f":"IF(E60=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,"Sted",null,"Dato"]

{"sheet":"6 Ansvarsgruppemøter","index":9,"n_rows":339,"n_cols":25,"rows_kept":339,"cut":false,"hidden":false,"merged":[[6,3,11,11],[6,12,11,15],[36,4,36,5],[41,4,41,5],[37,13,37,14],[41,13,41,14],[36,13,36,14],[20,7,20,9],[21,7,21,9],[22,7,22,9],[28,7,28,9],[29,7,29,9],[37,7,37,9],[38,7,38,9],[38,4,38,5],[38,13,38,14],[58,13,58,15],[59,13,59,15],[58,3,58,11],[59,4,59,11],[12,7,12,11],[37,4,37,5],[48,15,54,15],[48,10,55,13],[48,4,55,7],[41,7,41,9],[47,10,47,13],[23,7,23,9],[24,7,24,9],[25,7,25,9],[26,7,26,9],[27,7,27,9],[39,4,39,5],[39,7,39,9],[39,13,39,14],[40,4,40,5],[40,7,40,9],[40,13,40,14]]}
[]
[null,null,6,null,"Ansvarsgruppemøter/ sakkyndig arbeid fra PPT",null,null,null,null,null,null,null,null,null,null,{"$f":"'1 Lønn'!K2","v":"(ver. 3.4)"}]
[null,null,null,null,{"$f":"\" - dokumenterte utgifter på inntil 30 000 kroner\"","v":" - dokumenterte utgifter på inntil 30 000 kroner"}]
[]
[]
[null,null,null,"Dekkes av ekstratilskuddet:",null,null,null,null,null,null,null,null,"Dekkes ikke av ekstratilskuddet:"]
[null,null,null,"þAnsvarsgruppemøter: Utgifter for antall møtedeltakere per gang og antall timer per møte. Beregn kun møter der flyktningen selv, eller en representant deltar.\t\t\t\nþSakkyndig arbeid fra: Dokumenterte utgifter fra Pedagogisk-psykologisk tjeneste (PPT)",null,null,null,null,null,null,null,null,"xSakkyndig utredning fra: andre instanser enn PPT\nxFør- og etterarbeid: av ansvarsgruppemøter\nxKoordinerende møter: uten at flyktningen selv, foreldre, eller verge  deltar\nxPensjonsutgifter til: arbeidstakers andel,  og reguleringspremie, eller andre størrelser etter aktuarberegninger og administrative påslag. Eksempler er premiefond, utjevning, selvrisiko, egenbetaling pensjon, eller fremtidig avsetning."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ansvarsgruppemøter"]
[]
[null,null,null,null,"Antall \ndeltakere","Årslønn / gjennomsnittslønn","Feriepenger\n(%)","Pensjon\n(%)",null,null,"(fratrekk) ansattes andel ","AGA\n(%)","Timelønn\ninkl. sosiale utg","Antall timer\nper møte","Antall \nmøter","Beløp"]
[null,null,1,null,null,null,null,0.11,null,null,-0.02,null,{"$f":"((F21*(1+G21+(H21+K21)+(G21*(H21+K21))))*(1+L21))/1950","v":0},null,null,{"$f":"ROUNDUP(E21*M21*N21*O21,0)","v":0}]
[null,null,2,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,{"$f":"ROUNDUP(E22*M22*N22*O22,0)","v":0}]
[null,null,3,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[null,null,4,null,null,null,null,0.11,null,null,-0.02,null,{"$f":"((F24*(1+G24+(H24+K24)+(G24*(H24+K24))))*(1+L24))/1950","v":0},null,null,{"$f":"ROUNDUP(E24*M24*N24*O24,0)","v":0}]
[null,null,5,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[null,null,6,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[null,null,7,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[null,null,8,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[null,null,9,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[null,null,10,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[]
[]
[]
[]
[null,null,null,null,"Sakkyndig arbeid fra PPT"]
[]
[null,null,null,null,"Årslønn / \ngjennomsnittslønn",null,"Feriepenger\n(%)","Pensjon\n(%)",null,null,"(fratrekk) ansattes andel ","AGA\n(%)","Timelønn\ninkl. sosiale utg","Antall timer",null,"Beløp"]
[null,null,1,null,null,null,null,0.11,null,null,-0.02,null,{"$f":"((E38*(1+G38+(H38+K38)+(G38*(H38+K38))))*(1+L38))/1950","v":0},null,null,{"$f":"ROUNDUP(N38*M38,0)","v":0}]
[null,null,2,null,null,null,null,0.11,null,null,-0.02,null,{"$f":"((E39*(1+G39+(H39+K39)+(G39*(H39+K39))))*(1+L39))/1950","v":0},null,null,{"$f":"ROUNDUP(N39*M39,0)","v":0}]
[null,null,3,null,null,null,null,0.11,null,null,-0.02,null,{"$f":"((E40*(1+G40+(H40+K40)+(G40*(H40+K40))))*(1+L40))/1950","v":0},null,null,{"$f":"ROUNDUP(N40*M40,0)","v":0}]
[null,null,4,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[null,null,5,null,null,null,null,0.11,null,null,-0.02,null,0,null,null,0]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF(E49=\"\",\"Skriv kommentar:\",\"\")","v":"Skriv kommentar:"},null,null,null,null,null,{"$f":"IF(X51&X52&X53=\"\",\"\",\"⚠️Vi trenger mer informasjon\")","v":""},null,null,null,null,{"$f":"MIN(SUM(P21:P42),30000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.TEXTJOIN(CHAR(10)&CHAR(10),TRUE,W51&X51,W52&X52,W53&X53)","v":""},null,null,null,null,{"$f":"IF(P48<30000,\"\",\"Dere kan søke på maks 30 000 kroner for dette tiltaket.\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3-COUNTIF(X51:X53,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis timelønn er over 650 kroner",{"$f":"IF(X51=\"\",\"\",IF(W50=1,\"\",\"1. \"))","v":""},{"$f":"IF(Y51>0,'1 Lønn'!$X$6,\"\")","v":""},{"$f":"COUNTIF(M21:M42,\">\"&'1 Lønn'!$R$5)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis grunnpremie for pensjon er over 11%",{"$f":"IF(X52=\"\",\"\",IF(W50=1,\"\",IF(X51=\"\",\"1. \",\"2. \")))","v":""},{"$f":"IF(Y52>0,'1 Lønn'!$X$7,\"\")","v":""},{"$f":"COUNTIFS(H21:H42,\">11%\",M21:M42,\">0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hvis ansattes egenandel for pensjon er 0%",{"$f":"IF(X53=\"\",\"\",IF(W50=1,\"\",IF(W50=2,\"2.\",IF(W52=\"1. \",\"2. \",\"3. \"))))","v":""},{"$f":"IF(Y53>0,'1 Lønn'!$X$8,\"\")","v":""},{"$f":"COUNTIFS(K21:K42,0,M21:M42,\">0\")","v":0}]
[]
[]
[]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,"Navn og rolle - ansvarlig for kostnadsberegningen",null,null,null,null,null,null,null,null,"Sted","Dato"]
[]
[null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,null,null,null,"x"]
[null,null,null,null,null,"Velg fra liste…."]
[]
[]
[]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,"Velg fra liste…."]
[null,null,null,null,null,0.11]
[null,null,null,null,null,-0.02]
[null,null,null,null,null,"Velg fra liste…."]

{"sheet":"Innstillinger","index":10,"n_rows":81,"n_cols":11,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"INNSTILLINGER"]
[]
[]
[null,"Lønn"]
[null,"Velg fra liste….",null,null,"n/a"]
[null,"årslønn"]
[null,"timelønn"]
[]
[]
[null,"Område",null,null,"Utredning"]
[null,"Velg fra liste….",null,null,"Velg fra liste…."]
[null,"KS-området (utenom Oslo)",null,null,"Døgnopphold på senteret"]
[null,"Oslo kommune",null,null,"Hjemme/poliklinisk"]
[]
[]
[null,"Årsramme",null,null,"Plasseringsdato"]
[null,"Velg fra liste….",0,null,"Velg fra liste…."]
[null,"741 - Barnetrinnet",741,null,{"$f":"E27","v":0}]
[null,"606 - Ungdomstrinnet (norsk)",606,null,{"$f":"D27","v":0}]
[null,"635 - Ungdomstrinnet (engelsk, mat)",635]
[null,"664 - Ungdomstrinnet (øvrige fag)",664]
[null,"Oppgi egen årsramme"]
[]
[]
[null,"Egenbetaling","Barnevernsinstitusjoner","Senter for foreldre og barn (døgnopphold på senter)","Senter for foreldre og barn (hjemmebasert/poliklinisk)","Beredskapshjem og spesialiserte fosterhjem (plassert 01.01.2022 eller etter)","Beredskapshjem og spesialiserte fosterhjem (plassert 31.12.2021 eller før)","MST (Multisystemisk terapi) / FFT (Funksjonell familieterapi)","Notat","Lenk"]
[null,2022,170000,71000,11000,85000,37100,15000," ","https://www.regjeringen.no/no/dokumenter/satser-for-kommunal-egenbetaling-for-barnevernstiltak-2022/id2902438/"," "]
[null,2023,175000,73000,11500,87500,38100,15500," ","https://www.regjeringen.no/no/dokumenter/satser-for-kommunal-egenbetaling-for-statlige-barnevernstiltak-2023/id2953174/"," "]
[null,2024,182700,76210,13085,91350,39780,16180," ","https://www.regjeringen.no/no/dokumenter/satser-for-kommunal-egenbetaling-for-statlige-barnevernstiltak-2024/id3020128/"," "]
[null,2025,190190,79335,13620,95095,41410,16845," ","https://www.regjeringen.no/no/dokumenter/satser-for-kommunal-egenbetaling-for-statlige-barnevernstiltak-2025/id3080096/"," "]
[null,2026,197225,82270,14125,98615,98615,17470,null,"https://www.regjeringen.no/no/dokumenter/satser-for-kommunal-egenbetaling-for-statlige-barnevernstiltak-2026/id3144528/"," "]
[null,2027,190190,82270,14125,95095,98615,16845,"*Satsen fra 2027 er ennå ikke fastsatt og videreføres derfor fra 2025.","-"]
[null,2028,197225,82270,14125,98615,98615,16845,"*Satsen fra 2028 er ennå ikke fastsatt og videreføres derfor fra 2025.","-"]
[]
[null,null,"Grunnstøtte","Besøksjem",null,null,null,null,"Notat","Lenk"]
[null,2022,9383,922,null,null,null,null," ","https://www.ks.no/arkiv/veiledende-satser-for-fosterhjem-og-besokshjem-2022/"," "]
[null,2023,9885,981,null,null,null,null," ","https://www.ks.no/arkiv/veiledende-satser-for-fosterhjem-og-besokshjem-2023/"," "]
[null,2024,10336,1026,null,null,null,null," ","https://www.ks.no/fagomrader/barn-og-unge/barnevern/veiledende-satser-for-fosterhjem-og-besokshjem-2024/"," "]
[null,2025,10847,1077,null,null,null,null," ","https://www.ks.no/fagomrader/barn-og-unge/barnevern/veiledende-satser-for-fosterhjem-og-besokshjem-2025/"]
[null,2026,{"$f":"C41","v":10847},1077,null,null,null,null,{"$f":"\"*Satsen fra \"&B42&\" er ennå ikke fastsatt og videreføres derfor fra 2025.\"","v":"*Satsen fra 2026 er ennå ikke fastsatt og videreføres derfor fra 2025."},"-"]
[null,2027,{"$f":"C41","v":10847},1077,null,null,null,null,{"$f":"\"*Satsen fra \"&B43&\" er ennå ikke fastsatt og videreføres derfor fra 2025.\"","v":"*Satsen fra 2027 er ennå ikke fastsatt og videreføres derfor fra 2025."},"-"]
[null,2028,{"$f":"C42","v":10847},1077,null,null,null,null,{"$f":"\"*Satsen fra \"&B44&\" er ennå ikke fastsatt og videreføres derfor fra 2025.\"","v":"*Satsen fra 2028 er ennå ikke fastsatt og videreføres derfor fra 2025."},"-"]
[]
[]
[null,"Alminnelig arbeidstid"]
[null,"Velg fra liste….",0]
[null,"33,6 timer/uke",33.6]
[null,"35,5 timer/uke",35.5]
[null,"36 timer/uke",36]
[null,"37,5 timer/uke",37.5]
[null,"40 timer/uke",40]
[null,"42 timer/uke",42]
[]
[]
[null,"Arbeidsgiversavgift"]
[null,"Velg fra liste…."]
[null,0.14099999999999999,"I"]
[null,0.106,"II"]
[null,6.4000000000000001E-2,"III"]
[null,5.0999999999999997E-2,"IV"]
[null,7.9000000000000001E-2,"IVa"]
[null,0,"V"]
[]
[]
[null,"Sats feriepenger",null,null,"Sats feriepenger"]
[null,"Velg fra liste….",null,null,"Velg fra liste…."]
[null,0.14299999999999999,null,null,"taxi"]
[null,0.12,null,null,"buss"]
[null,0,null,null,"annet"]
[]
[]
[]
[null,"Godtgjørelser"]
[null,"Velg fra liste…."]
[null,"Avlastning"]
[null,"Støttekontakt"]
[null,"Omsorgsstønad"]
[null,"Frikjøp av fosterforeldre"]
[null,"Annet tiltak"]