{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["Instructions","BudgetSummary total","Start up","Investigator meeting","Recruitment","Study procedure cost","National coordinator","Close out procedures","Additional costs","Blad1"],"not_rendered":{"images":1,"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,10],[3,0,3,10],[4,0,4,10],[5,0,5,10],[6,0,6,10],[7,0,7,10],[8,0,8,10],[9,0,9,10],[10,0,10,10],[11,0,11,10],[12,0,12,10],[13,0,13,10],[14,0,14,10],[15,0,15,10],[16,0,16,10],[17,0,17,10],[18,0,18,10],[19,0,19,10],[20,0,20,10]]}
[]
[]
["Denna kostnadsberäkningsmall kan användas för att beräkna kostnader i kliniska studier. Den är anpassad för och mest användbar vid kliniska läkemedelsstudier, med ett företag som sponsor, men kan även användas vid andra typer av studier."]
["Kostnadsberäkningsmallen är gjord för att användas för eget bruk för att räkna ut klinikens kostnader för en studie, för att kunna jämföra mot den budgeten som erhålls från sponsorn. Mallen kan också vara ett bra underlag vid förhandling och omförhandling. Då kan man t.ex. skicka aktuell flik i dokumentet eller hela dokumentet till sponsor för att visa hur beräkningen är gjord. Ett första steg kan vara att bara skicka själva summeringen \"Budget Summary Total\" för att tala om vilken ersättning man som site vill ha för studien."]
["För att fylla i mallen; följ de röda insruktionerna på varje flik. De färgade cellerna är olåsta och går att fylla i och anpassa, medan de ofärgade är låsta och innehåller formler. Många saker som är viktiga att tänka på och som brukar vara standard vid varje studie är med som standardposter, medan andra studiespecifika poster kan skrivas in på de färgade raderna. Om någon standardpost inte är applicerbar, hoppa över att fylla i tid i den rutan. OBS! Allt är inte applicerbart för alla studier och på alla kliniker/site."]
["Fliken \"BudgetSummary visit cost\" är första sidan där all grundinformation fylls i. Denna kan också användas som summering att skicka tills sponsor vid studier där det är svårt att räkna ut en total per patient, t.ex. i cancerstudier där det är många återkommande cykler, eller i studier där besöksantalet varierar beroende på utfall och biverkningar."]

{"sheet":"BudgetSummary total","index":1,"n_rows":60,"n_cols":11,"rows_kept":60,"merged":[[1,2,1,9],[2,2,2,9],[3,2,3,9],[5,2,5,3],[5,5,5,9],[6,2,6,3],[6,5,6,7],[6,8,6,9],[7,2,7,3],[7,5,7,7],[7,8,7,9],[8,2,8,3],[8,5,8,7],[8,8,8,9],[9,5,9,7],[9,8,9,9],[52,6,52,7]]}
[null,"Investigator Site Request for Budget"]
[null,"Protocol Number",{"$nulls":8},"Nurse fee/h"]
[null,"Protocol Title",{"$nulls":8},"Doctor fee/h"]
[null,"Investigator Site Name",{"$nulls":8},"Fee other staff/h "]
[]
[null,"Principal Investigator",{"$nulls":3},"Investigator Site's Planned Timelines"]
[null,"Study coordinator"," ",null,null,"Activity",null,null,"Approximate date"]
[null,"Contact person budget"," ",null,null,"Planned First screening"]
[null,"Budget Version Date",{"$nulls":3},"Planned First Randomisation"]
[{"$nulls":5},"Planned Last subject last visit"]
[null,"Fyll i de färgade fälten; studieinformation, timpris, antal patienter, % OH samt besöksnamn/nummer och antal upprepade besök"]
[]
[null,"Budget Summary visit cost",{"$nulls":7},"Number of patients/subjects","OH (%)"]
[null,"Visit name/number","Cost/subject excl OH","Cost/subject incl OH","Number of times repeated","Number of subjects","Total all subjects (exkl OH)","Total all subjects (incl OH)"]
[null," "]
[null,1,{"$f":"SUM('Study procedure cost'!C64:F64)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C16+(C16*$K$14))","v":{"v":0,"d":"0 SEK"}},1,{"$f":"SUM($J$14)","v":{"v":0,"d":"0   "}},{"$f":"SUM(C16*E16*F16)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(G16+(G16*$K$14))","v":{"v":0,"d":"0 SEK"}}]
[null,2,{"$f":"SUM('Study procedure cost'!G64:J64)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C17+(C17*$K$14))","v":{"v":0,"d":"0 SEK"}},1,{"$f":"SUM($J$14)","v":{"v":0,"d":"0   "}},{"$f":"SUM(C17*E17*F17)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(G17+(G17*$K$14))","v":{"v":0,"d":"0 SEK"}}]
[null,3,{"$f":"SUM('Study procedure cost'!K64:N64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,4,{"$f":"SUM('Study procedure cost'!O64:R64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,5,{"$f":"SUM('Study procedure cost'!S64:V64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,6,{"$f":"SUM('Study procedure cost'!W64:Z64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,7,{"$f":"SUM('Study procedure cost'!AA64:AD64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,8,{"$f":"SUM('Study procedure cost'!AH64:AK64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,9,{"$f":"SUM('Study procedure cost'!AL64:AO64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,10,{"$f":"SUM('Study procedure cost'!AP64:AS64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,11,{"$f":"SUM('Study procedure cost'!AT64:AW64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,12,{"$f":"SUM('Study procedure cost'!AX64:BA64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,13,{"$f":"SUM('Study procedure cost'!BB64:BE64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,14,{"$f":"SUM('Study procedure cost'!BI64:BL64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,15,{"$f":"SUM('Study procedure cost'!BM64:BP64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,16,{"$f":"SUM('Study procedure cost'!BQ64:BT64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,17,{"$f":"SUM('Study procedure cost'!BU64:BX64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,18,{"$f":"SUM('Study procedure cost'!BY64:CB64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,19,{"$f":"SUM('Study procedure cost'!CC64:CF64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,20,{"$f":"SUM('Study procedure cost'!CH64:CK64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,21,{"$f":"SUM('Study procedure cost'!CL64:CO64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,22,{"$f":"SUM('Study procedure cost'!CP64:CS64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,23,{"$f":"SUM('Study procedure cost'!CT64:CW64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,24,{"$f":"SUM('Study procedure cost'!CX64:DA64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,25,{"$f":"SUM('Study procedure cost'!DB64:DE64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,26,{"$f":"SUM('Study procedure cost'!DH64:DK64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,27,{"$f":"SUM('Study procedure cost'!DL64:DO64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,28,{"$f":"SUM('Study procedure cost'!DP64:DS64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,29,{"$f":"SUM('Study procedure cost'!DT64:DW64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,30,{"$f":"SUM('Study procedure cost'!DX64:EA64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,31,{"$f":"SUM('Study procedure cost'!ED64:EG64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,32,{"$f":"SUM('Study procedure cost'!EH64:EK64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,33,{"$f":"SUM('Study procedure cost'!EL64:EO64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,34,{"$f":"SUM('Study procedure cost'!EP64:ES64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,35,{"$f":"SUM('Study procedure cost'!ET64:EW64)","v":{"v":0,"d":"0 SEK"}},{"v":0,"d":"0 SEK"},1,{"v":0,"d":"0   "},{"v":0,"d":"0 SEK"},{"v":0,"d":"0 SEK"}]
[null,"TOTAL STUDY PROCEDURE COST  ",{"$f":"SUM(C16:C50)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(D16:D50)","v":{"v":0,"d":"0 SEK"}},null,null,{"$f":"SUM(G16:G50)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(H16:H50)","v":{"v":0,"d":"0 SEK"}}]
[]
[null,"Other costs","Total cost excl OH","OH","Total cost incl OH",null,"Summary per patient/subject ",null,null,"Summary","Cost"]
[null,"Total Study Start-Up Costs",{"$f":"SUM('Start up'!C20)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C54*$K$14)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C54+D54)","v":{"v":0,"d":"0 SEK"}},null,"Per patien cost excl OH",{"$f":"SUM(C51)","v":{"v":0,"d":"0 SEK"}},null,"Total study procedures cost incl OH",{"$f":"SUM(H51)","v":{"v":0,"d":"0 SEK"}}]
[null,"Investigator meeting/meeting",{"$f":"'Investigator meeting'!B13","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C55*$K$14)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C55+D55)","v":{"v":0,"d":"0 SEK"}},null,"Per patient cost incl OH",{"$f":"SUM(D51)","v":{"v":0,"d":"0 SEK"}},null,"Other costs incl OH excl additional costs",{"$f":"SUM(E60)","v":{"v":0,"d":"0 SEK"}}]
[null,"Recruting costs (excl. advertising and pre-screen)",{"$f":"Recruitment!B19","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C56*$K$14)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C56+D56)","v":{"v":0,"d":"0 SEK"}},{"$nulls":4},"Total budget incl OH excl additional costs",{"$f":"SUM(K54:K55)","v":{"v":0,"d":"0 SEK"}}]
[null,"National coordinator",{"$f":"'National coordinator'!B20","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C57*$K$14)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C57+D57)","v":{"v":0,"d":"0 SEK"}}]
[null,"Close out procedures",{"$f":"'Close out procedures'!B18","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C58*$K$14)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C58+D58)","v":{"v":0,"d":"0 SEK"}}]
[null,"Additional costs","See sep sheet","See sep sheet","See sep sheet"]
[null,"Total other costs excl additional costs",{"$f":"SUM(C54:C58)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(D54:D58)","v":{"v":0,"d":"0 SEK"}},{"$f":"SUM(C60+D60)","v":{"v":0,"d":"0 SEK"}}]

{"sheet":"Start up","index":2,"n_rows":41,"n_cols":13,"rows_kept":41,"merged":[[0,1,0,12],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[21,8,22,8],[21,9,22,9],[21,10,22,10],[21,11,22,11],[21,12,22,12]]}
[null,"Fyll i tid i minuter för läkare, sjuksköterska och annan personal för studieförberedelser. Fyll även i antal av de olika kategorierna som ska vara involverade i studien. Fyll på i de tomma färgade raderna övriga förberedelser som krävs. OBS! Alla moment nedan är inte alltid applicerbara."]
[null,"Study Start-Up Costs","Total Cost SEK","No of doctors","Doctor time (min)","Doctor time (hours)","No of Nurses","Nurse time (min)","Nurse time (hours)","No of other staff","Other time (min)","Other time (hours)","Comment"]
[]
[null,"Pre-study communication",{"$f":"SUM(D4*E4*'BudgetSummary total'!L$3+'Start up'!G4*'Start up'!H4*'BudgetSummary total'!L$2+J4*K4*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(E4/60)","v":0},null,null,{"$f":"SUM(H4/60)","v":0},null,null,{"$f":"SUM(K4/60)","v":0}]
[null,"Protocol reading",{"$f":"SUM(D5*E5*'BudgetSummary total'!L$3+'Start up'!G5*'Start up'!H5*'BudgetSummary total'!L$2+J5*K5*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(E5/60)","v":0},null,null,{"$f":"SUM(H5/60)","v":0},null,null,{"$f":"SUM(K5/60)","v":0}]
[null,"Site initiation visit",{"$f":"SUM(D6*E6*'BudgetSummary total'!L$3+'Start up'!G6*'Start up'!H6*'BudgetSummary total'!L$2+J6*K6*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Study Source Documents and checklists",{"$f":"SUM(D7*E7*'BudgetSummary total'!L$3+'Start up'!G7*'Start up'!H7*'BudgetSummary total'!L$2+J7*K7*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Local lab setup and prep for sampling and study medication",{"$f":"SUM(D8*E8*'BudgetSummary total'!L$3+'Start up'!G8*'Start up'!H8*'BudgetSummary total'!L$2+J8*K8*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Study specific logistics planning",{"$f":"SUM(D9*E9*'BudgetSummary total'!L$3+'Start up'!G9*'Start up'!H9*'BudgetSummary total'!L$2+J9*K9*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Study specific training*",{"$f":"SUM(C41)","v":{"v":0,"d":"0 kr"}},{"$nulls":9},"See below"]
[null,"Agreement preparation and discussions",{"$f":"SUM(D11*E11*'BudgetSummary total'!L$3+'Start up'!G11*'Start up'!H11*'BudgetSummary total'!L$2+J11*K11*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Collaboration partners information",{"$f":"SUM(D12*E12*'BudgetSummary total'!L$3+'Start up'!G12*'Start up'!H12*'BudgetSummary total'!L$2+J12*K12*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Admin essential documents",{"$f":"SUM(D13*E13*'BudgetSummary total'!L$3+'Start up'!G13*'Start up'!H13*'BudgetSummary total'!L$2+J13*K13*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D14*E14*'BudgetSummary total'!L$3+'Start up'!G14*'Start up'!H14*'BudgetSummary total'!L$2+J14*K14*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D15*E15*'BudgetSummary total'!L$3+'Start up'!G15*'Start up'!H15*'BudgetSummary total'!L$2+J15*K15*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D16*E16*'BudgetSummary total'!L$3+'Start up'!G16*'Start up'!H16*'BudgetSummary total'!L$2+J16*K16*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D17*E17*'BudgetSummary total'!L$3+'Start up'!G17*'Start up'!H17*'BudgetSummary total'!L$2+J17*K17*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D18*E18*'BudgetSummary total'!L$3+'Start up'!G18*'Start up'!H18*'BudgetSummary total'!L$2+J18*K18*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D19*E19*'BudgetSummary total'!L$3+'Start up'!G19*'Start up'!H19*'BudgetSummary total'!L$2+J19*K19*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Total Start-Up Costs excl OH",{"$f":"SUM(C4:C19)","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(F4:F19)","v":0},null,null,{"$f":"SUM(I4:I19)","v":0},null,null,{"$f":"SUM(L4:L19)","v":0}]
[]
[null,"*Study specific training","Total Cost SEK","No of doctors","Doctor time (min)","Doctor time (hours)","No of Nurses","Nurse time (min)","Nurse time (hours)","No of other staff","Other time (min)","Other time (hours)","Comment"]
[]
[null,"eCRF",{"$f":"SUM(D24*E24*'BudgetSummary total'!L$3+'Start up'!G24*'Start up'!H24*'BudgetSummary total'!L$2+J24*K24*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(E24/60)","v":0},null,null,{"$f":"SUM(H24/60)","v":0},null,null,{"$f":"SUM(K24/60)","v":0}]
[null,"IVRS",{"$f":"SUM(D25*E25*'BudgetSummary total'!L$3+'Start up'!G25*'Start up'!H25*'BudgetSummary total'!L$2+J25*K25*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(E25/60)","v":0},null,null,{"$f":"SUM(H25/60)","v":0},null,null,{"$f":"SUM(K25/60)","v":0}]
[null,"Scales and scores",{"$f":"SUM(D26*E26*'BudgetSummary total'!L$3+'Start up'!G26*'Start up'!H26*'BudgetSummary total'!L$2+J26*K26*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Study portal",{"$f":"SUM(D27*E27*'BudgetSummary total'!L$3+'Start up'!G27*'Start up'!H27*'BudgetSummary total'!L$2+J27*K27*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Specific apparatus",{"$f":"SUM(D28*E28*'BudgetSummary total'!L$3+'Start up'!G28*'Start up'!H28*'BudgetSummary total'!L$2+J28*K28*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D29*E29*'BudgetSummary total'!L$3+'Start up'!G29*'Start up'!H29*'BudgetSummary total'!L$2+J29*K29*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D30*E30*'BudgetSummary total'!L$3+'Start up'!G30*'Start up'!H30*'BudgetSummary total'!L$2+J30*K30*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D31*E31*'BudgetSummary total'!L$3+'Start up'!G31*'Start up'!H31*'BudgetSummary total'!L$2+J31*K31*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D32*E32*'BudgetSummary total'!L$3+'Start up'!G32*'Start up'!H32*'BudgetSummary total'!L$2+J32*K32*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D33*E33*'BudgetSummary total'!L$3+'Start up'!G33*'Start up'!H33*'BudgetSummary total'!L$2+J33*K33*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D34*E34*'BudgetSummary total'!L$3+'Start up'!G34*'Start up'!H34*'BudgetSummary total'!L$2+J34*K34*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D35*E35*'BudgetSummary total'!L$3+'Start up'!G35*'Start up'!H35*'BudgetSummary total'!L$2+J35*K35*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D36*E36*'BudgetSummary total'!L$3+'Start up'!G36*'Start up'!H36*'BudgetSummary total'!L$2+J36*K36*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D37*E37*'BudgetSummary total'!L$3+'Start up'!G37*'Start up'!H37*'BudgetSummary total'!L$2+J37*K37*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D38*E38*'BudgetSummary total'!L$3+'Start up'!G38*'Start up'!H38*'BudgetSummary total'!L$2+J38*K38*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D39*E39*'BudgetSummary total'!L$3+'Start up'!G39*'Start up'!H39*'BudgetSummary total'!L$2+J39*K39*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"SUM(D40*E40*'BudgetSummary total'!L$3+'Start up'!G40*'Start up'!H40*'BudgetSummary total'!L$2+J40*K40*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,"Total Study specific training excl OH",{"$f":"SUM(C24:C40)","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(F24:F40)","v":0},null,null,{"$f":"SUM(I24:I40)","v":0},null,null,{"$f":"SUM(L24:L40)","v":0}]

{"sheet":"Investigator meeting","index":3,"n_rows":13,"n_cols":12,"rows_kept":13,"merged":[[1,0,1,11],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[13,0,13,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[19,0,19,1],[20,0,20,1],[21,0,21,1]]}
[]
["Fyll i tid i minuter för läkare, sjuksköterska och annan personal för prövarmöte. Fyll även i antal av de olika kategorierna som planeras delta. Fyll på i de tomma färgade raderna övriga arbetsuppgifter som krävs i samband med prövarmötet. Tiden omräknas automatiskt till timmar för att en rimlighetsbedömning ska kunna göras. OBS! Alla moment nedan är inte alltid applicerbara."]
[]
["Investigator meeting/per meeting","Total Cost SEK","No of doctors","Doctor time (min)","Doctor time (hours)","No of Nurses","Nurse time (min)","Nurse time (hours)","No of other","Other time (min)","Other time (hours)","Comment"]
[]
["Time for travel and arrangement",{"$f":"SUM(C6*D6*'BudgetSummary total'!L$3+F6*G6*'BudgetSummary total'!L$2+I6*J6*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D6)/60","v":0},null,null,{"$f":"SUM(G6/60)","v":0},null,null,{"$f":"SUM(J6/60)","v":0}]
["Time for meeting",{"$f":"SUM(C7*D7*'BudgetSummary total'!L$3+F7*G7*'BudgetSummary total'!L$2+I7*J7*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D7)/60","v":0},null,null,{"$f":"SUM(G7/60)","v":0},null,null,{"$f":"SUM(J7/60)","v":0}]
[null,{"$f":"SUM(C8*D8*'BudgetSummary total'!L$3+F8*G8*'BudgetSummary total'!L$2+I8*J8*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,{"$f":"SUM(C9*D9*'BudgetSummary total'!L$3+F9*G9*'BudgetSummary total'!L$2+I9*J9*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,{"$f":"SUM(C10*D10*'BudgetSummary total'!L$3+F10*G10*'BudgetSummary total'!L$2+I10*J10*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,{"$f":"SUM(C11*D11*'BudgetSummary total'!L$3+F11*G11*'BudgetSummary total'!L$2+I11*J11*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
[null,{"$f":"SUM(C12*D12*'BudgetSummary total'!L$3+F12*G12*'BudgetSummary total'!L$2+I12*J12*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
["Total per Investigator meeting excl OH",{"$f":"SUM(B6:B12)","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(E6:E12)","v":0},null,null,{"$f":"SUM(H6:H12)","v":0},null,null,{"$f":"SUM(K6:K12)","v":0}]

{"sheet":"Recruitment","index":4,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[1,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]]}
[]
["Fyll i tid i minuter för läkare, sjuksköterska och annan personal för rekrytering. Fyll även i antal av de olika kategorierna som ska vara involverade i rekryteringen. Fyll på i de tomma färgade raderna övriga arbetsuppgifter som krävs i samband med rekrytering. Tiden omräknas automatiskt till timmar för att en rimlighetsbedömning ska kunna göras. OBS! Allt är inte alltid applicerbart."]
[]
["Recruitment Costs","Total Cost SEK","Doctor time (min)","Doctor time (hours)","Nurse time (min)","Nurse time (hours)","Other time (min)","Other time (hours)","Comment"]
[]
["Serach potential subjects in clinic medical records",{"$f":"SUM(C6*'BudgetSummary total'!L$3+E6*'BudgetSummary total'!L$2+G6*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,{"$f":"SUM(C6/60)","v":0},null,{"$f":"SUM(E6/60)","v":0},null,{"$f":"SUM(G6/60)","v":0}]
["Database/register search",{"$f":"SUM(C7*'BudgetSummary total'!L$3+E7*'BudgetSummary total'!L$2+G7*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Contact with referral partners",{"$f":"SUM(C8*'BudgetSummary total'!L$3+E8*'BudgetSummary total'!L$2+G8*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Recruitment plan",{"$f":"SUM(C9*'BudgetSummary total'!L$3+E9*'BudgetSummary total'!L$2+G9*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Pre-screening (eg. telephonescreening)",{"$f":"SUM(C10*'BudgetSummary total'!L$3+E10*'BudgetSummary total'!L$2+G10*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Administrative work with advertisement",{"$f":"SUM(C11*'BudgetSummary total'!L$3+E11*'BudgetSummary total'!L$2+G11*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Advertising cost (invoiced actual amount)"]
["Other recruitment actions",{"$f":"SUM(C13*'BudgetSummary total'!L$3+E13*'BudgetSummary total'!L$2+G13*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,{"$f":"SUM(C13/60)","v":0},null,{"$f":"SUM(E13/60)","v":0},null,{"$f":"SUM(G13/60)","v":0}]
[null,{"$f":"SUM(C14*'BudgetSummary total'!L$3+E14*'BudgetSummary total'!L$2+G14*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C15*'BudgetSummary total'!L$3+E15*'BudgetSummary total'!L$2+G15*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C16*'BudgetSummary total'!L$3+E16*'BudgetSummary total'!L$2+G16*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C17*'BudgetSummary total'!L$3+E17*'BudgetSummary total'!L$2+G17*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C18*'BudgetSummary total'!L$3+E18*'BudgetSummary total'!L$2+G18*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Total Recruitment costs excl OH",{"$f":"SUM(B6:B18)","v":{"v":0,"d":"0 kr"}},null,{"$f":"SUM(D6+D7+D8+D9+D10+D11+D13+D14+D15+D16+D17+D18)","v":0},null,{"$f":"SUM(F6:F18)","v":0},null,{"$f":"SUM(H6:H18)","v":0}]

{"sheet":"Study procedure cost","index":5,"n_rows":64,"n_cols":153,"rows_kept":64,"merged":[[1,0,1,29],[2,0,2,29],[2,32,2,56],[2,59,2,83],[2,84,2,108],[2,110,2,130],[2,132,2,152],[3,2,3,5],[3,6,3,9],[3,10,3,13],[3,14,3,17],[3,18,3,21],[3,22,3,25],[3,26,3,29],[3,30,3,31],[3,33,3,36],[3,37,3,40],[3,41,3,44],[3,45,3,48],[3,49,3,52],[3,53,3,56],[3,60,3,63],[3,64,3,67],[3,68,3,71],[3,72,3,75],[3,76,3,79],[3,80,3,83],[3,85,3,88],[3,89,3,92],[3,93,3,96],[3,97,3,100],[3,101,3,104],[3,105,3,108],[3,111,3,114],[3,115,3,118],[3,119,3,122],[3,123,3,126],[3,127,3,130],[3,133,3,136],[3,137,3,140],[3,141,3,144],[3,145,3,148],[3,149,3,152],[4,2,4,5],[4,6,4,9],[4,10,4,13],[4,14,4,17],[4,18,4,21],[4,22,4,25],[4,26,4,29],[4,30,4,31],[4,33,4,36],[4,37,4,40],[4,41,4,44],[4,45,4,48],[4,49,4,52],[4,53,4,56],[4,60,4,63],[4,64,4,67],[4,68,4,71],[4,72,4,75],[4,76,4,79],[4,80,4,83],[4,85,4,88],[4,89,4,92],[4,93,4,96],[4,97,4,100],[4,101,4,104],[4,105,4,108],[4,111,4,114],[4,115,4,118],[4,119,4,122],[4,123,4,126],[4,127,4,130],[4,133,4,136],[4,137,4,140],[4,141,4,144],[4,145,4,148],[4,149,4,152],[63,2,63,5],[63,6,63,9],[63,10,63,13],[63,14,63,17],[63,18,63,21],[63,22,63,25],[63,26,63,29],[63,30,63,31],[63,33,63,36],[63,37,63,40],[63,41,63,44],[63,45,63,48],[63,49,63,52],[63,53,63,56],[63,60,63,63],[63,64,63,67],[63,68,63,71],[63,72,63,75],[63,76,63,79],[63,80,63,83],[63,85,63,88],[63,89,63,92],[63,93,63,96],[63,97,63,100],[63,101,63,104],[63,105,63,108],[63,111,63,114],[63,115,63,118],[63,119,63,122],[63,123,63,126],[63,127,63,130],[63,133,63,136],[63,137,63,140],[63,141,63,144],[63,145,63,148],[63,149,63,152]]}
[]
[" Fyll på de olika studiemomenten vid besöken i de tomma färgade raderna utifrån protokollets flödesschema.Fyll i tid i minuter för läkare, sjuksköterska och annan personal i minuter för de olika momenten vid besöken i studien. Kolumnen längst till höger på varje besök (SEK) går att använda vid procedurer där man vill registrera en kostnad istället för tid. OBS! Allt är inte alltid applicerbart och vissa moment kan bakas ihop på en rad om de t.ex. sker samtidigt."]
[]
[null,"VISIT",{"$f":"'BudgetSummary total'!B16","v":1},{"$nulls":3},{"$f":"'BudgetSummary total'!B17","v":2},{"$nulls":3},{"$f":"'BudgetSummary total'!B18","v":3},{"$nulls":3},{"$f":"'BudgetSummary total'!B19","v":4},{"$nulls":3},{"$f":"'BudgetSummary total'!B20","v":5},{"$nulls":3},{"$f":"'BudgetSummary total'!B21","v":6},{"$nulls":3},{"$f":"'BudgetSummary total'!B22","v":7},{"$nulls":5},"VISIT  ",{"$f":"'BudgetSummary total'!B23","v":8},{"$nulls":3},{"$f":"'BudgetSummary total'!B24","v":9},{"$nulls":3},{"$f":"'BudgetSummary total'!B25","v":10},{"$nulls":3},{"$f":"'BudgetSummary total'!B26","v":11},{"$nulls":3},{"$f":"'BudgetSummary total'!B27","v":12},{"$nulls":3},{"$f":"'BudgetSummary total'!B28","v":13},{"$nulls":5},"VISIT  ",{"$f":"'BudgetSummary total'!B29","v":14},{"$nulls":3},{"$f":"'BudgetSummary total'!B30","v":15},{"$nulls":3},{"$f":"'BudgetSummary total'!B31","v":16},{"$nulls":3},{"$f":"'BudgetSummary total'!B32","v":17},{"$nulls":3},{"$f":"'BudgetSummary total'!B33","v":18},{"$nulls":3},{"$f":"'BudgetSummary total'!B34","v":19},{"$nulls":3},"VISIT  ",{"$f":"'BudgetSummary total'!B35","v":20},{"$nulls":3},{"$f":"'BudgetSummary total'!B36","v":21},{"$nulls":3},{"$f":"'BudgetSummary total'!B37","v":22},{"$nulls":3},{"$f":"'BudgetSummary total'!B38","v":23},{"$nulls":3},{"$f":"'BudgetSummary total'!B39","v":24},{"$nulls":3},{"$f":"'BudgetSummary total'!B40","v":25},{"$nulls":4},"VISIT  ",{"$f":"'BudgetSummary total'!B41","v":26},{"$nulls":3},{"$f":"'BudgetSummary total'!B42","v":27},{"$nulls":3},{"$f":"'BudgetSummary total'!B43","v":28},{"$nulls":3},{"$f":"'BudgetSummary total'!B44","v":29},{"$nulls":3},{"$f":"'BudgetSummary total'!B45","v":30},{"$nulls":4},"VISIT  ",{"$f":"'BudgetSummary total'!B46","v":31},{"$nulls":3},{"$f":"'BudgetSummary total'!B47","v":32},{"$nulls":3},{"$f":"'BudgetSummary total'!B48","v":33},{"$nulls":3},{"$f":"'BudgetSummary total'!B49","v":34},{"$nulls":3},{"$f":"'BudgetSummary total'!B50","v":35}]
[null,null,"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":6},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":6},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"WEEK","Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":5},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":4},"WEEK","Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK",{"$nulls":3},"Time in min/ cost in SEK"]
["STUDY PROCEDURES","COMMENTS","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK",{"$nulls":3},"doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK",{"$nulls":3},"doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK",null,"doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK",null,null,"doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK",null,"TIME (min)","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK","doctor","nurse","other","SEK"]
["Preparing for visit",{"$nulls":31},{"$f":"(A7)","v":"Preparing for visit"},{"$nulls":26},{"$f":"(A7)","v":"Preparing for visit"},{"$nulls":24},{"$f":"(A7)","v":"Preparing for visit"},{"$nulls":25},{"$f":"(A7)","v":"Preparing for visit"},{"$nulls":21},{"$f":"(A7)","v":"Preparing for visit"}]
[{"$nulls":32},{"$f":"(A8)","v":0},{"$nulls":26},0,{"$nulls":24},{"$f":"(A8)","v":0},{"$nulls":25},{"$f":"(A8)","v":0},{"$nulls":21},{"$f":"(A8)","v":0}]
[{"$nulls":32},{"$f":"(A9)","v":0},{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
[{"$nulls":32},0,{"$nulls":26},0,{"$nulls":24},0,{"$nulls":25},0,{"$nulls":21},0]
["IMP Handling",{"$nulls":31},"IMP Handling",{"$nulls":26},"IMP Handling",{"$nulls":24},"IMP Handling",{"$nulls":25},"IMP Handling",{"$nulls":21},"IMP Handling"]
["Concomitent medication",{"$nulls":31},"Concomitent medication",{"$nulls":26},"Concomitent medication",{"$nulls":24},"Concomitent medication",{"$nulls":25},"Concomitent medication",{"$nulls":21},"Concomitent medication"]
["IMP Handling",{"$nulls":31},"IMP Handling",{"$nulls":26},"IMP Handling",{"$nulls":24},"IMP Handling",{"$nulls":25},"IMP Handling",{"$nulls":21},"IMP Handling"]
["Sample handling",{"$nulls":31},"Sample handling",{"$nulls":26},"Preparing for visit",{"$nulls":24},"Sample handling",{"$nulls":25},"Sample handling",{"$nulls":21},"Sample handling"]
["AE",{"$nulls":31},"AE",{"$nulls":26},{"$f":"(A56)","v":"AE"},{"$nulls":24},"AE",{"$nulls":25},"AE",{"$nulls":21},"AE"]
["Study coordination (inkl copying and admin)",{"$nulls":31},"Study coordination (inkl copying and admin)",{"$nulls":26},{"$f":"(A57)","v":"Study coordination (inkl copying and admin)"},{"$nulls":24},"Study coordination (inkl copying and admin)",{"$nulls":25},"Study coordination (inkl copying and admin)",{"$nulls":21},"Study coordination (inkl copying and admin)"]
["Monitoring",{"$nulls":31},"Monitoring",{"$nulls":26},{"$f":"(A58)","v":"Monitoring"},{"$nulls":24},"Monitoring",{"$nulls":25},"Monitoring",{"$nulls":21},"Monitoring"]
["Documentation in Medical Records",{"$nulls":31},"Documentation in Medical Records",{"$nulls":26},{"$f":"(A59)","v":"Documentation in Medical Records"},{"$nulls":24},"Documentation in Medical Records",{"$nulls":25},"Documentation in Medical Records",{"$nulls":21},"Documentation in Medical Records"]
["Documentation in CRF and other",{"$nulls":31},"Documentation in CRF and other",{"$nulls":26},{"$f":"(A60)","v":"Documentation in CRF and other"},{"$nulls":24},"Documentation in CRF and other",{"$nulls":25},"Documentation in CRF and other",{"$nulls":21},"Documentation in CRF and other"]
["Queries and other database issues",{"$nulls":31},"Queries and other database issues",{"$nulls":26},"Preparing for visit",{"$nulls":24},"Queries and other database issues",{"$nulls":25},"Queries and other database issues",{"$nulls":21},"Queries and other database issues"]
["Time (hours)",null,{"$f":"SUM(C7:C61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D7:D61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E7:E61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F7:F61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G7:G61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H7:H61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I7:I61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J7:J61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K7:K61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L7:L61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M7:M61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N7:N61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O7:O61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P7:P61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q7:Q61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(R7:R61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(S7:S61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(T7:T61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U7:U61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V7:V61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(W7:W61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X7:X61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y7:Y61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z7:Z61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AA7:AA61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AB7:AB61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AC7:AC61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AD7:AD61)","v":{"v":0,"d":"0.00"}},null,null,"Time (hours)",{"$f":"SUM(AH7:AH61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AI7:AI61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ7:AJ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK7:AK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL7:AL61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AM7:AM61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AN7:AN61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AO7:AO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AP7:AP61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ7:AQ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AR7:AR61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AS7:AS61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AT7:AT61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AU7:AU61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AV7:AV61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AW7:AW61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AX7:AX61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AY7:AY61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AZ7:AZ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BA7:BA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BB7:BB61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BC7:BC61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BD7:BD61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BE7:BE61)","v":{"v":0,"d":"0.00"}},null,null,"Time (hours)",{"$f":"SUM(BI7:BI61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BJ7:BJ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BK7:BK61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BL7:BL61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BM7:BM61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BN7:BN61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BO7:BO61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BP7:BP61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BQ7:BQ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BR7:BR61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BS7:BS61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BT7:BT61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BU7:BU61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BV7:BV61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BW7:BW61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BX7:BX61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BY7:BY61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BZ7:BZ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CA7:CA61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CB7:CB61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CC7:CC61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CD7:CD61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CE7:CE61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CF7:CF61)","v":{"v":0,"d":"0.00"}},"Time (hours)",{"$f":"SUM(CH7:CH61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CI7:CI61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CJ7:CJ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CK7:CK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CL7:CL61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CM7:CM61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CN7:CN61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CO7:CO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CP7:CP61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CQ7:CQ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CR7:CR61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CS7:CS61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CT7:CT61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CU7:CU61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CV7:CV61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CW7:CW61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CX7:CX61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CY7:CY61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CZ7:CZ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DA7:DA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DB7:DB61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DC7:DC61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DD7:DD61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DE7:DE61)","v":{"v":0,"d":"0.00"}},null,"Time (hours)",{"$f":"SUM(DH7:DH61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DI7:DI61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DJ7:DJ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DK7:DK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DL7:DL61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DM7:DM61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DN7:DN61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DO7:DO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DP7:DP61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DQ7:DQ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DR7:DR61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DS7:DS61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DT7:DT61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DU7:DU61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DV7:DV61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DW7:DW61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DX7:DX61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DY7:DY61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(DZ7:DZ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EA7:EA61)","v":{"v":0,"d":"0.00"}},null,"Time (hours)",{"$f":"SUM(ED7:ED61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EE7:EE61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EF7:EF61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EG7:EG61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EH7:EH61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EI7:EI61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EJ7:EJ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EK7:EK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EL7:EL61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EM7:EM61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EN7:EN61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EO7:EO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EP7:EP61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EQ7:EQ61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(ER7:ER61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(ES7:ES61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(ET7:ET61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EU7:EU61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EV7:EV61)/60","v":{"v":0,"d":"0.00"}},{"$f":"SUM(EW7:EW61)","v":{"v":0,"d":"0.00"}}]
["Cost",null,{"$f":"SUM(C62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(D62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(E62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(F62)","v":0},{"$f":"SUM(G62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(H62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(I62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(J62)","v":0},{"$f":"SUM(K62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(L62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(M62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(N62)","v":0},{"$f":"SUM(O62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(P62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(Q62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(R62)","v":0},{"$f":"SUM(S62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(T62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(U62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(V62)","v":0},{"$f":"SUM(W62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(X62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(Y62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(Z62)","v":0},{"$f":"SUM(AA62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(AB62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(AC62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(AD62)","v":0},null,null,"Cost",{"$f":"SUM(AH62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(AI62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(AJ62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(AK62)","v":0},{"$f":"SUM(AL62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(AM62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(AN62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(AO62)","v":0},{"$f":"SUM(AP62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(AQ62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(AR62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(AS62)","v":0},{"$f":"SUM(AT62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(AU62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(AV62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(AW62)","v":0},{"$f":"SUM(AX62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(AY62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(AZ62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(BA62)","v":0},{"$f":"SUM(BB62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(BC62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(BD62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(BE62)","v":0},null,null,"Cost",{"$f":"SUM(BI62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(BJ62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(BK62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(BL62)","v":0},{"$f":"SUM(BM62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(BN62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(BO62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(BP62)","v":0},{"$f":"SUM(BQ62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(BR62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(BS62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(BT62)","v":0},{"$f":"SUM(BU62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(BV62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(BW62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(BX62)","v":0},{"$f":"SUM(BY62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(BZ62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(CA62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(CB62)","v":0},{"$f":"SUM(CC62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(CD62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(CE62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(CF62)","v":0},"Cost",{"$f":"SUM(CH62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(CI62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(CJ62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(CK62)","v":0},{"$f":"SUM(CL62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(CM62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(CN62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(CO62)","v":0},{"$f":"SUM(CP62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(CQ62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(CR62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(CS62)","v":0},{"$f":"SUM(CT62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(CU62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(CV62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(CW62)","v":0},{"$f":"SUM(CX62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(CY62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(CZ62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(DA62)","v":0},{"$f":"SUM(DB62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(DC62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(DD62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(DE62)","v":0},null,"Cost",{"$f":"SUM(DH62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(DI62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(DJ62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(DK62)","v":0},{"$f":"SUM(DL62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(DM62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(DN62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(DO62)","v":0},{"$f":"SUM(DP62*'BudgetSummary total'!L3)","v":0},{"$f":"SUM(DQ62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(DR62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(DS62)","v":0},{"$f":"SUM(DT62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(DU62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(DV62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(DW62)","v":0},{"$f":"SUM(DX62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(DY62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(DZ62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(EA62)","v":0},null,"Cost",{"$f":"SUM(ED62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(EE62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(EF62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(EG62)","v":0},{"$f":"SUM(EH62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(EI62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(EJ62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(EK62)","v":0},{"$f":"SUM(EL62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(EM62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(EN62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(EO62)","v":0},{"$f":"SUM(EP62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(EQ62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(ER62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(ES62)","v":0},{"$f":"SUM(ET62*'BudgetSummary total'!L$3)","v":0},{"$f":"SUM(EU62*'BudgetSummary total'!L$2)","v":0},{"$f":"SUM(EV62*'BudgetSummary total'!L$4)","v":0},{"$f":"SUM(EW62)","v":0}]
["Cost total",null,{"$f":"SUM(C63+D63+E63+F63)","v":0},{"$nulls":3},{"$f":"SUM(G63+H63+I63+J63)","v":0},{"$nulls":3},{"$f":"SUM(K63+L63+M63+N63)","v":0},{"$nulls":3},{"$f":"SUM(O63+P63+Q63+R63)","v":0},{"$nulls":3},{"$f":"SUM(S63+T63+U63+V63)","v":0},{"$nulls":3},{"$f":"SUM(W63+X63+Y63+Z63)","v":0},{"$nulls":3},{"$f":"SUM(AA63+AB63+AC63+AD63)","v":0},{"$nulls":5},"Cost total",{"$f":"SUM(AH63+AI63+AJ63+AK63)","v":0},{"$nulls":3},{"$f":"SUM(AL63+AM63+AN63+AO63)","v":0},{"$nulls":3},{"$f":"SUM(AP63+AQ63+AR63+AS63)","v":0},{"$nulls":3},{"$f":"SUM(AT63+AU63+AV63+AW63)","v":0},{"$nulls":3},{"$f":"SUM(AX63+AY63+AZ63+BA63)","v":0},{"$nulls":3},{"$f":"SUM(BB63+BC63+BD63+BE63)","v":0},{"$nulls":5},"Cost total",{"$f":"SUM(BI63+BJ63+BK63+BL63)","v":0},{"$nulls":3},{"$f":"SUM(BM63+BN63+BO63+BP63)","v":0},{"$nulls":3},{"$f":"SUM(BQ63+BR63+BS63+BT63)","v":0},{"$nulls":3},{"$f":"SUM(BU63+BV63+BW63+BX63)","v":0},{"$nulls":3},{"$f":"SUM(BY63+BZ63+CA63+CB63)","v":0},{"$nulls":3},{"$f":"SUM(CC63+CD63+CE63+CF63)","v":0},{"$nulls":3},"Cost total",{"$f":"SUM(CH63+CI63+CJ63+CK63)","v":0},{"$nulls":3},{"$f":"SUM(CL63+CM63+CN63+CO63)","v":0},{"$nulls":3},{"$f":"SUM(CP63+CQ63+CR63+CS63)","v":0},{"$nulls":3},{"$f":"SUM(CT63+CU63+CV63+CW63)","v":0},{"$nulls":3},{"$f":"SUM(CX63+CY63+CZ63+DA63)","v":0},{"$nulls":3},{"$f":"SUM(DB63+DC63+DD63+DE63)","v":0},{"$nulls":4},"Cost total",{"$f":"SUM(DH63+DI63+DJ63+DK63)","v":0},{"$nulls":3},{"$f":"SUM(DL63+DM63+DN63+DO63)","v":0},{"$nulls":3},{"$f":"SUM(DP63+DQ63+DR63+DS63)","v":0},{"$nulls":3},{"$f":"SUM(DT63+DU63+DV63+DW63)","v":0},{"$nulls":3},{"$f":"SUM(DX63+DY63+DZ63+EA63)","v":0},{"$nulls":4},"Cost total",{"$f":"SUM(ED63+EE63+EF63+EG63)","v":0},{"$nulls":3},{"$f":"SUM(EH63+EI63+EJ63+EK63)","v":0},{"$nulls":3},{"$f":"SUM(EL63+EM63+EN63+EO63)","v":0},{"$nulls":3},{"$f":"SUM(EP63+EQ63+ER63+ES63)","v":0},{"$nulls":3},{"$f":"SUM(ET63+EU63+EV63+EW63)","v":0}]

{"sheet":"National coordinator","index":6,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[1,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]]}
[]
["Denna flik fylls endast i vid uppdrag som nationell koordinator. Fyll i tid i minuter för läkare, sjuksköterska och annan personal i minuter för de olika momenten vid arbete som nationell koordinator. Tiden omräknas automatiskt till timmar för att en rimlighetsbedömning ska kunna göras. OBS! Allt är inte alltid applicerbart."]
["If applicable"]
["National coordinator","Total Cost SEK","Doctor time (min)","Doctor time (hours)","Nurse time (min)","Nurse time (hours)","Other  time (min)","Other time (hours)","Comments"]
[]
["IRB - Initial Review",{"$f":"SUM(C6*'BudgetSummary total'!L$3+E6*'BudgetSummary total'!L$2+G6*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,{"$f":"SUM(C6/60)","v":0},null,{"$f":"SUM(E6/60)","v":0},null,{"$f":"SUM(G6/60)","v":0}]
["Protocol rewvew",{"$f":"SUM(C7*'BudgetSummary total'!L$3+E7*'BudgetSummary total'!L$2+G7*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,{"$f":"SUM(C7/60)","v":0},null,{"$f":"SUM(E7/60)","v":0},null,{"$f":"SUM(G7/60)","v":0}]
["Telephone conferences",{"$f":"SUM(C8*'BudgetSummary total'!L$3+E8*'BudgetSummary total'!L$2+G8*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Meetings related to the NC assigment",{"$f":"SUM(C9*'BudgetSummary total'!L$3+E9*'BudgetSummary total'!L$2+G9*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Informed consent review",{"$f":"SUM(C10*'BudgetSummary total'!L$3+E10*'BudgetSummary total'!L$2+G10*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Administration essential applications and documents",{"$f":"SUM(C11*'BudgetSummary total'!L$3+E11*'BudgetSummary total'!L$2+G11*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C12*'BudgetSummary total'!L$3+E12*'BudgetSummary total'!L$2+G12*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C13*'BudgetSummary total'!L$3+E13*'BudgetSummary total'!L$2+G13*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C14*'BudgetSummary total'!L$3+E14*'BudgetSummary total'!L$2+G14*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C15*'BudgetSummary total'!L$3+E15*'BudgetSummary total'!L$2+G15*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C16*'BudgetSummary total'!L$3+E16*'BudgetSummary total'!L$2+G16*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C17*'BudgetSummary total'!L$3+E17*'BudgetSummary total'!L$2+G17*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C18*'BudgetSummary total'!L$3+E18*'BudgetSummary total'!L$2+G18*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
[null,{"$f":"SUM(C19*'BudgetSummary total'!L$3+E19*'BudgetSummary total'!L$2+G19*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,0,null,0,null,0]
["Total costs for National Coordinator excl OH",{"$f":"SUM(B6:B19)","v":{"v":0,"d":"0 kr"}},null,{"$f":"SUM(D6:D19)","v":0},null,{"$f":"SUM(F6:F19)","v":0},null,{"$f":"SUM(H6:H19)","v":0}]

{"sheet":"Close out procedures","index":7,"n_rows":19,"n_cols":12,"rows_kept":19,"merged":[[1,0,1,11],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]]}
[]
["Fyll i tid i minuter för läkare, sjuksköterska och annan personal för avslutande och stängning av studien. Fyll även i antal av de olika kategorierna som ska vara involverade i arbetet. Fyll på i de tomma färgade raderna övriga arbetsuppgifter som krävs i samband med stängning. Tiden omräknas automatiskt till timmar för att en rimlighetsbedömning ska kunna göras. OBS! Allt är inte alltid applicerbart."]
[]
["Close out procedures","Total Cost SEK","No of doctors","Doctor time (min)","Doctor time (hours)","No of Nurses","Nurse time (min)","Nurse time (hours)","No of other staff","Other time (min)","Other time (hours)","Comment"]
[]
["Return and destruction of equipment and materials",{"$f":"SUM(C6*D6*'BudgetSummary total'!L$3+F6*G6*'BudgetSummary total'!L$2+I6*J6*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D6/60)","v":0},null,null,{"$f":"SUM(G6/60)","v":0},null,null,{"$f":"SUM(J6/60)","v":0}]
["Inform study subjects of result",{"$f":"SUM(C7*D7*'BudgetSummary total'!L$3+F7*G7*'BudgetSummary total'!L$2+I7*J7*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
["Final Queries, databaselock",{"$f":"SUM(C8*D8*'BudgetSummary total'!L$3+F8*G8*'BudgetSummary total'!L$2+I8*J8*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
["Signing eCRF databaselock",{"$f":"SUM(C9*D9*'BudgetSummary total'!L$3+F9*G9*'BudgetSummary total'!L$2+I9*J9*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
["Documentation of results in medical records",{"$f":"SUM(C10*D10*'BudgetSummary total'!L$3+F10*G10*'BudgetSummary total'!L$2+I10*J10*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
["Preparation for archiving",{"$f":"SUM(C11*D11*'BudgetSummary total'!L$3+F11*G11*'BudgetSummary total'!L$2+I11*J11*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,0,null,null,0,null,null,0]
["Archiving cost (additional cost if handled by site)*"]
[null,{"$f":"SUM(C13*D13*'BudgetSummary total'!L$3+F13*G13*'BudgetSummary total'!L$2+I13*J13*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D13/60)","v":0},null,null,{"$f":"SUM(G13/60)","v":0},null,null,{"$f":"SUM(J13/60)","v":0}]
[null,{"$f":"SUM(C14*D14*'BudgetSummary total'!L$3+F14*G14*'BudgetSummary total'!L$2+I14*J14*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D14/60)","v":0},null,null,{"$f":"SUM(G14/60)","v":0},null,null,{"$f":"SUM(J14/60)","v":0}]
[null,{"$f":"SUM(C15*D15*'BudgetSummary total'!L$3+F15*G15*'BudgetSummary total'!L$2+I15*J15*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D15/60)","v":0},null,null,{"$f":"SUM(G15/60)","v":0},null,null,{"$f":"SUM(J15/60)","v":0}]
[null,{"$f":"SUM(C16*D16*'BudgetSummary total'!L$3+F16*G16*'BudgetSummary total'!L$2+I16*J16*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D16/60)","v":0},null,null,{"$f":"SUM(G16/60)","v":0},null,null,{"$f":"SUM(J16/60)","v":0}]
[null,{"$f":"SUM(C17*D17*'BudgetSummary total'!L$3+F17*G17*'BudgetSummary total'!L$2+I17*J17*'BudgetSummary total'!L$4)/60","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(D17/60)","v":0},null,null,{"$f":"SUM(G17/60)","v":0},null,null,{"$f":"SUM(J17/60)","v":0}]
["Total costs for close out procedures excl OH",{"$f":"SUM(B6:B17)","v":{"v":0,"d":"0 kr"}},null,null,{"$f":"SUM(E6:E17)","v":0},null,null,{"$f":"SUM(H6:H17)","v":0},null,null,{"$f":"SUM(K6:K17)","v":0}]
["*See additional costs"]

{"sheet":"Additional costs","index":8,"n_rows":54,"n_cols":9,"rows_kept":54,"merged":[[0,1,0,6],[2,1,3,3],[2,4,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[4,1,4,3],[4,4,4,5],[5,1,5,3],[5,4,5,5],[6,1,6,3],[6,4,6,5],[7,1,7,3],[7,4,7,5],[8,1,8,3],[8,4,8,5],[9,1,9,3],[9,4,9,5],[10,1,10,3],[10,4,10,5],[11,1,11,3],[11,4,11,5],[12,1,12,3],[12,4,12,5],[13,1,13,3],[13,4,13,5],[14,1,14,3],[14,4,14,5],[15,1,15,3],[15,4,15,5],[16,1,16,3],[16,4,16,5],[17,1,17,3],[17,4,17,5],[18,1,18,3],[18,4,18,5],[19,1,19,3],[19,4,19,5],[20,1,20,3],[20,4,20,5],[21,1,21,3],[21,4,21,5],[22,1,22,3],[22,4,22,5],[23,1,23,3],[23,4,23,5],[24,1,24,3],[24,4,24,5],[25,1,25,3],[25,4,25,5],[26,1,26,3],[26,4,26,5],[27,1,27,3],[27,4,27,5],[28,1,28,3],[28,4,28,5],[29,1,29,3],[29,4,29,5],[30,1,30,3],[30,4,30,5],[31,1,31,3],[31,4,31,5],[32,1,32,3],[32,4,32,5],[33,1,33,3],[33,4,33,5],[34,1,34,3],[34,4,34,5],[35,1,35,3],[35,4,35,5],[36,1,36,3],[36,4,36,5],[37,1,37,3],[37,4,37,5],[38,1,38,3],[38,4,38,5],[39,1,39,3],[39,4,39,5],[40,1,40,3],[40,4,40,5],[41,1,41,3],[41,4,41,5],[42,1,42,3],[42,4,42,5],[43,1,43,3],[43,4,43,5],[44,1,44,3],[44,4,44,5],[45,1,45,3],[45,4,45,5],[46,1,46,3],[46,4,46,5],[47,1,47,3],[47,4,47,5],[48,1,48,3],[48,4,48,5],[49,1,49,3],[49,4,49,5],[50,1,50,3],[50,4,50,5],[51,1,51,3],[51,4,51,5],[52,1,52,3],[52,4,52,5],[53,1,53,3],[53,4,53,5]]}
[null,"Fyll i övriga kostnader i studien. Specificera gärna i \"comments\" hur kostnaden räknats fram (t.ex. i tid) för att underlätta omförhandling. \n*Vid eventuella kostnader som ska vidarefaktureras direkt och som undantas OH (ej applicerbart i alla landsting), ta bort rader i kolumnen \"cost incl OH\" eller hela kolumnen."]
[]
[null,"Additional Costs / invoiced items\n",null,null,"Cost exkl OH",null,"OH","Cost incl OH","Comment"]
[]
[null,"Screen Failure (per screen failure)",null,null,{"$f":"SUM('Study procedure cost'!C64:F64)","v":{"v":0,"d":"SEK 0"}},null,{"$f":"SUM(E5*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"$f":"SUM(E5+G5)","v":{"v":0,"d":"SEK 0"}}]
[null,"Unscheduled visit nurse (per visit)",{"$nulls":4},{"$f":"SUM(E6*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"$f":"SUM(E6+G6)","v":{"v":0,"d":"SEK 0"}}]
[null,"Unscheduled visit doctor (per visit)",{"$nulls":4},{"$f":"SUM(E7*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Telephone-screening (pre-screening) if per pre-screened patient",{"$nulls":4},{"$f":"SUM(E8*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"New Informed Consent (administrative fee per new IC)",{"$nulls":4},{"$f":"SUM(E9*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Amendment (administrative fee per new amendment)","Amendment","Amendment",null,null,{"$f":"SUM(E10*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"SAE (per reported SAE)",{"$nulls":4},{"$f":"SUM(E11*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Setting up and administration of side-agreements for outsorced services (per agreement)",{"$nulls":4},{"$f":"SUM(E12*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Audit or extra quality check (doctor hourly fee)",{"$nulls":4},{"$f":"SUM(E13*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Audit or extra quality check (nurse hourly fee)",{"$nulls":4},{"$f":"SUM(E14*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Examinations (eg. X-ray) (per examination)",{"$nulls":4},{"$f":"SUM(E15*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Equipment and Materials (pass-through)",{"$nulls":4},{"$f":"SUM(E16*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Travel expenses patients (per visit)","rese-ersättn","rese-ersättn",null,null,{"$f":"SUM(E17*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Loss of income patients incl social fees (pass-through)","loss of income","loss of income",null,null,{"$f":"SUM(E18*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Meals, eg. breakfast if fasting (per meal)","meals","meals",null,null,{"$f":"SUM(E19*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Subject reimbursement (healthy volunteers) incl. social fees (pass-trough)",{"$nulls":4},{"$f":"SUM(E20*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Archiving (pass-through)",{"$nulls":4},{"$f":"SUM(E21*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Advertising (per advertisment)",{"$nulls":4},{"$f":"SUM(E22*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Referral fees, recruitment (per referred subject included in study)",{"$nulls":4},{"$f":"SUM(E23*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Other outsourced servies ",{"$nulls":4},{"$f":"SUM(E24*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[null,"Administration fee (instead of OH if applicable)",{"$nulls":4},{"$f":"SUM(E25*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E26*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E27*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"$f":"SUM(E27+G27)","v":{"v":0,"d":"SEK 0"}}]
[{"$nulls":6},{"$f":"SUM(E28*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E29*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E30*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E31*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E32*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E33*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E34*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E35*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E36*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E37*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E38*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E39*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E40*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E41*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E42*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E43*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E44*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E45*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E46*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E47*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E48*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E49*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E50*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E51*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E52*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E53*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]
[{"$nulls":6},{"$f":"SUM(E54*'BudgetSummary total'!$K$14)","v":{"v":0,"d":"SEK 0"}},{"v":0,"d":"SEK 0"}]

{"sheet":"Blad1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0}