{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Dashboard","Takstutvikling","Prosjektdata","Prisvekst","Sammendrag","Sammendrag2","Scenarier","Renteforutsetninger","Ark1","trafikk_pivot","Trafikkkurver (2)","gennimsnittsin_pivot_ny","gennimsnittsin_pivot ","Gjennomsnittsinntekt","Gjennomsnittsinntekt_sum","Bommer","Takstvekst","Standarddata","Takstheving","Trafikkfremskivingsdata","Finansiering","Inntektsberegninger","Portefølje","Følsomhet","Utviklingsbaner_drivstoff","Bomsnitt1","Bomsnitt2","Bomsnitt3","Bomsnitt4","Bomsnitt5","Bomsnitt6","Bomsnitt7","Bomsnitt8","Miljoberegning","Versjonslog","Brukerveiledning","Differensierte_takster","Døgnfordelingskurver"],"not_rendered":{"charts":29,"images":44,"macros":1,"external_links":0,"defined_names":164,"comments":2,"pivot_tables":4},"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":"Dashboard","index":0,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,1,34,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"VLOOKUP(Versjonslog!D4,Versjonslog!B7:E14,2)","v":4},null,{"$f":"VLOOKUP(Versjonslog!D4,Versjonslog!B7:E14,3)","v":"2025-05-08"}]
[null,{"$f":"VLOOKUP(Versjonslog!D4,Versjonslog!B7:E14,4)","v":"Garantibehov beregnes"}]

{"sheet":"Takstutvikling","index":1,"n_rows":75,"n_cols":65,"rows_kept":75,"cut":false,"hidden":false,"merged":[[20,6,23,6],[15,6,19,6],[42,10,43,10],[6,53,6,55],[6,58,6,61],[6,62,6,64],[35,10,38,10],[6,10,8,10],[39,10,41,10],[2,10,5,10],[5,31,5,37],[5,40,5,46],[5,49,5,55],[5,58,5,64],[6,31,6,34],[6,35,6,37],[6,40,6,43],[6,44,6,46],[6,49,6,52]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Drivstoff",2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,"Personbil","Bensin",{"$f":"M36/(SUM(M$36:M$39)+SUM(M$43:M$44))","v":0.30175319479133828},0.21216923925027564,0.13476702508960572,7.1139087695093556E-2,3.0051395319203159E-2,1.0362476925658667E-2,4.173467490341109E-3,2.4952957539065698E-3]
[null,null,null,null,null,null,null,null,null,null,null,"Diesel",{"$f":"(M43+M37)/(SUM(M$36:M$39)+SUM(M$43:M$44))","v":0.66674749630204422},0.60382212421903714,0.43906810035842292,0.25635940329395535,0.11780571719831798,5.7140459808692735E-2,3.5102580525195763E-2,2.3930295344841691E-2,null,null,null,null,null,null,null,null,null,null,"Bruk",null,true,null,null,null,null,null,null,"NB2021"]
[null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",1.93748635999903E-2,0.10131844909959574,0.32311827956989247,0.57118220229369665,0.7756870407339761,0.88215304581305587,0.91940249168405608,0.93266792113229158,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(D13,Trafikkfremskivingsdata!$U$7:$CO$29,65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input",{"$f":"Bommer!E86","v":0},{"$f":"Bommer!E87","v":0},{"$f":"Bommer!E88","v":0},{"$f":"Bommer!E89","v":0},{"$f":"Bommer!E90","v":0},{"$f":"Bommer!E91","v":0},{"$f":"Bommer!E92","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Hybrid",{"$f":"M39/(SUM(M$36:M$39)+SUM(M$43:M$44))","v":1.2124445306627221E-2},8.2690187431091508E-2,0.10304659498207885,0.10131930671725446,7.645584674850274E-2,5.0344017452592718E-2,4.1321460300407016E-2,4.0906487768960158E-2,null,null,null,null,null,null,null,null,null,null,null,"Drivstoff",null,null,null,null,null,null,null,null,"Drivstoff",null,null,null,null,null,null,null,null,"Drivstoff",null,null,null,null,null,null,null,null,"Drivstoff"]
[null,"Innkrevingsstart",null,2023,null,null,null,null,null,null,"Tunge","Diesel",{"$f":"(M40/(SUM(M$40:M$42)))","v":1},1,0.95403295750216821,0.88458298230834032,0.82070707070707072,0.74906367041198507,0.66611157368859286,0.58847736625514402,null,null,null,null,null,null,null,null,null,null,null,"Personbil",null,null,null,"Tunge",null,null,null,null,"Personbil",null,null,null,"Tunge",null,null,null,null,"Personbil",null,null,null,"Tunge",null,null,null,null,"Personbil",null,null,null,"Tunge"]
[null,"Takstår",null,2022,null,null,null,null,null,null,null,"Elektrisk",0,0,4.3365134431916738E-2,0.10951979780960404,0.1611952861952862,0.22596754057428214,0.31723563696919233,0.39094650205761317,null,null,null,null,null,null,null,null,null,null,"År","Bensin","Diesel","Elektrisk","Hybrid","Diesel","Elektrisk","Hydrogen",null,"År","Bensin","Diesel","Elektrisk","Hybrid","Diesel","Elektrisk","Hydrogen",null,"År","Bensin","Diesel","Elektrisk","Hybrid","Diesel","Elektrisk","Hydrogen",null,"År","Bensin","Diesel","Elektrisk","Hybrid","Diesel","Elektrisk","Hydrogen"]
[null,"Gjennomsnittstakst",null,{"$f":"Miljoberegning!E37","v":9.600000000000005},null,null,null,null,null,null,null,"Hydrogen",0,0,2.6019080659150044E-3,5.8972198820556026E-3,1.8097643097643099E-2,2.4968789013732832E-2,1.665278934221482E-2,2.0576131687242798E-2,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"IF($AG$4=TRUE,AO9,AX9)","v":0.30175319479133828},0.66674749630204422,1.93748635999903E-2,1.2124445306627221E-2,1,0,0,null,2015,{"$f":"LOOKUP($AN9,$M$2:$T$2,$M$3:$T$3)","v":0.30175319479133828},{"$f":"LOOKUP($AN9,$M$2:$T$2,$M$4:$T$4)","v":0.66674749630204422},{"$f":"LOOKUP($AN9,$M$2:$T$2,$M$5:$T$5)","v":1.93748635999903E-2},{"$f":"LOOKUP($AN9,$M$2:$T$2,$M$6:$T$6)","v":1.2124445306627221E-2},{"$f":"LOOKUP($AN9,$M$2:$T$2,$M$7:$T$7)","v":1},{"$f":"LOOKUP($AN9,$M$2:$T$2,$M$8:$T$8)","v":0},{"$f":"LOOKUP($AN9,$M$2:$T$2,$M$9:$T$9)","v":0},null,2015,{"$f":"IF($AW9<Bommer!$E$77,0,IF($AW9=Bommer!$E$77,BG9,Takstutvikling!AX8))","v":0},{"$f":"IF($AW9<Bommer!$E$77,0,IF($AW9=Bommer!$E$77,BH9,Takstutvikling!AY8))","v":0},{"$f":"IF($AW9<Bommer!$E$77,0,IF($AW9=Bommer!$E$77,BI9,Takstutvikling!AZ8))","v":0},{"$f":"IF($AW9<Bommer!$E$77,0,IF($AW9=Bommer!$E$77,BJ9,Takstutvikling!BA8))","v":0},{"$f":"IF($AW9<Bommer!$E$77,0,IF($AW9=Bommer!$E$77,BK9,Takstutvikling!BB8))","v":0},{"$f":"IF($AW9<Bommer!$E$77,0,IF($AW9=Bommer!$E$77,BL9,Takstutvikling!BC8))","v":0},{"$f":"IF($AW9<Bommer!$E$77,0,IF($AW9=Bommer!$E$77,BM9,Takstutvikling!BD8))","v":0},null,2015,{"$f":"BG5*(SUM($BG$5:$BM$5/SUM($BG$5:$BJ$5)))","v":{"$error":"#DIV/0!"}},{"$f":"BH5*(SUM($BG$5:$BM$5/SUM($BG$5:$BJ$5)))","v":{"$error":"#DIV/0!"}},{"$f":"BI5*(SUM($BG$5:$BM$5/SUM($BG$5:$BJ$5)))","v":{"$error":"#DIV/0!"}},{"$f":"BJ5*(SUM($BG$5:$BM$5/SUM($BG$5:$BJ$5)))","v":{"$error":"#DIV/0!"}},{"$f":"BK5*(SUM($BG$5:$BM$5/SUM($BK$5:$BM$5)))","v":{"$error":"#DIV/0!"}},{"$f":"BL5*(SUM($BG$5:$BM$5/SUM($BK$5:$BM$5)))","v":{"$error":"#DIV/0!"}},{"$f":"BM5*(SUM($BG$5:$BM$5/SUM($BK$5:$BM$5)))","v":{"$error":"#DIV/0!"}}]
[null,null,null,8.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"IF($AG$4=TRUE,AO10,AX10)","v":0.28383640368312574},0.65416242188544282,3.5763580699911389E-2,2.6237593731520077E-2,1,0,0,null,2016,{"$f":"AO9+(AO$14-AO$9)/5","v":0.28383640368312574},{"$f":"AP9+(AP$14-AP$9)/5","v":0.65416242188544282},3.5763580699911389E-2,2.6237593731520077E-2,1,0,0,null,2016,{"$f":"IF($AW10<Bommer!$E$77,0,IF($AW10=Bommer!$E$77,BG10,Takstutvikling!AX9))","v":0},{"$f":"IF($AW10<Bommer!$E$77,0,IF($AW10=Bommer!$E$77,BH10,Takstutvikling!AY9))","v":0},{"$f":"IF($AW10<Bommer!$E$77,0,IF($AW10=Bommer!$E$77,BI10,Takstutvikling!AZ9))","v":0},{"$f":"IF($AW10<Bommer!$E$77,0,IF($AW10=Bommer!$E$77,BJ10,Takstutvikling!BA9))","v":0},{"$f":"IF($AW10<Bommer!$E$77,0,IF($AW10=Bommer!$E$77,BK10,Takstutvikling!BB9))","v":0},{"$f":"IF($AW10<Bommer!$E$77,0,IF($AW10=Bommer!$E$77,BL10,Takstutvikling!BC9))","v":0},{"$f":"IF($AW10<Bommer!$E$77,0,IF($AW10=Bommer!$E$77,BM10,Takstutvikling!BD9))","v":0},null,2016,{"$f":"BG9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Trafikk",null,{"$f":"Sum_trafikk","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"IF($AG$4=TRUE,AO11,AX11)","v":0.2659196125749132},0.64157734746884143,5.2152297799832478E-2,4.0350742156412933E-2,1,0,0,null,2017,{"$f":"AO10+(AO$14-AO$9)/5","v":0.2659196125749132},0.64157734746884143,5.2152297799832478E-2,4.0350742156412933E-2,1,0,0,null,2017,{"$f":"IF($AW11<Bommer!$E$77,0,IF($AW11=Bommer!$E$77,BG11,Takstutvikling!AX10))","v":0},{"$f":"IF($AW11<Bommer!$E$77,0,IF($AW11=Bommer!$E$77,BH11,Takstutvikling!AY10))","v":0},{"$f":"IF($AW11<Bommer!$E$77,0,IF($AW11=Bommer!$E$77,BI11,Takstutvikling!AZ10))","v":0},{"$f":"IF($AW11<Bommer!$E$77,0,IF($AW11=Bommer!$E$77,BJ11,Takstutvikling!BA10))","v":0},{"$f":"IF($AW11<Bommer!$E$77,0,IF($AW11=Bommer!$E$77,BK11,Takstutvikling!BB10))","v":0},{"$f":"IF($AW11<Bommer!$E$77,0,IF($AW11=Bommer!$E$77,BL11,Takstutvikling!BC10))","v":0},{"$f":"IF($AW11<Bommer!$E$77,0,IF($AW11=Bommer!$E$77,BM11,Takstutvikling!BD10))","v":0},null,2017,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"År for trafikk",null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,0.24800282146670066,0.62899227305224004,6.8541014899753561E-2,5.4463890581305789E-2,1,0,0,null,2018,{"$f":"AO11+(AO$14-AO$9)/5","v":0.24800282146670066},0.62899227305224004,6.8541014899753561E-2,5.4463890581305789E-2,1,0,0,null,2018,{"$f":"IF($AW12<Bommer!$E$77,0,IF($AW12=Bommer!$E$77,BG12,Takstutvikling!AX11))","v":0},{"$f":"IF($AW12<Bommer!$E$77,0,IF($AW12=Bommer!$E$77,BH12,Takstutvikling!AY11))","v":0},{"$f":"IF($AW12<Bommer!$E$77,0,IF($AW12=Bommer!$E$77,BI12,Takstutvikling!AZ11))","v":0},{"$f":"IF($AW12<Bommer!$E$77,0,IF($AW12=Bommer!$E$77,BJ12,Takstutvikling!BA11))","v":0},{"$f":"IF($AW12<Bommer!$E$77,0,IF($AW12=Bommer!$E$77,BK12,Takstutvikling!BB11))","v":0},{"$f":"IF($AW12<Bommer!$E$77,0,IF($AW12=Bommer!$E$77,BL12,Takstutvikling!BC11))","v":0},{"$f":"IF($AW12<Bommer!$E$77,0,IF($AW12=Bommer!$E$77,BM12,Takstutvikling!BD11))","v":0},null,2018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Trafikkvekst",null,"Egen 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,0.23008603035848813,0.61640719863563864,8.4929731999674657E-2,6.8577039006198645E-2,1,0,0,null,2019,{"$f":"AO12+(AO$14-AO$9)/5","v":0.23008603035848813},0.61640719863563864,8.4929731999674657E-2,6.8577039006198645E-2,1,0,0,null,2019,{"$f":"IF($AW13<Bommer!$E$77,0,IF($AW13=Bommer!$E$77,BG13,Takstutvikling!AX12))","v":0},{"$f":"IF($AW13<Bommer!$E$77,0,IF($AW13=Bommer!$E$77,BH13,Takstutvikling!AY12))","v":0},{"$f":"IF($AW13<Bommer!$E$77,0,IF($AW13=Bommer!$E$77,BI13,Takstutvikling!AZ12))","v":0},{"$f":"IF($AW13<Bommer!$E$77,0,IF($AW13=Bommer!$E$77,BJ13,Takstutvikling!BA12))","v":0},{"$f":"IF($AW13<Bommer!$E$77,0,IF($AW13=Bommer!$E$77,BK13,Takstutvikling!BB12))","v":0},{"$f":"IF($AW13<Bommer!$E$77,0,IF($AW13=Bommer!$E$77,BL13,Takstutvikling!BC12))","v":0},{"$f":"IF($AW13<Bommer!$E$77,0,IF($AW13=Bommer!$E$77,BM13,Takstutvikling!BD12))","v":0},null,2019,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,2020,0.21216923925027564,0.60382212421903714,0.10131844909959574,8.2690187431091508E-2,1,0,0,null,2020,{"$f":"LOOKUP($AN14,$M$2:$T$2,$M$3:$T$3)","v":0.21216923925027564},{"$f":"LOOKUP($AN14,$M$2:$T$2,$M$4:$T$4)","v":0.60382212421903714},{"$f":"LOOKUP($AN14,$M$2:$T$2,$M$5:$T$5)","v":0.10131844909959574},{"$f":"LOOKUP($AN14,$M$2:$T$2,$M$6:$T$6)","v":8.2690187431091508E-2},{"$f":"LOOKUP($AN14,$M$2:$T$2,$M$7:$T$7)","v":1},{"$f":"LOOKUP($AN14,$M$2:$T$2,$M$8:$T$8)","v":0},{"$f":"LOOKUP($AN14,$M$2:$T$2,$M$9:$T$9)","v":0},null,2020,{"$f":"IF($AW14<Bommer!$E$77,0,IF($AW14=Bommer!$E$77,BG14,Takstutvikling!AX13))","v":0},{"$f":"IF($AW14<Bommer!$E$77,0,IF($AW14=Bommer!$E$77,BH14,Takstutvikling!AY13))","v":0},{"$f":"IF($AW14<Bommer!$E$77,0,IF($AW14=Bommer!$E$77,BI14,Takstutvikling!AZ13))","v":0},{"$f":"IF($AW14<Bommer!$E$77,0,IF($AW14=Bommer!$E$77,BJ14,Takstutvikling!BA13))","v":0},{"$f":"IF($AW14<Bommer!$E$77,0,IF($AW14=Bommer!$E$77,BK14,Takstutvikling!BB13))","v":0},{"$f":"IF($AW14<Bommer!$E$77,0,IF($AW14=Bommer!$E$77,BL14,Takstutvikling!BC13))","v":0},{"$f":"IF($AW14<Bommer!$E$77,0,IF($AW14=Bommer!$E$77,BM14,Takstutvikling!BD13))","v":0},null,2020,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kjøretøytype","Takstforhold","Andeler","Brikkeandeler","Svinn","Timesregel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,0.19668879641814166,0.57087131944691427,0.1456784151936551,8.6761468941288972E-2,0.9908065915004336,8.6730268863833473E-3,5.2038161318300089E-4,null,2021,{"$f":"AO14+(AO$19-AO$14)/5","v":0.19668879641814166},{"$f":"AP14+(AP$19-AP$14)/5","v":0.57087131944691427},0.1456784151936551,8.6761468941288972E-2,0.9908065915004336,8.6730268863833473E-3,5.2038161318300089E-4,null,2021,{"$f":"IF($AW15<Bommer!$E$77,0,IF($AW15=Bommer!$E$77,BG15,Takstutvikling!AX14))","v":0},{"$f":"IF($AW15<Bommer!$E$77,0,IF($AW15=Bommer!$E$77,BH15,Takstutvikling!AY14))","v":0},{"$f":"IF($AW15<Bommer!$E$77,0,IF($AW15=Bommer!$E$77,BI15,Takstutvikling!AZ14))","v":0},{"$f":"IF($AW15<Bommer!$E$77,0,IF($AW15=Bommer!$E$77,BJ15,Takstutvikling!BA14))","v":0},{"$f":"IF($AW15<Bommer!$E$77,0,IF($AW15=Bommer!$E$77,BK15,Takstutvikling!BB14))","v":0},{"$f":"IF($AW15<Bommer!$E$77,0,IF($AW15=Bommer!$E$77,BL15,Takstutvikling!BC14))","v":0},{"$f":"IF($AW15<Bommer!$E$77,0,IF($AW15=Bommer!$E$77,BM15,Takstutvikling!BD14))","v":0},null,2021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin",1,0.21,0.8,0.04,0.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,0.18120835358600768,0.53792051467479141,0.19003838128771444,9.0832750451486435E-2,0.9816131830008672,1.7346053772766695E-2,1.0407632263660018E-3,null,2022,{"$f":"AO15+(AO$19-AO$14)/5","v":0.18120835358600768},0.53792051467479141,0.19003838128771444,9.0832750451486435E-2,0.9816131830008672,1.7346053772766695E-2,1.0407632263660018E-3,null,2022,{"$f":"IF($AW16<Bommer!$E$77,0,IF($AW16=Bommer!$E$77,BG16,Takstutvikling!AX15))","v":0},{"$f":"IF($AW16<Bommer!$E$77,0,IF($AW16=Bommer!$E$77,BH16,Takstutvikling!AY15))","v":0},{"$f":"IF($AW16<Bommer!$E$77,0,IF($AW16=Bommer!$E$77,BI16,Takstutvikling!AZ15))","v":0},{"$f":"IF($AW16<Bommer!$E$77,0,IF($AW16=Bommer!$E$77,BJ16,Takstutvikling!BA15))","v":0},{"$f":"IF($AW16<Bommer!$E$77,0,IF($AW16=Bommer!$E$77,BK16,Takstutvikling!BB15))","v":0},{"$f":"IF($AW16<Bommer!$E$77,0,IF($AW16=Bommer!$E$77,BL16,Takstutvikling!BC15))","v":0},{"$f":"IF($AW16<Bommer!$E$77,0,IF($AW16=Bommer!$E$77,BM16,Takstutvikling!BD15))","v":0},null,2022,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",1,0.6,0.8,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,0.16572791075387369,0.50496970990266854,0.23439834738177379,9.4904031961683899E-2,0.97241977450130079,2.601908065915004E-2,1.5611448395490028E-3,null,2023,{"$f":"AO16+(AO$19-AO$14)/5","v":0.16572791075387369},0.50496970990266854,0.23439834738177379,9.4904031961683899E-2,0.97241977450130079,2.601908065915004E-2,1.5611448395490028E-3,null,2023,{"$f":"IF($AW17<Bommer!$E$77,0,IF($AW17=Bommer!$E$77,BG17,Takstutvikling!AX16))","v":0},{"$f":"IF($AW17<Bommer!$E$77,0,IF($AW17=Bommer!$E$77,BH17,Takstutvikling!AY16))","v":0},{"$f":"IF($AW17<Bommer!$E$77,0,IF($AW17=Bommer!$E$77,BI17,Takstutvikling!AZ16))","v":0},{"$f":"IF($AW17<Bommer!$E$77,0,IF($AW17=Bommer!$E$77,BJ17,Takstutvikling!BA16))","v":0},{"$f":"IF($AW17<Bommer!$E$77,0,IF($AW17=Bommer!$E$77,BK17,Takstutvikling!BB16))","v":0},{"$f":"IF($AW17<Bommer!$E$77,0,IF($AW17=Bommer!$E$77,BL17,Takstutvikling!BC16))","v":0},{"$f":"IF($AW17<Bommer!$E$77,0,IF($AW17=Bommer!$E$77,BM17,Takstutvikling!BD16))","v":0},null,2023,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",0.5,0.1,0.8,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,0.15024746792173971,0.47201890513054567,0.27875831347583313,9.8975313471881363E-2,0.96322636600173439,3.4692107545533389E-2,2.0815264527320036E-3,null,2024,{"$f":"AO17+(AO$19-AO$14)/5","v":0.15024746792173971},0.47201890513054567,0.27875831347583313,9.8975313471881363E-2,0.96322636600173439,3.4692107545533389E-2,2.0815264527320036E-3,null,2024,{"$f":"IF($AW18<Bommer!$E$77,0,IF($AW18=Bommer!$E$77,BG18,Takstutvikling!AX17))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW18<Bommer!$E$77,0,IF($AW18=Bommer!$E$77,BH18,Takstutvikling!AY17))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW18<Bommer!$E$77,0,IF($AW18=Bommer!$E$77,BI18,Takstutvikling!AZ17))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW18<Bommer!$E$77,0,IF($AW18=Bommer!$E$77,BJ18,Takstutvikling!BA17))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW18<Bommer!$E$77,0,IF($AW18=Bommer!$E$77,BK18,Takstutvikling!BB17))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW18<Bommer!$E$77,0,IF($AW18=Bommer!$E$77,BL18,Takstutvikling!BC17))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW18<Bommer!$E$77,0,IF($AW18=Bommer!$E$77,BM18,Takstutvikling!BD17))","v":{"$error":"#DIV/0!"}},null,2024,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takkstgruppe 1- kefir",0,0,0.8,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0.13476702508960572,0.43906810035842292,0.32311827956989247,0.10304659498207885,0.95403295750216821,4.3365134431916738E-2,2.6019080659150044E-3,null,2025,{"$f":"LOOKUP($AN19,$M$2:$T$2,$M$3:$T$3)","v":0.13476702508960572},{"$f":"LOOKUP($AN19,$M$2:$T$2,$M$4:$T$4)","v":0.43906810035842292},{"$f":"LOOKUP($AN19,$M$2:$T$2,$M$5:$T$5)","v":0.32311827956989247},{"$f":"LOOKUP($AN19,$M$2:$T$2,$M$6:$T$6)","v":0.10304659498207885},{"$f":"LOOKUP($AN19,$M$2:$T$2,$M$7:$T$7)","v":0.95403295750216821},{"$f":"LOOKUP($AN19,$M$2:$T$2,$M$8:$T$8)","v":4.3365134431916738E-2},{"$f":"LOOKUP($AN19,$M$2:$T$2,$M$9:$T$9)","v":2.6019080659150044E-3},null,2025,{"$f":"IF($AW19<Bommer!$E$77,0,IF($AW19=Bommer!$E$77,BG19,Takstutvikling!AX18))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW19<Bommer!$E$77,0,IF($AW19=Bommer!$E$77,BH19,Takstutvikling!AY18))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW19<Bommer!$E$77,0,IF($AW19=Bommer!$E$77,BI19,Takstutvikling!AZ18))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW19<Bommer!$E$77,0,IF($AW19=Bommer!$E$77,BJ19,Takstutvikling!BA18))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW19<Bommer!$E$77,0,IF($AW19=Bommer!$E$77,BK19,Takstutvikling!BB18))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW19<Bommer!$E$77,0,IF($AW19=Bommer!$E$77,BL19,Takstutvikling!BC18))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW19<Bommer!$E$77,0,IF($AW19=Bommer!$E$77,BM19,Takstutvikling!BD18))","v":{"$error":"#DIV/0!"}},null,2025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",0.5,0.08,0.8,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,0.1220414376107033,0.4025263609455294,0.37273106411465329,0.10270113732911397,0.94014296246340268,5.6596067107454198E-2,3.260970429143124E-3,null,2026,{"$f":"AO19+(AO$24-AO$19)/5","v":0.1220414376107033},{"$f":"AP19+(AP$24-AP$19)/5","v":0.4025263609455294},0.37273106411465329,0.10270113732911397,0.94014296246340268,5.6596067107454198E-2,3.260970429143124E-3,null,2026,{"$f":"IF($AW20<Bommer!$E$77,0,IF($AW20=Bommer!$E$77,BG20,Takstutvikling!AX19))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW20<Bommer!$E$77,0,IF($AW20=Bommer!$E$77,BH20,Takstutvikling!AY19))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW20<Bommer!$E$77,0,IF($AW20=Bommer!$E$77,BI20,Takstutvikling!AZ19))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW20<Bommer!$E$77,0,IF($AW20=Bommer!$E$77,BJ20,Takstutvikling!BA19))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW20<Bommer!$E$77,0,IF($AW20=Bommer!$E$77,BK20,Takstutvikling!BB19))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW20<Bommer!$E$77,0,IF($AW20=Bommer!$E$77,BL20,Takstutvikling!BC19))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW20<Bommer!$E$77,0,IF($AW20=Bommer!$E$77,BM20,Takstutvikling!BD19))","v":{"$error":"#DIV/0!"}},null,2026,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",2,1,0,0.04,0.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0.10931585013180087,0.36598462153263589,0.4223438486594141,0.10235567967614909,0.92625296742463714,6.9826999782991658E-2,3.9200327923712436E-3,null,2027,{"$f":"AO20+(AO$24-AO$19)/5","v":0.10931585013180087},0.36598462153263589,0.4223438486594141,0.10235567967614909,0.92625296742463714,6.9826999782991658E-2,3.9200327923712436E-3,null,2027,{"$f":"IF($AW21<Bommer!$E$77,0,IF($AW21=Bommer!$E$77,BG21,Takstutvikling!AX20))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW21<Bommer!$E$77,0,IF($AW21=Bommer!$E$77,BH21,Takstutvikling!AY20))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW21<Bommer!$E$77,0,IF($AW21=Bommer!$E$77,BI21,Takstutvikling!AZ20))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW21<Bommer!$E$77,0,IF($AW21=Bommer!$E$77,BJ21,Takstutvikling!BA20))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW21<Bommer!$E$77,0,IF($AW21=Bommer!$E$77,BK21,Takstutvikling!BB20))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW21<Bommer!$E$77,0,IF($AW21=Bommer!$E$77,BL21,Takstutvikling!BC20))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW21<Bommer!$E$77,0,IF($AW21=Bommer!$E$77,BM21,Takstutvikling!BD20))","v":{"$error":"#DIV/0!"}},null,2027,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",1,0,0,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,9.659026265289844E-2,0.32944288211974238,0.47195663320417491,0.1020102220231842,0.91236297238587161,8.3057932458529118E-2,4.5790951555993633E-3,null,2028,{"$f":"AO21+(AO$24-AO$19)/5","v":9.659026265289844E-2},0.32944288211974238,0.47195663320417491,0.1020102220231842,0.91236297238587161,8.3057932458529118E-2,4.5790951555993633E-3,null,2028,{"$f":"IF($AW22<Bommer!$E$77,0,IF($AW22=Bommer!$E$77,BG22,Takstutvikling!AX21))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW22<Bommer!$E$77,0,IF($AW22=Bommer!$E$77,BH22,Takstutvikling!AY21))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW22<Bommer!$E$77,0,IF($AW22=Bommer!$E$77,BI22,Takstutvikling!AZ21))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW22<Bommer!$E$77,0,IF($AW22=Bommer!$E$77,BJ22,Takstutvikling!BA21))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW22<Bommer!$E$77,0,IF($AW22=Bommer!$E$77,BK22,Takstutvikling!BB21))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW22<Bommer!$E$77,0,IF($AW22=Bommer!$E$77,BL22,Takstutvikling!BC21))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW22<Bommer!$E$77,0,IF($AW22=Bommer!$E$77,BM22,Takstutvikling!BD21))","v":{"$error":"#DIV/0!"}},null,2028,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",1.5,0,0,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,8.3864675173996012E-2,0.29290114270684886,0.52156941774893573,0.10166476437021932,0.89847297734710607,9.6288865134066579E-2,5.2381575188274829E-3,null,2029,{"$f":"AO22+(AO$24-AO$19)/5","v":8.3864675173996012E-2},0.29290114270684886,0.52156941774893573,0.10166476437021932,0.89847297734710607,9.6288865134066579E-2,5.2381575188274829E-3,null,2029,{"$f":"IF($AW23<Bommer!$E$77,0,IF($AW23=Bommer!$E$77,BG23,Takstutvikling!AX22))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW23<Bommer!$E$77,0,IF($AW23=Bommer!$E$77,BH23,Takstutvikling!AY22))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW23<Bommer!$E$77,0,IF($AW23=Bommer!$E$77,BI23,Takstutvikling!AZ22))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW23<Bommer!$E$77,0,IF($AW23=Bommer!$E$77,BJ23,Takstutvikling!BA22))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW23<Bommer!$E$77,0,IF($AW23=Bommer!$E$77,BK23,Takstutvikling!BB22))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW23<Bommer!$E$77,0,IF($AW23=Bommer!$E$77,BL23,Takstutvikling!BC22))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW23<Bommer!$E$77,0,IF($AW23=Bommer!$E$77,BM23,Takstutvikling!BD22))","v":{"$error":"#DIV/0!"}},null,2029,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2- Miljøkategori 4",0,0,0,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,7.1139087695093556E-2,0.25635940329395535,0.57118220229369665,0.10131930671725446,0.88458298230834032,0.10951979780960404,5.8972198820556026E-3,null,2030,{"$f":"LOOKUP($AN24,$M$2:$T$2,$M$3:$T$3)","v":7.1139087695093556E-2},{"$f":"LOOKUP($AN24,$M$2:$T$2,$M$4:$T$4)","v":0.25635940329395535},{"$f":"LOOKUP($AN24,$M$2:$T$2,$M$5:$T$5)","v":0.57118220229369665},{"$f":"LOOKUP($AN24,$M$2:$T$2,$M$6:$T$6)","v":0.10131930671725446},{"$f":"LOOKUP($AN24,$M$2:$T$2,$M$7:$T$7)","v":0.88458298230834032},{"$f":"LOOKUP($AN24,$M$2:$T$2,$M$8:$T$8)","v":0.10951979780960404},{"$f":"LOOKUP($AN24,$M$2:$T$2,$M$9:$T$9)","v":5.8972198820556026E-3},null,2030,{"$f":"IF($AW24<Bommer!$E$77,0,IF($AW24=Bommer!$E$77,BG24,Takstutvikling!AX23))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW24<Bommer!$E$77,0,IF($AW24=Bommer!$E$77,BH24,Takstutvikling!AY23))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW24<Bommer!$E$77,0,IF($AW24=Bommer!$E$77,BI24,Takstutvikling!AZ23))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW24<Bommer!$E$77,0,IF($AW24=Bommer!$E$77,BJ24,Takstutvikling!BA23))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW24<Bommer!$E$77,0,IF($AW24=Bommer!$E$77,BK24,Takstutvikling!BB23))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW24<Bommer!$E$77,0,IF($AW24=Bommer!$E$77,BL24,Takstutvikling!BC23))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW24<Bommer!$E$77,0,IF($AW24=Bommer!$E$77,BM24,Takstutvikling!BD23))","v":{"$error":"#DIV/0!"}},null,2030,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,6.2921549219915482E-2,0.22864866607482787,0.6120831699817525,9.6346614723504115E-2,0.87180779998808644,0.11985489548674047,8.3373045251731014E-3,null,2031,{"$f":"AO24+(AO$29-AO$24)/5","v":6.2921549219915482E-2},{"$f":"AP24+(AP$29-AP$24)/5","v":0.22864866607482787},0.6120831699817525,9.6346614723504115E-2,0.87180779998808644,0.11985489548674047,8.3373045251731014E-3,null,2031,{"$f":"IF($AW25<Bommer!$E$77,0,IF($AW25=Bommer!$E$77,BG25,Takstutvikling!AX24))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW25<Bommer!$E$77,0,IF($AW25=Bommer!$E$77,BH25,Takstutvikling!AY24))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW25<Bommer!$E$77,0,IF($AW25=Bommer!$E$77,BI25,Takstutvikling!AZ24))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW25<Bommer!$E$77,0,IF($AW25=Bommer!$E$77,BJ25,Takstutvikling!BA24))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW25<Bommer!$E$77,0,IF($AW25=Bommer!$E$77,BK25,Takstutvikling!BB24))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW25<Bommer!$E$77,0,IF($AW25=Bommer!$E$77,BL25,Takstutvikling!BC24))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW25<Bommer!$E$77,0,IF($AW25=Bommer!$E$77,BM25,Takstutvikling!BD24))","v":{"$error":"#DIV/0!"}},null,2031,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,5.4704010744737401E-2,0.20093792885570039,0.65298413766980834,9.1373922729753768E-2,0.85903261766783257,0.13018999316387692,1.07773891682906E-2,null,2032,{"$f":"AO25+(AO$29-AO$24)/5","v":5.4704010744737401E-2},0.20093792885570039,0.65298413766980834,9.1373922729753768E-2,0.85903261766783257,0.13018999316387692,1.07773891682906E-2,null,2032,{"$f":"IF($AW26<Bommer!$E$77,0,IF($AW26=Bommer!$E$77,BG26,Takstutvikling!AX25))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW26<Bommer!$E$77,0,IF($AW26=Bommer!$E$77,BH26,Takstutvikling!AY25))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW26<Bommer!$E$77,0,IF($AW26=Bommer!$E$77,BI26,Takstutvikling!AZ25))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW26<Bommer!$E$77,0,IF($AW26=Bommer!$E$77,BJ26,Takstutvikling!BA25))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW26<Bommer!$E$77,0,IF($AW26=Bommer!$E$77,BK26,Takstutvikling!BB25))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW26<Bommer!$E$77,0,IF($AW26=Bommer!$E$77,BL26,Takstutvikling!BC25))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW26<Bommer!$E$77,0,IF($AW26=Bommer!$E$77,BM26,Takstutvikling!BD25))","v":{"$error":"#DIV/0!"}},null,2032,{"$f":"BG25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,2033,4.648647226955932E-2,0.17322719163657291,0.69388510535786418,8.640123073600342E-2,0.84625743534757869,0.14052509084101333,1.3217473811408099E-2,null,2033,{"$f":"AO26+(AO$29-AO$24)/5","v":4.648647226955932E-2},0.17322719163657291,0.69388510535786418,8.640123073600342E-2,0.84625743534757869,0.14052509084101333,1.3217473811408099E-2,null,2033,{"$f":"IF($AW27<Bommer!$E$77,0,IF($AW27=Bommer!$E$77,BG27,Takstutvikling!AX26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW27<Bommer!$E$77,0,IF($AW27=Bommer!$E$77,BH27,Takstutvikling!AY26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW27<Bommer!$E$77,0,IF($AW27=Bommer!$E$77,BI27,Takstutvikling!AZ26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW27<Bommer!$E$77,0,IF($AW27=Bommer!$E$77,BJ27,Takstutvikling!BA26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW27<Bommer!$E$77,0,IF($AW27=Bommer!$E$77,BK27,Takstutvikling!BB26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW27<Bommer!$E$77,0,IF($AW27=Bommer!$E$77,BL27,Takstutvikling!BC26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW27<Bommer!$E$77,0,IF($AW27=Bommer!$E$77,BM27,Takstutvikling!BD26))","v":{"$error":"#DIV/0!"}},null,2033,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,3.8268933794381239E-2,0.14551645441744543,0.73478607304592003,8.1428538742253073E-2,0.83348225302732482,0.15086018851814975,1.56575584545256E-2,null,2034,{"$f":"AO27+(AO$29-AO$24)/5","v":3.8268933794381239E-2},0.14551645441744543,0.73478607304592003,8.1428538742253073E-2,0.83348225302732482,0.15086018851814975,1.56575584545256E-2,null,2034,{"$f":"IF($AW28<Bommer!$E$77,0,IF($AW28=Bommer!$E$77,BG28,Takstutvikling!AX27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW28<Bommer!$E$77,0,IF($AW28=Bommer!$E$77,BH28,Takstutvikling!AY27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW28<Bommer!$E$77,0,IF($AW28=Bommer!$E$77,BI28,Takstutvikling!AZ27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW28<Bommer!$E$77,0,IF($AW28=Bommer!$E$77,BJ28,Takstutvikling!BA27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW28<Bommer!$E$77,0,IF($AW28=Bommer!$E$77,BK28,Takstutvikling!BB27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW28<Bommer!$E$77,0,IF($AW28=Bommer!$E$77,BL28,Takstutvikling!BC27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW28<Bommer!$E$77,0,IF($AW28=Bommer!$E$77,BM28,Takstutvikling!BD27))","v":{"$error":"#DIV/0!"}},null,2034,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,3.0051395319203159E-2,0.11780571719831798,0.7756870407339761,7.645584674850274E-2,0.82070707070707072,0.1611952861952862,1.8097643097643099E-2,null,2035,{"$f":"LOOKUP($AN29,$M$2:$T$2,$M$3:$T$3)","v":3.0051395319203159E-2},{"$f":"LOOKUP($AN29,$M$2:$T$2,$M$4:$T$4)","v":0.11780571719831798},{"$f":"LOOKUP($AN29,$M$2:$T$2,$M$5:$T$5)","v":0.7756870407339761},{"$f":"LOOKUP($AN29,$M$2:$T$2,$M$6:$T$6)","v":7.645584674850274E-2},{"$f":"LOOKUP($AN29,$M$2:$T$2,$M$7:$T$7)","v":0.82070707070707072},{"$f":"LOOKUP($AN29,$M$2:$T$2,$M$8:$T$8)","v":0.1611952861952862},{"$f":"LOOKUP($AN29,$M$2:$T$2,$M$9:$T$9)","v":1.8097643097643099E-2},null,2035,{"$f":"IF($AW29<Bommer!$E$77,0,IF($AW29=Bommer!$E$77,BG29,Takstutvikling!AX28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW29<Bommer!$E$77,0,IF($AW29=Bommer!$E$77,BH29,Takstutvikling!AY28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW29<Bommer!$E$77,0,IF($AW29=Bommer!$E$77,BI29,Takstutvikling!AZ28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW29<Bommer!$E$77,0,IF($AW29=Bommer!$E$77,BJ29,Takstutvikling!BA28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW29<Bommer!$E$77,0,IF($AW29=Bommer!$E$77,BK29,Takstutvikling!BB28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW29<Bommer!$E$77,0,IF($AW29=Bommer!$E$77,BL29,Takstutvikling!BC28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW29<Bommer!$E$77,0,IF($AW29=Bommer!$E$77,BM29,Takstutvikling!BD28))","v":{"$error":"#DIV/0!"}},null,2035,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,2.611361164049426E-2,0.10567266572039292,0.7969802417497921,7.123348088932073E-2,0.80637839064805361,0.17414973707108539,1.9471872280861044E-2,null,2036,{"$f":"AO29+(AO$34-AO$29)/5","v":2.611361164049426E-2},{"$f":"AP29+(AP$34-AP$29)/5","v":0.10567266572039292},0.7969802417497921,7.123348088932073E-2,0.80637839064805361,0.17414973707108539,1.9471872280861044E-2,null,2036,{"$f":"IF($AW30<Bommer!$E$77,0,IF($AW30=Bommer!$E$77,BG30,Takstutvikling!AX29))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW30<Bommer!$E$77,0,IF($AW30=Bommer!$E$77,BH30,Takstutvikling!AY29))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW30<Bommer!$E$77,0,IF($AW30=Bommer!$E$77,BI30,Takstutvikling!AZ29))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW30<Bommer!$E$77,0,IF($AW30=Bommer!$E$77,BJ30,Takstutvikling!BA29))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW30<Bommer!$E$77,0,IF($AW30=Bommer!$E$77,BK30,Takstutvikling!BB29))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW30<Bommer!$E$77,0,IF($AW30=Bommer!$E$77,BL30,Takstutvikling!BC29))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW30<Bommer!$E$77,0,IF($AW30=Bommer!$E$77,BM30,Takstutvikling!BD29))","v":{"$error":"#DIV/0!"}},null,2036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2.2175827961785362E-2,9.3539614242467872E-2,0.81827344276560809,6.601111503013872E-2,0.7920497105890365,0.18710418794688458,2.0846101464078989E-2,null,2037,{"$f":"AO30+(AO$34-AO$29)/5","v":2.2175827961785362E-2},9.3539614242467872E-2,0.81827344276560809,6.601111503013872E-2,0.7920497105890365,0.18710418794688458,2.0846101464078989E-2,null,2037,{"$f":"IF($AW31<Bommer!$E$77,0,IF($AW31=Bommer!$E$77,BG31,Takstutvikling!AX30))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW31<Bommer!$E$77,0,IF($AW31=Bommer!$E$77,BH31,Takstutvikling!AY30))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW31<Bommer!$E$77,0,IF($AW31=Bommer!$E$77,BI31,Takstutvikling!AZ30))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW31<Bommer!$E$77,0,IF($AW31=Bommer!$E$77,BJ31,Takstutvikling!BA30))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW31<Bommer!$E$77,0,IF($AW31=Bommer!$E$77,BK31,Takstutvikling!BB30))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW31<Bommer!$E$77,0,IF($AW31=Bommer!$E$77,BL31,Takstutvikling!BC30))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW31<Bommer!$E$77,0,IF($AW31=Bommer!$E$77,BM31,Takstutvikling!BD30))","v":{"$error":"#DIV/0!"}},null,2037,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,1.8238044283076463E-2,8.140656276454282E-2,0.83956664378142409,6.0788749170956717E-2,0.7777210305300194,0.20005863882268377,2.2220330647296935E-2,null,2038,{"$f":"AO31+(AO$34-AO$29)/5","v":1.8238044283076463E-2},8.140656276454282E-2,0.83956664378142409,6.0788749170956717E-2,0.7777210305300194,0.20005863882268377,2.2220330647296935E-2,null,2038,{"$f":"IF($AW32<Bommer!$E$77,0,IF($AW32=Bommer!$E$77,BG32,Takstutvikling!AX31))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW32<Bommer!$E$77,0,IF($AW32=Bommer!$E$77,BH32,Takstutvikling!AY31))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW32<Bommer!$E$77,0,IF($AW32=Bommer!$E$77,BI32,Takstutvikling!AZ31))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW32<Bommer!$E$77,0,IF($AW32=Bommer!$E$77,BJ32,Takstutvikling!BA31))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW32<Bommer!$E$77,0,IF($AW32=Bommer!$E$77,BK32,Takstutvikling!BB31))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW32<Bommer!$E$77,0,IF($AW32=Bommer!$E$77,BL32,Takstutvikling!BC31))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW32<Bommer!$E$77,0,IF($AW32=Bommer!$E$77,BM32,Takstutvikling!BD31))","v":{"$error":"#DIV/0!"}},null,2038,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,1.4300260604367565E-2,6.9273511286617767E-2,0.86085984479724009,5.5566383311774714E-2,0.76339235047100229,0.21301308969848295,2.359455983051488E-2,null,2039,{"$f":"AO32+(AO$34-AO$29)/5","v":1.4300260604367565E-2},6.9273511286617767E-2,0.86085984479724009,5.5566383311774714E-2,0.76339235047100229,0.21301308969848295,2.359455983051488E-2,null,2039,{"$f":"IF($AW33<Bommer!$E$77,0,IF($AW33=Bommer!$E$77,BG33,Takstutvikling!AX32))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW33<Bommer!$E$77,0,IF($AW33=Bommer!$E$77,BH33,Takstutvikling!AY32))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW33<Bommer!$E$77,0,IF($AW33=Bommer!$E$77,BI33,Takstutvikling!AZ32))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW33<Bommer!$E$77,0,IF($AW33=Bommer!$E$77,BJ33,Takstutvikling!BA32))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW33<Bommer!$E$77,0,IF($AW33=Bommer!$E$77,BK33,Takstutvikling!BB32))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW33<Bommer!$E$77,0,IF($AW33=Bommer!$E$77,BL33,Takstutvikling!BC32))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW33<Bommer!$E$77,0,IF($AW33=Bommer!$E$77,BM33,Takstutvikling!BD32))","v":{"$error":"#DIV/0!"}},null,2039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1.0362476925658667E-2,5.7140459808692735E-2,0.88215304581305587,5.0344017452592718E-2,0.74906367041198507,0.22596754057428214,2.4968789013732832E-2,null,2040,{"$f":"LOOKUP($AN34,$M$2:$T$2,$M$3:$T$3)","v":1.0362476925658667E-2},{"$f":"LOOKUP($AN34,$M$2:$T$2,$M$4:$T$4)","v":5.7140459808692735E-2},{"$f":"LOOKUP($AN34,$M$2:$T$2,$M$5:$T$5)","v":0.88215304581305587},{"$f":"LOOKUP($AN34,$M$2:$T$2,$M$6:$T$6)","v":5.0344017452592718E-2},{"$f":"LOOKUP($AN34,$M$2:$T$2,$M$7:$T$7)","v":0.74906367041198507},{"$f":"LOOKUP($AN34,$M$2:$T$2,$M$8:$T$8)","v":0.22596754057428214},{"$f":"LOOKUP($AN34,$M$2:$T$2,$M$9:$T$9)","v":2.4968789013732832E-2},null,2040,{"$f":"IF($AW34<Bommer!$E$77,0,IF($AW34=Bommer!$E$77,BG34,Takstutvikling!AX33))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW34<Bommer!$E$77,0,IF($AW34=Bommer!$E$77,BH34,Takstutvikling!AY33))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW34<Bommer!$E$77,0,IF($AW34=Bommer!$E$77,BI34,Takstutvikling!AZ33))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW34<Bommer!$E$77,0,IF($AW34=Bommer!$E$77,BJ34,Takstutvikling!BA33))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW34<Bommer!$E$77,0,IF($AW34=Bommer!$E$77,BK34,Takstutvikling!BB33))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW34<Bommer!$E$77,0,IF($AW34=Bommer!$E$77,BL34,Takstutvikling!BC33))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW34<Bommer!$E$77,0,IF($AW34=Bommer!$E$77,BM34,Takstutvikling!BD33))","v":{"$error":"#DIV/0!"}},null,2040,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"Drivstoff",2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,null,null,2041,9.1246750385951553E-3,5.273288395199334E-2,0.88960293498725596,4.8539506022155579E-2,0.73247325106730665,0.24422115985326417,2.3305589079429229E-2,null,2041,{"$f":"AO34+(AO$39-AO$34)/5","v":9.1246750385951553E-3},{"$f":"AP34+(AP$39-AP$34)/5","v":5.273288395199334E-2},0.88960293498725596,4.8539506022155579E-2,0.73247325106730665,0.24422115985326417,2.3305589079429229E-2,null,2041,{"$f":"IF($AW35<Bommer!$E$77,0,IF($AW35=Bommer!$E$77,BG35,Takstutvikling!AX34))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW35<Bommer!$E$77,0,IF($AW35=Bommer!$E$77,BH35,Takstutvikling!AY34))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW35<Bommer!$E$77,0,IF($AW35=Bommer!$E$77,BI35,Takstutvikling!AZ34))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW35<Bommer!$E$77,0,IF($AW35=Bommer!$E$77,BJ35,Takstutvikling!BA34))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW35<Bommer!$E$77,0,IF($AW35=Bommer!$E$77,BK35,Takstutvikling!BB34))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW35<Bommer!$E$77,0,IF($AW35=Bommer!$E$77,BL35,Takstutvikling!BC34))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW35<Bommer!$E$77,0,IF($AW35=Bommer!$E$77,BM35,Takstutvikling!BD34))","v":{"$error":"#DIV/0!"}},null,2041,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,"Personbil","Bensin",12444,9237,6016,3300,1415,494,202,122,null,null,null,null,null,null,null,null,null,null,2042,7.886873151531644E-3,4.8325308095293944E-2,0.89705282416145604,4.673499459171844E-2,0.71588283172262823,0.26247477913224621,2.1642389145125625E-2,null,2042,{"$f":"AO35+(AO$39-AO$34)/5","v":7.886873151531644E-3},4.8325308095293944E-2,0.89705282416145604,4.673499459171844E-2,0.71588283172262823,0.26247477913224621,2.1642389145125625E-2,null,2042,{"$f":"IF($AW36<Bommer!$E$77,0,IF($AW36=Bommer!$E$77,BG36,Takstutvikling!AX35))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW36<Bommer!$E$77,0,IF($AW36=Bommer!$E$77,BH36,Takstutvikling!AY35))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW36<Bommer!$E$77,0,IF($AW36=Bommer!$E$77,BI36,Takstutvikling!AZ35))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW36<Bommer!$E$77,0,IF($AW36=Bommer!$E$77,BJ36,Takstutvikling!BA35))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW36<Bommer!$E$77,0,IF($AW36=Bommer!$E$77,BK36,Takstutvikling!BB35))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW36<Bommer!$E$77,0,IF($AW36=Bommer!$E$77,BL36,Takstutvikling!BC35))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW36<Bommer!$E$77,0,IF($AW36=Bommer!$E$77,BM36,Takstutvikling!BD35))","v":{"$error":"#DIV/0!"}},null,2042,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"Diesel",20496,19088,12700,6192,2247,724,299,170,null,null,null,null,null,null,null,null,null,null,2043,6.6490712644681326E-3,4.3917732238594548E-2,0.90450271333565613,4.4930483161281301E-2,0.69929241237794981,0.28072839841122826,1.9979189210822021E-2,null,2043,{"$f":"AO36+(AO$39-AO$34)/5","v":6.6490712644681326E-3},4.3917732238594548E-2,0.90450271333565613,4.4930483161281301E-2,0.69929241237794981,0.28072839841122826,1.9979189210822021E-2,null,2043,{"$f":"IF($AW37<Bommer!$E$77,0,IF($AW37=Bommer!$E$77,BG37,Takstutvikling!AX36))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW37<Bommer!$E$77,0,IF($AW37=Bommer!$E$77,BH37,Takstutvikling!AY36))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW37<Bommer!$E$77,0,IF($AW37=Bommer!$E$77,BI37,Takstutvikling!AZ36))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW37<Bommer!$E$77,0,IF($AW37=Bommer!$E$77,BJ37,Takstutvikling!BA36))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW37<Bommer!$E$77,0,IF($AW37=Bommer!$E$77,BK37,Takstutvikling!BB36))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW37<Bommer!$E$77,0,IF($AW37=Bommer!$E$77,BL37,Takstutvikling!BC36))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW37<Bommer!$E$77,0,IF($AW37=Bommer!$E$77,BM37,Takstutvikling!BD36))","v":{"$error":"#DIV/0!"}},null,2043,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",789,4311,13624,23896,31724,35854,37500,38200,null,null,null,null,null,null,null,null,null,null,2044,5.4112693774046212E-3,3.9510156381895152E-2,0.91195260250985621,4.3125971730844162E-2,0.68270199303327139,0.29898201769021032,1.8315989276518417E-2,null,2044,{"$f":"AO37+(AO$39-AO$34)/5","v":5.4112693774046212E-3},3.9510156381895152E-2,0.91195260250985621,4.3125971730844162E-2,0.68270199303327139,0.29898201769021032,1.8315989276518417E-2,null,2044,{"$f":"IF($AW38<Bommer!$E$77,0,IF($AW38=Bommer!$E$77,BG38,Takstutvikling!AX37))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW38<Bommer!$E$77,0,IF($AW38=Bommer!$E$77,BH38,Takstutvikling!AY37))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW38<Bommer!$E$77,0,IF($AW38=Bommer!$E$77,BI38,Takstutvikling!AZ37))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW38<Bommer!$E$77,0,IF($AW38=Bommer!$E$77,BJ38,Takstutvikling!BA37))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW38<Bommer!$E$77,0,IF($AW38=Bommer!$E$77,BK38,Takstutvikling!BB37))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW38<Bommer!$E$77,0,IF($AW38=Bommer!$E$77,BL38,Takstutvikling!BC37))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW38<Bommer!$E$77,0,IF($AW38=Bommer!$E$77,BM38,Takstutvikling!BD37))","v":{"$error":"#DIV/0!"}},null,2044,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"Hybrid",500,3600,4600,4700,3600,2400,2000,2000,null,null,null,null,null,null,null,null,null,null,2045,4.173467490341109E-3,3.5102580525195763E-2,0.91940249168405608,4.1321460300407016E-2,0.66611157368859286,0.31723563696919233,1.665278934221482E-2,null,2045,{"$f":"LOOKUP($AN39,$M$2:$T$2,$M$3:$T$3)","v":4.173467490341109E-3},{"$f":"LOOKUP($AN39,$M$2:$T$2,$M$4:$T$4)","v":3.5102580525195763E-2},{"$f":"LOOKUP($AN39,$M$2:$T$2,$M$5:$T$5)","v":0.91940249168405608},{"$f":"LOOKUP($AN39,$M$2:$T$2,$M$6:$T$6)","v":4.1321460300407016E-2},{"$f":"LOOKUP($AN39,$M$2:$T$2,$M$7:$T$7)","v":0.66611157368859286},{"$f":"LOOKUP($AN39,$M$2:$T$2,$M$8:$T$8)","v":0.31723563696919233},{"$f":"LOOKUP($AN39,$M$2:$T$2,$M$9:$T$9)","v":1.665278934221482E-2},null,2045,{"$f":"IF($AW39<Bommer!$E$77,0,IF($AW39=Bommer!$E$77,BG39,Takstutvikling!AX38))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW39<Bommer!$E$77,0,IF($AW39=Bommer!$E$77,BH39,Takstutvikling!AY38))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW39<Bommer!$E$77,0,IF($AW39=Bommer!$E$77,BI39,Takstutvikling!AZ38))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW39<Bommer!$E$77,0,IF($AW39=Bommer!$E$77,BJ39,Takstutvikling!BA38))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW39<Bommer!$E$77,0,IF($AW39=Bommer!$E$77,BK39,Takstutvikling!BB38))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW39<Bommer!$E$77,0,IF($AW39=Bommer!$E$77,BL39,Takstutvikling!BC38))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW39<Bommer!$E$77,0,IF($AW39=Bommer!$E$77,BM39,Takstutvikling!BD38))","v":{"$error":"#DIV/0!"}},null,2045,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,"Tunge","Diesel",2200,2300,2200,2100,1950,1800,1600,1430,null,null,null,null,null,null,null,null,null,null,2046,3.837833143054201E-3,3.2868123489124948E-2,0.92205557757370316,4.1238465794117642E-2,0.65058473220190305,0.33197780998687648,1.7437457811220417E-2,null,2046,{"$f":"AO39+(AO$44-AO$39)/5","v":3.837833143054201E-3},{"$f":"AP39+(AP$44-AP$39)/5","v":3.2868123489124948E-2},0.92205557757370316,4.1238465794117642E-2,0.65058473220190305,0.33197780998687648,1.7437457811220417E-2,null,2046,{"$f":"IF($AW40<Bommer!$E$77,0,IF($AW40=Bommer!$E$77,BG40,Takstutvikling!AX39))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW40<Bommer!$E$77,0,IF($AW40=Bommer!$E$77,BH40,Takstutvikling!AY39))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW40<Bommer!$E$77,0,IF($AW40=Bommer!$E$77,BI40,Takstutvikling!AZ39))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW40<Bommer!$E$77,0,IF($AW40=Bommer!$E$77,BJ40,Takstutvikling!BA39))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW40<Bommer!$E$77,0,IF($AW40=Bommer!$E$77,BK40,Takstutvikling!BB39))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW40<Bommer!$E$77,0,IF($AW40=Bommer!$E$77,BL40,Takstutvikling!BC39))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW40<Bommer!$E$77,0,IF($AW40=Bommer!$E$77,BM40,Takstutvikling!BD39))","v":{"$error":"#DIV/0!"}},null,2046,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",0,0,100,260,383,543,762,950,null,null,null,null,null,null,null,null,null,null,2047,3.502198795767293E-3,3.0633666453054133E-2,0.92470866346335023,4.1155471287828267E-2,0.63505789071521324,0.34671998300456064,1.8222126280226014E-2,null,2047,{"$f":"AO40+(AO$44-AO$39)/5","v":3.502198795767293E-3},3.0633666453054133E-2,0.92470866346335023,4.1155471287828267E-2,0.63505789071521324,0.34671998300456064,1.8222126280226014E-2,null,2047,{"$f":"IF($AW41<Bommer!$E$77,0,IF($AW41=Bommer!$E$77,BG41,Takstutvikling!AX40))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW41<Bommer!$E$77,0,IF($AW41=Bommer!$E$77,BH41,Takstutvikling!AY40))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW41<Bommer!$E$77,0,IF($AW41=Bommer!$E$77,BI41,Takstutvikling!AZ40))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW41<Bommer!$E$77,0,IF($AW41=Bommer!$E$77,BJ41,Takstutvikling!BA40))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW41<Bommer!$E$77,0,IF($AW41=Bommer!$E$77,BK41,Takstutvikling!BB40))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW41<Bommer!$E$77,0,IF($AW41=Bommer!$E$77,BL41,Takstutvikling!BC40))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW41<Bommer!$E$77,0,IF($AW41=Bommer!$E$77,BM41,Takstutvikling!BD40))","v":{"$error":"#DIV/0!"}},null,2047,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"Hydrogen",0,0,6,14,43,60,40,50,null,null,null,null,null,null,null,null,null,null,2048,3.166564448480385E-3,2.8399209416983318E-2,0.92736174935299731,4.1072476781538893E-2,0.61953104922852342,0.3614621560222448,1.9006794749231611E-2,null,2048,{"$f":"AO41+(AO$44-AO$39)/5","v":3.166564448480385E-3},2.8399209416983318E-2,0.92736174935299731,4.1072476781538893E-2,0.61953104922852342,0.3614621560222448,1.9006794749231611E-2,null,2048,{"$f":"IF($AW42<Bommer!$E$77,0,IF($AW42=Bommer!$E$77,BG42,Takstutvikling!AX41))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW42<Bommer!$E$77,0,IF($AW42=Bommer!$E$77,BH42,Takstutvikling!AY41))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW42<Bommer!$E$77,0,IF($AW42=Bommer!$E$77,BI42,Takstutvikling!AZ41))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW42<Bommer!$E$77,0,IF($AW42=Bommer!$E$77,BJ42,Takstutvikling!BA41))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW42<Bommer!$E$77,0,IF($AW42=Bommer!$E$77,BK42,Takstutvikling!BB41))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW42<Bommer!$E$77,0,IF($AW42=Bommer!$E$77,BL42,Takstutvikling!BC41))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW42<Bommer!$E$77,0,IF($AW42=Bommer!$E$77,BM42,Takstutvikling!BD41))","v":{"$error":"#DIV/0!"}},null,2048,{"$f":"BG41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,"Varebil","Diesel",7000,7200,6900,5700,3300,2000,1400,1000,null,null,null,null,null,null,null,null,null,null,2049,2.8309301011934769E-3,2.6164752380912502E-2,0.93001483524264439,4.0989482275249518E-2,0.60400420774183361,0.37620432903992895,1.9791463218237208E-2,null,2049,{"$f":"AO42+(AO$44-AO$39)/5","v":2.8309301011934769E-3},2.6164752380912502E-2,0.93001483524264439,4.0989482275249518E-2,0.60400420774183361,0.37620432903992895,1.9791463218237208E-2,null,2049,{"$f":"IF($AW43<Bommer!$E$77,0,IF($AW43=Bommer!$E$77,BG43,Takstutvikling!AX42))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW43<Bommer!$E$77,0,IF($AW43=Bommer!$E$77,BH43,Takstutvikling!AY42))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW43<Bommer!$E$77,0,IF($AW43=Bommer!$E$77,BI43,Takstutvikling!AZ42))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW43<Bommer!$E$77,0,IF($AW43=Bommer!$E$77,BJ43,Takstutvikling!BA42))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW43<Bommer!$E$77,0,IF($AW43=Bommer!$E$77,BK43,Takstutvikling!BB42))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW43<Bommer!$E$77,0,IF($AW43=Bommer!$E$77,BL43,Takstutvikling!BC42))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW43<Bommer!$E$77,0,IF($AW43=Bommer!$E$77,BM43,Takstutvikling!BD42))","v":{"$error":"#DIV/0!"}},null,2049,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",10,100,800,2600,4800,6200,7000,7400,null,null,null,null,null,null,null,null,null,null,2050,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2050,{"$f":"LOOKUP($AN44,$M$2:$T$2,$M$3:$T$3)","v":2.4952957539065698E-3},{"$f":"LOOKUP($AN44,$M$2:$T$2,$M$4:$T$4)","v":2.3930295344841691E-2},{"$f":"LOOKUP($AN44,$M$2:$T$2,$M$5:$T$5)","v":0.93266792113229158},{"$f":"LOOKUP($AN44,$M$2:$T$2,$M$6:$T$6)","v":4.0906487768960158E-2},{"$f":"LOOKUP($AN44,$M$2:$T$2,$M$7:$T$7)","v":0.58847736625514402},{"$f":"LOOKUP($AN44,$M$2:$T$2,$M$8:$T$8)","v":0.39094650205761317},{"$f":"LOOKUP($AN44,$M$2:$T$2,$M$9:$T$9)","v":2.0576131687242798E-2},null,2050,{"$f":"IF($AW44<Bommer!$E$77,0,IF($AW44=Bommer!$E$77,BG44,Takstutvikling!AX43))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW44<Bommer!$E$77,0,IF($AW44=Bommer!$E$77,BH44,Takstutvikling!AY43))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW44<Bommer!$E$77,0,IF($AW44=Bommer!$E$77,BI44,Takstutvikling!AZ43))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW44<Bommer!$E$77,0,IF($AW44=Bommer!$E$77,BJ44,Takstutvikling!BA43))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW44<Bommer!$E$77,0,IF($AW44=Bommer!$E$77,BK44,Takstutvikling!BB43))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW44<Bommer!$E$77,0,IF($AW44=Bommer!$E$77,BL44,Takstutvikling!BC43))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW44<Bommer!$E$77,0,IF($AW44=Bommer!$E$77,BM44,Takstutvikling!BD43))","v":{"$error":"#DIV/0!"}},null,2050,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2051,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2051,{"$f":"IF($AW45<Bommer!$E$77,0,IF($AW45=Bommer!$E$77,BG45,Takstutvikling!AX44))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW45<Bommer!$E$77,0,IF($AW45=Bommer!$E$77,BH45,Takstutvikling!AY44))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW45<Bommer!$E$77,0,IF($AW45=Bommer!$E$77,BI45,Takstutvikling!AZ44))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW45<Bommer!$E$77,0,IF($AW45=Bommer!$E$77,BJ45,Takstutvikling!BA44))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW45<Bommer!$E$77,0,IF($AW45=Bommer!$E$77,BK45,Takstutvikling!BB44))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW45<Bommer!$E$77,0,IF($AW45=Bommer!$E$77,BL45,Takstutvikling!BC44))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW45<Bommer!$E$77,0,IF($AW45=Bommer!$E$77,BM45,Takstutvikling!BD44))","v":{"$error":"#DIV/0!"}},null,2051,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2052,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2052,{"$f":"IF($AW46<Bommer!$E$77,0,IF($AW46=Bommer!$E$77,BG46,Takstutvikling!AX45))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW46<Bommer!$E$77,0,IF($AW46=Bommer!$E$77,BH46,Takstutvikling!AY45))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW46<Bommer!$E$77,0,IF($AW46=Bommer!$E$77,BI46,Takstutvikling!AZ45))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW46<Bommer!$E$77,0,IF($AW46=Bommer!$E$77,BJ46,Takstutvikling!BA45))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW46<Bommer!$E$77,0,IF($AW46=Bommer!$E$77,BK46,Takstutvikling!BB45))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW46<Bommer!$E$77,0,IF($AW46=Bommer!$E$77,BL46,Takstutvikling!BC45))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW46<Bommer!$E$77,0,IF($AW46=Bommer!$E$77,BM46,Takstutvikling!BD45))","v":{"$error":"#DIV/0!"}},null,2052,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2053,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2053,{"$f":"IF($AW47<Bommer!$E$77,0,IF($AW47=Bommer!$E$77,BG47,Takstutvikling!AX46))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW47<Bommer!$E$77,0,IF($AW47=Bommer!$E$77,BH47,Takstutvikling!AY46))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW47<Bommer!$E$77,0,IF($AW47=Bommer!$E$77,BI47,Takstutvikling!AZ46))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW47<Bommer!$E$77,0,IF($AW47=Bommer!$E$77,BJ47,Takstutvikling!BA46))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW47<Bommer!$E$77,0,IF($AW47=Bommer!$E$77,BK47,Takstutvikling!BB46))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW47<Bommer!$E$77,0,IF($AW47=Bommer!$E$77,BL47,Takstutvikling!BC46))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW47<Bommer!$E$77,0,IF($AW47=Bommer!$E$77,BM47,Takstutvikling!BD46))","v":{"$error":"#DIV/0!"}},null,2053,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2054,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2054,{"$f":"IF($AW48<Bommer!$E$77,0,IF($AW48=Bommer!$E$77,BG48,Takstutvikling!AX47))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW48<Bommer!$E$77,0,IF($AW48=Bommer!$E$77,BH48,Takstutvikling!AY47))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW48<Bommer!$E$77,0,IF($AW48=Bommer!$E$77,BI48,Takstutvikling!AZ47))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW48<Bommer!$E$77,0,IF($AW48=Bommer!$E$77,BJ48,Takstutvikling!BA47))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW48<Bommer!$E$77,0,IF($AW48=Bommer!$E$77,BK48,Takstutvikling!BB47))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW48<Bommer!$E$77,0,IF($AW48=Bommer!$E$77,BL48,Takstutvikling!BC47))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW48<Bommer!$E$77,0,IF($AW48=Bommer!$E$77,BM48,Takstutvikling!BD47))","v":{"$error":"#DIV/0!"}},null,2054,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2055,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2055,{"$f":"IF($AW49<Bommer!$E$77,0,IF($AW49=Bommer!$E$77,BG49,Takstutvikling!AX48))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW49<Bommer!$E$77,0,IF($AW49=Bommer!$E$77,BH49,Takstutvikling!AY48))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW49<Bommer!$E$77,0,IF($AW49=Bommer!$E$77,BI49,Takstutvikling!AZ48))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW49<Bommer!$E$77,0,IF($AW49=Bommer!$E$77,BJ49,Takstutvikling!BA48))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW49<Bommer!$E$77,0,IF($AW49=Bommer!$E$77,BK49,Takstutvikling!BB48))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW49<Bommer!$E$77,0,IF($AW49=Bommer!$E$77,BL49,Takstutvikling!BC48))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW49<Bommer!$E$77,0,IF($AW49=Bommer!$E$77,BM49,Takstutvikling!BD48))","v":{"$error":"#DIV/0!"}},null,2055,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2056,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2056,{"$f":"IF($AW50<Bommer!$E$77,0,IF($AW50=Bommer!$E$77,BG50,Takstutvikling!AX49))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW50<Bommer!$E$77,0,IF($AW50=Bommer!$E$77,BH50,Takstutvikling!AY49))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW50<Bommer!$E$77,0,IF($AW50=Bommer!$E$77,BI50,Takstutvikling!AZ49))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW50<Bommer!$E$77,0,IF($AW50=Bommer!$E$77,BJ50,Takstutvikling!BA49))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW50<Bommer!$E$77,0,IF($AW50=Bommer!$E$77,BK50,Takstutvikling!BB49))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW50<Bommer!$E$77,0,IF($AW50=Bommer!$E$77,BL50,Takstutvikling!BC49))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW50<Bommer!$E$77,0,IF($AW50=Bommer!$E$77,BM50,Takstutvikling!BD49))","v":{"$error":"#DIV/0!"}},null,2056,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2057,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2057,{"$f":"IF($AW51<Bommer!$E$77,0,IF($AW51=Bommer!$E$77,BG51,Takstutvikling!AX50))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW51<Bommer!$E$77,0,IF($AW51=Bommer!$E$77,BH51,Takstutvikling!AY50))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW51<Bommer!$E$77,0,IF($AW51=Bommer!$E$77,BI51,Takstutvikling!AZ50))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW51<Bommer!$E$77,0,IF($AW51=Bommer!$E$77,BJ51,Takstutvikling!BA50))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW51<Bommer!$E$77,0,IF($AW51=Bommer!$E$77,BK51,Takstutvikling!BB50))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW51<Bommer!$E$77,0,IF($AW51=Bommer!$E$77,BL51,Takstutvikling!BC50))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW51<Bommer!$E$77,0,IF($AW51=Bommer!$E$77,BM51,Takstutvikling!BD50))","v":{"$error":"#DIV/0!"}},null,2057,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2058,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2058,{"$f":"IF($AW52<Bommer!$E$77,0,IF($AW52=Bommer!$E$77,BG52,Takstutvikling!AX51))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW52<Bommer!$E$77,0,IF($AW52=Bommer!$E$77,BH52,Takstutvikling!AY51))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW52<Bommer!$E$77,0,IF($AW52=Bommer!$E$77,BI52,Takstutvikling!AZ51))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW52<Bommer!$E$77,0,IF($AW52=Bommer!$E$77,BJ52,Takstutvikling!BA51))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW52<Bommer!$E$77,0,IF($AW52=Bommer!$E$77,BK52,Takstutvikling!BB51))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW52<Bommer!$E$77,0,IF($AW52=Bommer!$E$77,BL52,Takstutvikling!BC51))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW52<Bommer!$E$77,0,IF($AW52=Bommer!$E$77,BM52,Takstutvikling!BD51))","v":{"$error":"#DIV/0!"}},null,2058,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2059,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2059,{"$f":"IF($AW53<Bommer!$E$77,0,IF($AW53=Bommer!$E$77,BG53,Takstutvikling!AX52))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW53<Bommer!$E$77,0,IF($AW53=Bommer!$E$77,BH53,Takstutvikling!AY52))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW53<Bommer!$E$77,0,IF($AW53=Bommer!$E$77,BI53,Takstutvikling!AZ52))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW53<Bommer!$E$77,0,IF($AW53=Bommer!$E$77,BJ53,Takstutvikling!BA52))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW53<Bommer!$E$77,0,IF($AW53=Bommer!$E$77,BK53,Takstutvikling!BB52))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW53<Bommer!$E$77,0,IF($AW53=Bommer!$E$77,BL53,Takstutvikling!BC52))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW53<Bommer!$E$77,0,IF($AW53=Bommer!$E$77,BM53,Takstutvikling!BD52))","v":{"$error":"#DIV/0!"}},null,2059,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2060,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2060,{"$f":"IF($AW54<Bommer!$E$77,0,IF($AW54=Bommer!$E$77,BG54,Takstutvikling!AX53))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW54<Bommer!$E$77,0,IF($AW54=Bommer!$E$77,BH54,Takstutvikling!AY53))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW54<Bommer!$E$77,0,IF($AW54=Bommer!$E$77,BI54,Takstutvikling!AZ53))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW54<Bommer!$E$77,0,IF($AW54=Bommer!$E$77,BJ54,Takstutvikling!BA53))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW54<Bommer!$E$77,0,IF($AW54=Bommer!$E$77,BK54,Takstutvikling!BB53))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW54<Bommer!$E$77,0,IF($AW54=Bommer!$E$77,BL54,Takstutvikling!BC53))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW54<Bommer!$E$77,0,IF($AW54=Bommer!$E$77,BM54,Takstutvikling!BD53))","v":{"$error":"#DIV/0!"}},null,2060,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2061,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2061,{"$f":"IF($AW55<Bommer!$E$77,0,IF($AW55=Bommer!$E$77,BG55,Takstutvikling!AX54))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW55<Bommer!$E$77,0,IF($AW55=Bommer!$E$77,BH55,Takstutvikling!AY54))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW55<Bommer!$E$77,0,IF($AW55=Bommer!$E$77,BI55,Takstutvikling!AZ54))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW55<Bommer!$E$77,0,IF($AW55=Bommer!$E$77,BJ55,Takstutvikling!BA54))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW55<Bommer!$E$77,0,IF($AW55=Bommer!$E$77,BK55,Takstutvikling!BB54))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW55<Bommer!$E$77,0,IF($AW55=Bommer!$E$77,BL55,Takstutvikling!BC54))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW55<Bommer!$E$77,0,IF($AW55=Bommer!$E$77,BM55,Takstutvikling!BD54))","v":{"$error":"#DIV/0!"}},null,2061,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2062,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2062,{"$f":"IF($AW56<Bommer!$E$77,0,IF($AW56=Bommer!$E$77,BG56,Takstutvikling!AX55))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW56<Bommer!$E$77,0,IF($AW56=Bommer!$E$77,BH56,Takstutvikling!AY55))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW56<Bommer!$E$77,0,IF($AW56=Bommer!$E$77,BI56,Takstutvikling!AZ55))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW56<Bommer!$E$77,0,IF($AW56=Bommer!$E$77,BJ56,Takstutvikling!BA55))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW56<Bommer!$E$77,0,IF($AW56=Bommer!$E$77,BK56,Takstutvikling!BB55))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW56<Bommer!$E$77,0,IF($AW56=Bommer!$E$77,BL56,Takstutvikling!BC55))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW56<Bommer!$E$77,0,IF($AW56=Bommer!$E$77,BM56,Takstutvikling!BD55))","v":{"$error":"#DIV/0!"}},null,2062,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2063,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2063,{"$f":"IF($AW57<Bommer!$E$77,0,IF($AW57=Bommer!$E$77,BG57,Takstutvikling!AX56))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW57<Bommer!$E$77,0,IF($AW57=Bommer!$E$77,BH57,Takstutvikling!AY56))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW57<Bommer!$E$77,0,IF($AW57=Bommer!$E$77,BI57,Takstutvikling!AZ56))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW57<Bommer!$E$77,0,IF($AW57=Bommer!$E$77,BJ57,Takstutvikling!BA56))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW57<Bommer!$E$77,0,IF($AW57=Bommer!$E$77,BK57,Takstutvikling!BB56))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW57<Bommer!$E$77,0,IF($AW57=Bommer!$E$77,BL57,Takstutvikling!BC56))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW57<Bommer!$E$77,0,IF($AW57=Bommer!$E$77,BM57,Takstutvikling!BD56))","v":{"$error":"#DIV/0!"}},null,2063,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2064,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2064,{"$f":"IF($AW58<Bommer!$E$77,0,IF($AW58=Bommer!$E$77,BG58,Takstutvikling!AX57))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW58<Bommer!$E$77,0,IF($AW58=Bommer!$E$77,BH58,Takstutvikling!AY57))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW58<Bommer!$E$77,0,IF($AW58=Bommer!$E$77,BI58,Takstutvikling!AZ57))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW58<Bommer!$E$77,0,IF($AW58=Bommer!$E$77,BJ58,Takstutvikling!BA57))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW58<Bommer!$E$77,0,IF($AW58=Bommer!$E$77,BK58,Takstutvikling!BB57))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW58<Bommer!$E$77,0,IF($AW58=Bommer!$E$77,BL58,Takstutvikling!BC57))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW58<Bommer!$E$77,0,IF($AW58=Bommer!$E$77,BM58,Takstutvikling!BD57))","v":{"$error":"#DIV/0!"}},null,2064,{"$f":"BG57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,2065,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,{"$f":"IF($AG$4=TRUE,AR59,BA59)","v":4.0906487768960158E-2},0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2065,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2065,{"$f":"IF($AW59<Bommer!$E$77,0,IF($AW59=Bommer!$E$77,BG59,Takstutvikling!AX58))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW59<Bommer!$E$77,0,IF($AW59=Bommer!$E$77,BH59,Takstutvikling!AY58))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW59<Bommer!$E$77,0,IF($AW59=Bommer!$E$77,BI59,Takstutvikling!AZ58))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW59<Bommer!$E$77,0,IF($AW59=Bommer!$E$77,BJ59,Takstutvikling!BA58))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW59<Bommer!$E$77,0,IF($AW59=Bommer!$E$77,BK59,Takstutvikling!BB58))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW59<Bommer!$E$77,0,IF($AW59=Bommer!$E$77,BL59,Takstutvikling!BC58))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW59<Bommer!$E$77,0,IF($AW59=Bommer!$E$77,BM59,Takstutvikling!BD58))","v":{"$error":"#DIV/0!"}},null,2065,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"IF($AG$4=TRUE,AO60,AX60)","v":2.4952957539065698E-3},{"$f":"IF($AG$4=TRUE,AP60,AY60)","v":2.3930295344841691E-2},{"$f":"IF($AG$4=TRUE,AQ60,AZ60)","v":0.93266792113229158},4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2066,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2066,{"$f":"IF($AW60<Bommer!$E$77,0,IF($AW60=Bommer!$E$77,BG60,Takstutvikling!AX59))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW60<Bommer!$E$77,0,IF($AW60=Bommer!$E$77,BH60,Takstutvikling!AY59))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW60<Bommer!$E$77,0,IF($AW60=Bommer!$E$77,BI60,Takstutvikling!AZ59))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW60<Bommer!$E$77,0,IF($AW60=Bommer!$E$77,BJ60,Takstutvikling!BA59))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW60<Bommer!$E$77,0,IF($AW60=Bommer!$E$77,BK60,Takstutvikling!BB59))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW60<Bommer!$E$77,0,IF($AW60=Bommer!$E$77,BL60,Takstutvikling!BC59))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW60<Bommer!$E$77,0,IF($AW60=Bommer!$E$77,BM60,Takstutvikling!BD59))","v":{"$error":"#DIV/0!"}},null,2066,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2067,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2067,{"$f":"IF($AW61<Bommer!$E$77,0,IF($AW61=Bommer!$E$77,BG61,Takstutvikling!AX60))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW61<Bommer!$E$77,0,IF($AW61=Bommer!$E$77,BH61,Takstutvikling!AY60))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW61<Bommer!$E$77,0,IF($AW61=Bommer!$E$77,BI61,Takstutvikling!AZ60))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW61<Bommer!$E$77,0,IF($AW61=Bommer!$E$77,BJ61,Takstutvikling!BA60))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW61<Bommer!$E$77,0,IF($AW61=Bommer!$E$77,BK61,Takstutvikling!BB60))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW61<Bommer!$E$77,0,IF($AW61=Bommer!$E$77,BL61,Takstutvikling!BC60))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW61<Bommer!$E$77,0,IF($AW61=Bommer!$E$77,BM61,Takstutvikling!BD60))","v":{"$error":"#DIV/0!"}},null,2067,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2068,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2068,{"$f":"IF($AW62<Bommer!$E$77,0,IF($AW62=Bommer!$E$77,BG62,Takstutvikling!AX61))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW62<Bommer!$E$77,0,IF($AW62=Bommer!$E$77,BH62,Takstutvikling!AY61))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW62<Bommer!$E$77,0,IF($AW62=Bommer!$E$77,BI62,Takstutvikling!AZ61))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW62<Bommer!$E$77,0,IF($AW62=Bommer!$E$77,BJ62,Takstutvikling!BA61))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW62<Bommer!$E$77,0,IF($AW62=Bommer!$E$77,BK62,Takstutvikling!BB61))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW62<Bommer!$E$77,0,IF($AW62=Bommer!$E$77,BL62,Takstutvikling!BC61))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW62<Bommer!$E$77,0,IF($AW62=Bommer!$E$77,BM62,Takstutvikling!BD61))","v":{"$error":"#DIV/0!"}},null,2068,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2069,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2069,{"$f":"IF($AW63<Bommer!$E$77,0,IF($AW63=Bommer!$E$77,BG63,Takstutvikling!AX62))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW63<Bommer!$E$77,0,IF($AW63=Bommer!$E$77,BH63,Takstutvikling!AY62))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW63<Bommer!$E$77,0,IF($AW63=Bommer!$E$77,BI63,Takstutvikling!AZ62))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW63<Bommer!$E$77,0,IF($AW63=Bommer!$E$77,BJ63,Takstutvikling!BA62))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW63<Bommer!$E$77,0,IF($AW63=Bommer!$E$77,BK63,Takstutvikling!BB62))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW63<Bommer!$E$77,0,IF($AW63=Bommer!$E$77,BL63,Takstutvikling!BC62))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW63<Bommer!$E$77,0,IF($AW63=Bommer!$E$77,BM63,Takstutvikling!BD62))","v":{"$error":"#DIV/0!"}},null,2069,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2070,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2070,{"$f":"IF($AW64<Bommer!$E$77,0,IF($AW64=Bommer!$E$77,BG64,Takstutvikling!AX63))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW64<Bommer!$E$77,0,IF($AW64=Bommer!$E$77,BH64,Takstutvikling!AY63))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW64<Bommer!$E$77,0,IF($AW64=Bommer!$E$77,BI64,Takstutvikling!AZ63))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW64<Bommer!$E$77,0,IF($AW64=Bommer!$E$77,BJ64,Takstutvikling!BA63))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW64<Bommer!$E$77,0,IF($AW64=Bommer!$E$77,BK64,Takstutvikling!BB63))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW64<Bommer!$E$77,0,IF($AW64=Bommer!$E$77,BL64,Takstutvikling!BC63))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW64<Bommer!$E$77,0,IF($AW64=Bommer!$E$77,BM64,Takstutvikling!BD63))","v":{"$error":"#DIV/0!"}},null,2070,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2071,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2071,{"$f":"IF($AW65<Bommer!$E$77,0,IF($AW65=Bommer!$E$77,BG65,Takstutvikling!AX64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW65<Bommer!$E$77,0,IF($AW65=Bommer!$E$77,BH65,Takstutvikling!AY64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW65<Bommer!$E$77,0,IF($AW65=Bommer!$E$77,BI65,Takstutvikling!AZ64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW65<Bommer!$E$77,0,IF($AW65=Bommer!$E$77,BJ65,Takstutvikling!BA64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW65<Bommer!$E$77,0,IF($AW65=Bommer!$E$77,BK65,Takstutvikling!BB64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW65<Bommer!$E$77,0,IF($AW65=Bommer!$E$77,BL65,Takstutvikling!BC64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW65<Bommer!$E$77,0,IF($AW65=Bommer!$E$77,BM65,Takstutvikling!BD64))","v":{"$error":"#DIV/0!"}},null,2071,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2072,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2072,{"$f":"IF($AW66<Bommer!$E$77,0,IF($AW66=Bommer!$E$77,BG66,Takstutvikling!AX65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW66<Bommer!$E$77,0,IF($AW66=Bommer!$E$77,BH66,Takstutvikling!AY65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW66<Bommer!$E$77,0,IF($AW66=Bommer!$E$77,BI66,Takstutvikling!AZ65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW66<Bommer!$E$77,0,IF($AW66=Bommer!$E$77,BJ66,Takstutvikling!BA65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW66<Bommer!$E$77,0,IF($AW66=Bommer!$E$77,BK66,Takstutvikling!BB65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW66<Bommer!$E$77,0,IF($AW66=Bommer!$E$77,BL66,Takstutvikling!BC65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW66<Bommer!$E$77,0,IF($AW66=Bommer!$E$77,BM66,Takstutvikling!BD65))","v":{"$error":"#DIV/0!"}},null,2072,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2073,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2073,{"$f":"IF($AW67<Bommer!$E$77,0,IF($AW67=Bommer!$E$77,BG67,Takstutvikling!AX66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW67<Bommer!$E$77,0,IF($AW67=Bommer!$E$77,BH67,Takstutvikling!AY66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW67<Bommer!$E$77,0,IF($AW67=Bommer!$E$77,BI67,Takstutvikling!AZ66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW67<Bommer!$E$77,0,IF($AW67=Bommer!$E$77,BJ67,Takstutvikling!BA66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW67<Bommer!$E$77,0,IF($AW67=Bommer!$E$77,BK67,Takstutvikling!BB66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW67<Bommer!$E$77,0,IF($AW67=Bommer!$E$77,BL67,Takstutvikling!BC66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW67<Bommer!$E$77,0,IF($AW67=Bommer!$E$77,BM67,Takstutvikling!BD66))","v":{"$error":"#DIV/0!"}},null,2073,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2074,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2074,{"$f":"IF($AW68<Bommer!$E$77,0,IF($AW68=Bommer!$E$77,BG68,Takstutvikling!AX67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW68<Bommer!$E$77,0,IF($AW68=Bommer!$E$77,BH68,Takstutvikling!AY67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW68<Bommer!$E$77,0,IF($AW68=Bommer!$E$77,BI68,Takstutvikling!AZ67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW68<Bommer!$E$77,0,IF($AW68=Bommer!$E$77,BJ68,Takstutvikling!BA67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW68<Bommer!$E$77,0,IF($AW68=Bommer!$E$77,BK68,Takstutvikling!BB67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW68<Bommer!$E$77,0,IF($AW68=Bommer!$E$77,BL68,Takstutvikling!BC67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW68<Bommer!$E$77,0,IF($AW68=Bommer!$E$77,BM68,Takstutvikling!BD67))","v":{"$error":"#DIV/0!"}},null,2074,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2075,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2075,{"$f":"IF($AW69<Bommer!$E$77,0,IF($AW69=Bommer!$E$77,BG69,Takstutvikling!AX68))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW69<Bommer!$E$77,0,IF($AW69=Bommer!$E$77,BH69,Takstutvikling!AY68))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW69<Bommer!$E$77,0,IF($AW69=Bommer!$E$77,BI69,Takstutvikling!AZ68))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW69<Bommer!$E$77,0,IF($AW69=Bommer!$E$77,BJ69,Takstutvikling!BA68))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW69<Bommer!$E$77,0,IF($AW69=Bommer!$E$77,BK69,Takstutvikling!BB68))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW69<Bommer!$E$77,0,IF($AW69=Bommer!$E$77,BL69,Takstutvikling!BC68))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW69<Bommer!$E$77,0,IF($AW69=Bommer!$E$77,BM69,Takstutvikling!BD68))","v":{"$error":"#DIV/0!"}},null,2075,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2076,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2076,{"$f":"IF($AW70<Bommer!$E$77,0,IF($AW70=Bommer!$E$77,BG70,Takstutvikling!AX69))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW70<Bommer!$E$77,0,IF($AW70=Bommer!$E$77,BH70,Takstutvikling!AY69))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW70<Bommer!$E$77,0,IF($AW70=Bommer!$E$77,BI70,Takstutvikling!AZ69))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW70<Bommer!$E$77,0,IF($AW70=Bommer!$E$77,BJ70,Takstutvikling!BA69))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW70<Bommer!$E$77,0,IF($AW70=Bommer!$E$77,BK70,Takstutvikling!BB69))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW70<Bommer!$E$77,0,IF($AW70=Bommer!$E$77,BL70,Takstutvikling!BC69))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW70<Bommer!$E$77,0,IF($AW70=Bommer!$E$77,BM70,Takstutvikling!BD69))","v":{"$error":"#DIV/0!"}},null,2076,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2077,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2077,{"$f":"IF($AW71<Bommer!$E$77,0,IF($AW71=Bommer!$E$77,BG71,Takstutvikling!AX70))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW71<Bommer!$E$77,0,IF($AW71=Bommer!$E$77,BH71,Takstutvikling!AY70))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW71<Bommer!$E$77,0,IF($AW71=Bommer!$E$77,BI71,Takstutvikling!AZ70))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW71<Bommer!$E$77,0,IF($AW71=Bommer!$E$77,BJ71,Takstutvikling!BA70))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW71<Bommer!$E$77,0,IF($AW71=Bommer!$E$77,BK71,Takstutvikling!BB70))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW71<Bommer!$E$77,0,IF($AW71=Bommer!$E$77,BL71,Takstutvikling!BC70))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW71<Bommer!$E$77,0,IF($AW71=Bommer!$E$77,BM71,Takstutvikling!BD70))","v":{"$error":"#DIV/0!"}},null,2077,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2078,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2078,{"$f":"IF($AW72<Bommer!$E$77,0,IF($AW72=Bommer!$E$77,BG72,Takstutvikling!AX71))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW72<Bommer!$E$77,0,IF($AW72=Bommer!$E$77,BH72,Takstutvikling!AY71))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW72<Bommer!$E$77,0,IF($AW72=Bommer!$E$77,BI72,Takstutvikling!AZ71))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW72<Bommer!$E$77,0,IF($AW72=Bommer!$E$77,BJ72,Takstutvikling!BA71))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW72<Bommer!$E$77,0,IF($AW72=Bommer!$E$77,BK72,Takstutvikling!BB71))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW72<Bommer!$E$77,0,IF($AW72=Bommer!$E$77,BL72,Takstutvikling!BC71))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW72<Bommer!$E$77,0,IF($AW72=Bommer!$E$77,BM72,Takstutvikling!BD71))","v":{"$error":"#DIV/0!"}},null,2078,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2079,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2079,{"$f":"IF($AW73<Bommer!$E$77,0,IF($AW73=Bommer!$E$77,BG73,Takstutvikling!AX72))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW73<Bommer!$E$77,0,IF($AW73=Bommer!$E$77,BH73,Takstutvikling!AY72))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW73<Bommer!$E$77,0,IF($AW73=Bommer!$E$77,BI73,Takstutvikling!AZ72))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW73<Bommer!$E$77,0,IF($AW73=Bommer!$E$77,BJ73,Takstutvikling!BA72))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW73<Bommer!$E$77,0,IF($AW73=Bommer!$E$77,BK73,Takstutvikling!BB72))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW73<Bommer!$E$77,0,IF($AW73=Bommer!$E$77,BL73,Takstutvikling!BC72))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW73<Bommer!$E$77,0,IF($AW73=Bommer!$E$77,BM73,Takstutvikling!BD72))","v":{"$error":"#DIV/0!"}},null,2079,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2080,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2080,{"$f":"IF($AW74<Bommer!$E$77,0,IF($AW74=Bommer!$E$77,BG74,Takstutvikling!AX73))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW74<Bommer!$E$77,0,IF($AW74=Bommer!$E$77,BH74,Takstutvikling!AY73))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW74<Bommer!$E$77,0,IF($AW74=Bommer!$E$77,BI74,Takstutvikling!AZ73))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW74<Bommer!$E$77,0,IF($AW74=Bommer!$E$77,BJ74,Takstutvikling!BA73))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW74<Bommer!$E$77,0,IF($AW74=Bommer!$E$77,BK74,Takstutvikling!BB73))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW74<Bommer!$E$77,0,IF($AW74=Bommer!$E$77,BL74,Takstutvikling!BC73))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW74<Bommer!$E$77,0,IF($AW74=Bommer!$E$77,BM74,Takstutvikling!BD73))","v":{"$error":"#DIV/0!"}},null,2080,{"$f":"BG73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,2081,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,{"$f":"IF($AG$4=TRUE,AR75,BA75)","v":4.0906487768960158E-2},{"$f":"IF($AG$4=TRUE,AS75,BB75)","v":0.58847736625514402},{"$f":"IF($AG$4=TRUE,AT75,BC75)","v":0.39094650205761317},{"$f":"IF($AG$4=TRUE,AU75,BD75)","v":2.0576131687242798E-2},null,2081,2.4952957539065698E-3,2.3930295344841691E-2,0.93266792113229158,4.0906487768960158E-2,0.58847736625514402,0.39094650205761317,2.0576131687242798E-2,null,2081,{"$f":"IF($AW75<Bommer!$E$77,0,IF($AW75=Bommer!$E$77,BG75,Takstutvikling!AX74))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW75<Bommer!$E$77,0,IF($AW75=Bommer!$E$77,BH75,Takstutvikling!AY74))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW75<Bommer!$E$77,0,IF($AW75=Bommer!$E$77,BI75,Takstutvikling!AZ74))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW75<Bommer!$E$77,0,IF($AW75=Bommer!$E$77,BJ75,Takstutvikling!BA74))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW75<Bommer!$E$77,0,IF($AW75=Bommer!$E$77,BK75,Takstutvikling!BB74))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW75<Bommer!$E$77,0,IF($AW75=Bommer!$E$77,BL75,Takstutvikling!BC74))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AW75<Bommer!$E$77,0,IF($AW75=Bommer!$E$77,BM75,Takstutvikling!BD74))","v":{"$error":"#DIV/0!"}},null,2081,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Prosjektdata","index":2,"n_rows":44,"n_cols":58,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,14,2,16],[37,0,42,0],[16,0,21,0],[5,0,10,0],[11,0,15,0],[26,0,31,0],[32,0,36,0]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(Sammendrag!I16:M16,50)=5,\"\",\"Noen faktorer er Justert\")","v":""}]
[]
[null,"Prosjekt","Kroneverdi","Prisvekst",{"$f":"C_Referanseår","v":2024},"Sum(mill)",{"$f":"H5-1","v":2023},2024,{"$f":"H5+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AN5+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Anleggskostnader",1,2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F6*(1+D6)^($E$5-C6)","v":0},{"$f":"SUM(H6:BF6)","v":0}]
[null,2,2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F7*(1+D7)^($E$5-C7)","v":0},{"$f":"SUM(H7:BF7)","v":0}]
[null,3,2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F8*(1+D8)^($E$5-C8)","v":0},0]
[null,4,2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F9*(1+D9)^($E$5-C9)","v":0},0]
[null,"Portefølje",{"$f":"IF(BrukPortefølje=1,Portefølje!B6,\"\")","v":2024},{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"IF(F10=0,0,F10*(1+D10)^($E$5-C10))","v":0},0,null,{"$f":"IF(BrukPortefølje=1,HLOOKUP(H5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(I5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(J5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(K5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(L5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(M5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(N5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(O5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(P5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(Q5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(R5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(S5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(T5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(U5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(V5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(W5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(X5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(Y5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(Z5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AA5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AB5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AC5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AD5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AE5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AF5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AG5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AH5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AI5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AJ5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AK5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AL5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AM5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AN5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AO5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AP5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AQ5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AR5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AS5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AT5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AU5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AV5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AW5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AX5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AY5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(AZ5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(BA5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(BB5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(BC5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(BD5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(BE5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0},{"$f":"IF(BrukPortefølje=1,HLOOKUP(BF5,Portefølje!$S$15:$BQ$51,37,0),\"\")","v":0}]
[null,"Sum",2024,null,{"$f":"SUM(E6:E10)","v":0},0,null,{"$f":"SUM(H6:H10)*investeringsfaktor","v":0},0,{"$f":"SUM(J6:J10)*investeringsfaktor","v":0},{"$f":"SUM(K6:K10)*investeringsfaktor","v":0},{"$f":"SUM(L6:L10)*investeringsfaktor","v":0},{"$f":"SUM(M6:M10)*investeringsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN6:AN10)*investeringsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bevilgninger","Statlig",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F12*(1+D12)^($E$5-C12)","v":0},0]
[null,"Kommunale",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F13*(1+D13)^($E$5-C13)","v":0},0]
[null,"Fylkeskommunale",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F14*(1+D14)^($E$5-C14)","v":0},0]
[null,"Øvrig",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F15*(1+D15)^($E$5-C15)","v":0},0]
[null,"Sum",null,null,{"$f":"SUM(E12:E15)","v":0},0,null,{"$f":"SUM(H12:H15)*Bevilgningsfaktor","v":0},0,{"$f":"SUM(J12:J15)*Bevilgningsfaktor","v":0},{"$f":"SUM(K12:K15)*Bevilgningsfaktor","v":0},{"$f":"SUM(L12:L15)*Bevilgningsfaktor","v":0},{"$f":"SUM(M12:M15)*Bevilgningsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN12:AN15)*Bevilgningsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Andre tilskudd","A",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F17*(1+D17)^($E$5-C17)","v":0},0]
[null,"B",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F18*(1+D18)^($E$5-C18)","v":0},0]
[null,"C",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F19*(1+D19)^($E$5-C19)","v":0},0]
[null,"D",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F20*(1+D20)^($E$5-C20)","v":0},0]
[null,"E",2024,{"$f":"AVERAGE(Prisvekst!$C$8:$C$13)/100","v":0.02},{"$f":"F21*(1+D21)^($E$5-C21)","v":0},0]
[null,"Sum",null,null,{"$f":"SUM(E17:E21)","v":0},0,null,{"$f":"SUM(H17:H21)*Bevilgningsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN17:AN21)*Bevilgningsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bompengerekvirering",null,2024,null,null,0,null,{"$f":"H11-H16-H22","v":0},{"$f":"I11-I16-I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF17:BF22)","v":0}]
[]
["Flytende kroner"]
[null,"Prosjekt",null,"Samlet prisvekst",null,"Sum(mill)",{"$f":"G5","v":2023},{"$f":"H5","v":2024},{"$f":"H26+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AN26+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
["Anleggskostnader",{"$f":"B6","v":1},null,{"$f":"IF(F27=0,\"\",(F27/F6-1))","v":""},null,{"$f":"SUM(H27:BF27)","v":0},null,{"$f":"H6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF6*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C6-Prisvekst!$L$8)+1)+1)","v":0}]
[null,2,null,"",null,{"$f":"SUM(H28:BF28)","v":0},null,{"$f":"H7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF7*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C7-Prisvekst!$L$8)+1)+1)","v":0}]
[null,3,null,"",null,0,null,{"$f":"H8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF8*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C8-Prisvekst!$L$8)+1)+1)","v":0}]
[null,4,null,"",null,0,null,{"$f":"H9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF9*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C9-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"Portefølje",null,"",null,{"$f":"SUM(H31:BF31)","v":0},null,{"$f":"IF(BrukPortefølje=1,H10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,I10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,J10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,K10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,L10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,M10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,N10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,O10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,P10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,Q10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,R10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,S10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,T10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,U10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,V10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,W10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,X10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,Y10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,Z10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AA10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AB10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AC10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AD10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AE10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AF10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AG10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AH10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AI10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AJ10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AK10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AL10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AM10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AN10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AO10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AP10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AQ10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AR10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AS10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AT10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AU10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AV10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AW10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AX10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AY10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,AZ10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,BA10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,BB10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,BC10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,BD10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,BE10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0},{"$f":"IF(BrukPortefølje=1,BF10*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C10-Prisvekst!$L$8)+1)+1),0)","v":0}]
[null,"Sum",null,"",null,0,null,{"$f":"SUM(H27:H31)*investeringsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN27:AN31)*investeringsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bevilgninger","Statlig",null,"",null,0,null,{"$f":"H12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF12*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C12-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"Kommunale",null,{"$f":"IF(F34=0,\"\",(F34/F13-1))","v":""},null,0,null,{"$f":"H13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF13*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C13-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"Fylkeskommunale",null,"",null,0,null,{"$f":"H14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF14*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C14-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"Øvrig",null,"",null,0,null,{"$f":"H15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF15*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C15-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"Sum",null,"",null,0,null,{"$f":"SUM(H33:H36)*Bevilgningsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN33:AN36)*Bevilgningsfaktor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Andre tilskudd","A",null,"",null,0,null,{"$f":"H17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!H$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"I17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF17*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C17-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"B",null,"",null,0,null,{"$f":"H18*(1+$D18)^(H$5-$C18)","v":0},{"$f":"I18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF18*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C18-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"C",null,"",null,0,null,{"$f":"H19*(1+$D19)^(H$5-$C19)","v":0},{"$f":"I19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF19*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C19-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"D",null,"",null,0,null,{"$f":"H20*(1+$D20)^(H$5-$C20)","v":0},{"$f":"I20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF20*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C20-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"E",null,"",null,0,null,{"$f":"H21*(1+$D21)^(H$5-$C21)","v":0},{"$f":"I21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!I$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"J21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!J$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"K21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!K$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"L21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!L$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"M21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!M$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"N21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!N$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"O21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!O$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"P21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!P$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Q21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Q$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"R21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!R$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"S21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!S$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"T21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!T$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"U21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!U$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"V21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!V$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"W21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!W$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"X21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!X$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Y21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Y$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"Z21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!Z$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AA21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AB21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AC21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AD21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AE21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AF21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AG21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AG$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AH21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AH$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AI21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AI$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AJ21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AJ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AK21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AK$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AL21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AL$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AM21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AM$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AN21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AN$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AO21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AO$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AP21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AP$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AQ21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AQ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AR21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AR$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AS21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AS$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AT21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AT$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AU21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AU$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AV21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AV$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AW21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AW$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AX21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AX$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AY21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AY$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"AZ21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!AZ$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BA21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BA$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BB21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BB$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BC21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BC$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BD21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BD$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BE21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BE$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0},{"$f":"BF21*(INDEX(Prisvekst!$O$8:$Z$67,(Prosjektdata!BF$5-Prisvekst!$L$8)+1,(Prosjektdata!$C21-Prisvekst!$L$8)+1)+1)","v":0}]
[null,"Sum",null,"",null,0,null,{"$f":"SUM(H38:H42)","v":0},{"$f":"SUM(I38:I42)","v":0},{"$f":"SUM(J38:J42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bompengerekvirering",null,null,null,null,0,null,{"$f":"H32-H37-H43","v":0},{"$f":"I32-I37-I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Prisvekst","index":3,"n_rows":67,"n_cols":26,"rows_kept":67,"cut":false,"hidden":false,"merged":[[5,2,6,2]]}
[]
[]
[]
[]
[null,{"$f":"I5&\"  \"&I6&\" \"&I7","v":"   "},null,null,null,null,null,null,{"$f":"IF(E22>0,\"  Årene må være i stigende rekkefølge  F22\",\"\")","v":""}]
[null,null,"Prisvekst",null,null,null,null,null,{"$f":"IF(E7=TRUE,\"Feil verdi, må være tall\",\"\")","v":""},null,null,null,null,"Prisvekst",{"$f":"L8","v":2024},{"$f":"O6+1","v":2025},{"$f":"P6+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"Fra år",null,null,{"$f":"ISERROR(Prosjektdata!F32)","v":false},null,null,null,{"$f":"IF(F22>0,\"Man må angi rentenivå for alle år\",\"\")","v":""},null,null,"År",null,"Per år",1,{"$f":"O7+1","v":2},{"$f":"P7+1","v":3},4,5,6,7,8,9,10,11,12]
[null,{"$f":"SMALL(C25:C26,1)","v":2024},2,{"$f":"IF(B8=\"\",D7,B8)","v":2024},0,{"$f":"IF(AND(B8>0,C8=\"\"=TRUE),1,0)","v":0},null,null,null,null,"1 år",{"$f":"B8","v":2024},1,{"$f":"VLOOKUP(L8,$B$8:$C$21,2)/100","v":0.02},null,{"$f":"(1-1/(1+O9))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+O10))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+O11))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+O12))*-1","v":-7.6154573973485795E-2},{"$f":"(1-1/(1+O13))*-1","v":-9.4269190170084061E-2},{"$f":"(1-1/(1+O14))*-1","v":-0.11202861781380802},{"$f":"(1-1/(1+O15))*-1","v":-0.12943982138608623},{"$f":"(1-1/(1+O16))*-1","v":-0.1465096288098886},{"$f":"(1-1/(1+O17))*-1","v":-0.16324473412734175},{"$f":"(1-1/(1+O18))*-1","v":-0.17965170012484488},{"$f":"(1-1/(1+O19))*-1","v":-0.19573696090671067}]
[null,null,null,{"$f":"IF(B9=\"\",D8,B9)","v":2024},{"$f":"IF(D9>=D8,0,1)","v":0},{"$f":"IF(AND(B9>0,C9=\"\"=TRUE),1,0)","v":0},null,null,null,null,null,{"$f":"L8+1","v":2025},{"$f":"M8+1","v":2},{"$f":"VLOOKUP(L9,$B$8:$C$21,2)/100","v":0.02},{"$f":"((1+N8)*(1+O8))-1","v":2.0000000000000018E-2},null,{"$f":"(1-1/(1+P10))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+P11))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+P12))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+P13))*-1","v":-7.6154573973485795E-2},{"$f":"(1-1/(1+P14))*-1","v":-9.4269190170084061E-2},{"$f":"(1-1/(1+P15))*-1","v":-0.11202861781380802},{"$f":"(1-1/(1+P16))*-1","v":-0.12943982138608623},{"$f":"(1-1/(1+P17))*-1","v":-0.1465096288098886},{"$f":"(1-1/(1+P18))*-1","v":-0.16324473412734175},{"$f":"(1-1/(1+P19))*-1","v":-0.17965170012484488}]
[null,null,null,2024,{"$f":"IF(D10>=D9,0,1)","v":0},0,null,null,null,null,null,{"$f":"L9+1","v":2026},{"$f":"M9+1","v":3},0.02,{"$f":"((1+$N9)*(1+O9))-1","v":4.0399999999999991E-2},{"$f":"((1+$N9)*(1+P9))-1","v":2.0000000000000018E-2},null,{"$f":"(1-1/(1+Q11))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+Q12))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+Q13))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+Q14))*-1","v":-7.6154573973485795E-2},{"$f":"(1-1/(1+Q15))*-1","v":-9.4269190170084061E-2},{"$f":"(1-1/(1+Q16))*-1","v":-0.11202861781380802},{"$f":"(1-1/(1+Q17))*-1","v":-0.12943982138608623},{"$f":"(1-1/(1+R19))*-1","v":-0.1465096288098886},{"$f":"(1-1/(1+Q19))*-1","v":-0.16324473412734175}]
[null,null,null,2024,{"$f":"IF(D11>=D10,0,1)","v":0},0,null,null,null,null,null,2027,4,0.02,{"$f":"((1+$N10)*(1+O10))-1","v":6.1207999999999929E-2},{"$f":"((1+$N10)*(1+P10))-1","v":4.0399999999999991E-2},2.0000000000000018E-2,null,{"$f":"(1-1/(1+R12))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+R13))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+R14))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+R15))*-1","v":-7.6154573973485795E-2},{"$f":"(1-1/(1+R16))*-1","v":-9.4269190170084061E-2},{"$f":"(1-1/(1+R17))*-1","v":-0.11202861781380802},{"$f":"(1-1/(1+R18))*-1","v":-0.12943982138608623},{"$f":"(1-1/(1+R19))*-1","v":-0.1465096288098886}]
[null,null,null,2024,{"$f":"IF(D12>=D11,0,1)","v":0},0,null,null,null,null,null,2028,5,0.02,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,2.0000000000000018E-2,null,{"$f":"(1-1/(1+S13))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+S14))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+S15))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+S16))*-1","v":-7.6154573973485795E-2},{"$f":"(1-1/(1+S17))*-1","v":-9.4269190170084061E-2},{"$f":"(1-1/(1+S18))*-1","v":-0.11202861781380802},{"$f":"(1-1/(1+S19))*-1","v":-0.12943982138608623}]
[null,null,null,2024,{"$f":"IF(D13>=D12,0,1)","v":0},0,null,null,null,null,null,2029,6,0.02,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,2.0000000000000018E-2,null,{"$f":"(1-1/(1+T14))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+T15))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+T16))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+T17))*-1","v":-7.6154573973485795E-2},{"$f":"(1-1/(1+T18))*-1","v":-9.4269190170084061E-2},{"$f":"(1-1/(1+T19))*-1","v":-0.11202861781380802}]
[null,null,null,2024,{"$f":"IF(D14>=D13,0,1)","v":0},0,null,null,null,null,null,2030,7,0.02,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,{"$f":"((1+$N13)*(1+T13))-1","v":2.0000000000000018E-2},null,{"$f":"(1-1/(1+U15))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+U16))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+U17))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+U18))*-1","v":-7.6154573973485795E-2},{"$f":"(1-1/(1+U19))*-1","v":-9.4269190170084061E-2}]
[null,null,null,2024,0,0,null,null,null,null,null,2031,8,0.02,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,2.0000000000000018E-2,null,{"$f":"(1-1/(1+V16))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+V17))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+V18))*-1","v":-5.7677665452955384E-2},{"$f":"(1-1/(1+V19))*-1","v":-7.6154573973485795E-2}]
[null,null,null,2024,0,0,null,null,null,null,null,2032,9,0.02,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,2.0000000000000018E-2,null,{"$f":"(1-1/(1+W17))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+W18))*-1","v":-3.8831218762014563E-2},{"$f":"(1-1/(1+W19))*-1","v":-5.7677665452955384E-2}]
[null,null,null,2024,0,0,null,null,null,null,null,2033,10,0.02,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,2.0000000000000018E-2,null,{"$f":"(1-1/(1+X18))*-1","v":-1.9607843137254943E-2},{"$f":"(1-1/(1+X19))*-1","v":-3.8831218762014563E-2}]
[null,null,null,2024,0,0,null,null,null,null,null,2034,11,0.02,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,2.0000000000000018E-2,null,{"$f":"(1-1/(1+Y19))*-1","v":-1.9607843137254943E-2}]
[null,null,null,2024,0,0,null,null,null,null,null,2035,12,0.02,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,{"$f":"((1+$N18)*(1+Y18))-1","v":2.0000000000000018E-2}]
[null,null,null,2024,0,0,null,null,null,null,null,2036,13,0.02,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2,2.0000000000000018E-2]
[null,null,null,2024,0,0,null,null,null,null,null,2037,14,0.02,0.29360663045379631,null,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2,4.0399999999999991E-2]
[null,null,null,null,{"$f":"SUM(E8:E13)","v":0},{"$f":"SUM(F8:F21)","v":0},null,null,null,null,null,2038,15,0.02,0.31947876306287237,2.0000000000000018E-2,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2,6.1207999999999929E-2]
[null,null,null,null,null,null,null,null,null,null,null,2039,16,0.02,0.34586833832412989,4.0399999999999991E-2,0.29360663045379631,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002,8.2432159999999977E-2]
[null,null,null,null,null,null,null,null,null,null,null,2040,17,0.02,0.37278570509061248,6.1207999999999929E-2,0.31947876306287237,0.29360663045379631,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007,0.10408080320000002]
[null,"Laveste prisår",{"$f":"SMALL(Prosjektdata!C6:C23,1)","v":2024},null,null,null,null,null,null,null,null,2041,18,0.02,0.40024141919242484,8.2432159999999977E-2,0.34586833832412989,0.31947876306287237,0.29360663045379631,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004,0.12616241926400007]
[null,"Laveste finansieringsår",{"$f":"forste_ar_finan","v":2024},null,null,null,null,null,null,null,null,2042,19,0.02,0.42824624757627339,0.10408080320000002,0.37278570509061248,0.34586833832412989,0.31947876306287237,0.29360663045379631,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574,0.14868566764928004]
[null,null,null,null,null,null,null,null,null,null,null,2043,20,0.02,0.45681117252779879,0.12616241926400007,0.40024141919242484,0.37278570509061248,0.34586833832412989,0.31947876306287237,0.29360663045379631,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106,0.17165938100226574]
[null,null,null,null,null,null,null,null,null,null,null,2044,21,0.02,0.4859473959783549,0.14868566764928004,0.42824624757627339,0.40024141919242484,0.37278570509061248,0.34586833832412989,0.31947876306287237,0.29360663045379631,0.26824179456254549,0.24337430839465246,0.21899441999475733,0.19509256862231106]
[null,null,null,null,null,null,null,null,null,null,null,2045,22,0.02,0.5156663438979221,0.17165938100226574,0.45681117252779879,0.42824624757627339,0.40024141919242484,0.37278570509061248,0.34586833832412989,0.31947876306287237,0.29360663045379631,0.26824179456254549,0.24337430839465246,0.21899441999475733]
[null,null,null,null,null,null,null,null,null,null,null,2046,23,0.02,0.54597967077588061,0.19509256862231106,0.4859473959783549,0.45681117252779879,0.42824624757627339,0.40024141919242484,0.37278570509061248,0.34586833832412989,0.31947876306287237,0.29360663045379631,0.26824179456254549,0.24337430839465246]
[null,null,null,null,null,null,null,null,null,null,null,2047,24,0.02,0.57689926419139814,0.21899441999475733,0.5156663438979221,0.4859473959783549,0.45681117252779879,0.42824624757627339,0.40024141919242484,0.37278570509061248,0.34586833832412989,0.31947876306287237,0.29360663045379631,0.26824179456254549]
[null,null,null,null,null,null,null,null,null,null,null,2048,25,0.02,0.60843724947522615,0.24337430839465246,0.54597967077588061,0.5156663438979221,0.4859473959783549,0.45681117252779879,0.42824624757627339,0.40024141919242484,0.37278570509061248,0.34586833832412989,0.31947876306287237,0.29360663045379631]
[null,null,null,null,null,null,null,null,null,null,null,2049,26,0.02,0.64060599446473065,0.26824179456254549,0.57689926419139814,0.54597967077588061,0.5156663438979221,0.4859473959783549,0.45681117252779879,0.42824624757627339,0.40024141919242484,0.37278570509061248,0.34586833832412989,0.31947876306287237]
[null,null,null,null,null,null,null,null,null,null,null,2050,27,0.02,0.67341811435402521,0.29360663045379631,0.60843724947522615,0.57689926419139814,0.54597967077588061,0.5156663438979221,0.4859473959783549,0.45681117252779879,0.42824624757627339,0.40024141919242484,0.37278570509061248,0.34586833832412989]
[null,null,null,null,null,null,null,null,null,null,null,2051,28,0.02,0.70688647664110582,0.31947876306287237,0.64060599446473065,0.60843724947522615,0.57689926419139814,0.54597967077588061,0.5156663438979221,0.4859473959783549,0.45681117252779879,0.42824624757627339,0.40024141919242484,0.37278570509061248]
[null,null,null,null,null,null,null,null,null,null,null,2052,29,0.02,0.74102420617392806,0.34586833832412989,0.67341811435402521,0.64060599446473065,0.60843724947522615,0.57689926419139814,0.54597967077588061,0.5156663438979221,0.4859473959783549,0.45681117252779879,0.42824624757627339,0.40024141919242484]
[null,null,null,null,null,null,null,null,null,null,null,2053,30,0.02,0.77584469029740655,0.37278570509061248,0.70688647664110582,0.67341811435402521,0.64060599446473065,0.60843724947522615,0.57689926419139814,0.54597967077588061,0.5156663438979221,0.4859473959783549,0.45681117252779879,0.42824624757627339]
[null,null,null,null,null,null,null,null,null,null,null,2054,31,0.02,0.81136158410335479,0.40024141919242484,0.74102420617392806,0.70688647664110582,0.67341811435402521,0.64060599446473065,0.60843724947522615,0.57689926419139814,0.54597967077588061,0.5156663438979221,0.4859473959783549,0.45681117252779879]
[null,null,null,null,null,null,null,null,null,null,null,2055,32,0.02,0.84758881578542189,0.42824624757627339,0.77584469029740655,0.74102420617392806,0.70688647664110582,0.67341811435402521,0.64060599446473065,0.60843724947522615,0.57689926419139814,0.54597967077588061,0.5156663438979221,0.4859473959783549]
[null,null,null,null,null,null,null,null,null,null,null,2056,33,0.02,0.88454059210113045,0.45681117252779879,0.81136158410335479,0.77584469029740655,0.74102420617392806,0.70688647664110582,0.67341811435402521,0.64060599446473065,0.60843724947522615,0.57689926419139814,0.54597967077588061,0.5156663438979221]
[null,null,null,null,null,null,null,null,null,null,null,2057,34,0.02,0.92223140394315317,0.4859473959783549,0.84758881578542189,0.81136158410335479,{"$f":"((1+$N40)*(1+S40))-1","v":0.77584469029740655},0.74102420617392806,0.70688647664110582,0.67341811435402521,0.64060599446473065,0.60843724947522615,0.57689926419139814,0.54597967077588061]
[null,null,null,null,null,null,null,null,null,null,null,2058,35,0.02,0.96067603202201624,0.5156663438979221,0.88454059210113045,0.84758881578542189,0.81136158410335479,0.77584469029740655,0.74102420617392806,0.70688647664110582,0.67341811435402521,0.64060599446473065,0.60843724947522615,0.57689926419139814]
[null,null,null,null,null,null,null,null,null,null,null,2059,36,{"$f":"VLOOKUP(L43,$B$8:$C$21,2)/100","v":0.02},0.99988955266245649,0.54597967077588061,0.92223140394315317,0.88454059210113045,0.84758881578542189,0.81136158410335479,0.77584469029740655,0.74102420617392806,0.70688647664110582,0.67341811435402521,0.64060599446473065,0.60843724947522615]
[null,null,null,null,null,null,null,null,null,null,null,2060,37,0.02,1.0398873437157055,0.57689926419139814,0.96067603202201624,0.92223140394315317,0.88454059210113045,0.84758881578542189,0.81136158410335479,0.77584469029740655,0.74102420617392806,0.70688647664110582,0.67341811435402521,0.64060599446473065]
[null,null,null,null,null,null,null,null,null,null,null,2061,38,0.02,1.0806850905900198,0.60843724947522615,0.99988955266245649,0.96067603202201624,0.92223140394315317,0.88454059210113045,0.84758881578542189,0.81136158410335479,0.77584469029740655,0.74102420617392806,0.70688647664110582,0.67341811435402521]
[null,null,null,null,null,null,null,null,null,null,null,2062,39,0.02,1.1222987924018204,0.64060599446473065,1.0398873437157055,0.99988955266245649,0.96067603202201624,0.92223140394315317,0.88454059210113045,0.84758881578542189,0.81136158410335479,0.77584469029740655,0.74102420617392806,0.70688647664110582]
[null,null,null,null,null,null,null,null,null,null,null,2063,40,0.02,1.1647447682498568,0.67341811435402521,1.0806850905900198,1.0398873437157055,0.99988955266245649,0.96067603202201624,0.92223140394315317,0.88454059210113045,0.84758881578542189,0.81136158410335479,0.77584469029740655,0.74102420617392806]
[null,null,null,null,null,null,null,null,null,null,null,2064,41,0.02,1.208039663614854,0.70688647664110582,1.1222987924018204,1.0806850905900198,1.0398873437157055,0.99988955266245649,0.96067603202201624,0.92223140394315317,0.88454059210113045,0.84758881578542189,0.81136158410335479,0.77584469029740655]
[null,null,null,null,null,null,null,null,null,null,null,2065,42,0.02,1.252200456887151,0.74102420617392806,1.1647447682498568,1.1222987924018204,1.0806850905900198,1.0398873437157055,0.99988955266245649,0.96067603202201624,0.92223140394315317,0.88454059210113045,0.84758881578542189,0.81136158410335479]
[null,null,null,null,null,null,null,null,null,null,null,2066,43,0.02,1.2972444660248938,0.77584469029740655,1.208039663614854,1.1647447682498568,1.1222987924018204,1.0806850905900198,1.0398873437157055,0.99988955266245649,0.96067603202201624,0.92223140394315317,0.88454059210113045,0.84758881578542189]
[null,null,null,null,null,null,null,null,null,null,null,2067,44,0.02,1.343189355345392,0.81136158410335479,1.252200456887151,1.208039663614854,1.1647447682498568,1.1222987924018204,1.0806850905900198,1.0398873437157055,0.99988955266245649,0.96067603202201624,0.92223140394315317,0.88454059210113045]
[null,null,null,null,null,null,null,null,null,null,null,2068,45,0.02,1.3900531424522997,0.84758881578542189,1.2972444660248938,1.252200456887151,1.208039663614854,1.1647447682498568,1.1222987924018204,1.0806850905900198,1.0398873437157055,0.99988955266245649,0.96067603202201624,0.92223140394315317]
[null,null,null,null,null,null,null,null,null,null,null,2069,46,0.02,1.4378542053013459,0.88454059210113045,1.343189355345392,1.2972444660248938,1.252200456887151,1.208039663614854,1.1647447682498568,1.1222987924018204,1.0806850905900198,1.0398873437157055,0.99988955266245649,0.96067603202201624]
[null,null,null,null,null,null,null,null,null,null,null,2070,47,0.02,1.4866112894073726,0.92223140394315317,1.3900531424522997,1.343189355345392,1.2972444660248938,1.252200456887151,1.208039663614854,1.1647447682498568,1.1222987924018204,1.0806850905900198,1.0398873437157055,0.99988955266245649]
[null,null,null,null,null,null,null,null,null,null,null,2071,48,0.02,1.53634351519552,0.96067603202201624,1.4378542053013459,1.3900531424522997,1.343189355345392,1.2972444660248938,1.252200456887151,1.208039663614854,1.1647447682498568,1.1222987924018204,1.0806850905900198,1.0398873437157055]
[null,null,null,null,null,null,null,null,null,null,null,2072,49,0.02,1.5870703854994304,0.99988955266245649,1.4866112894073726,1.4378542053013459,1.3900531424522997,1.343189355345392,1.2972444660248938,1.252200456887151,1.208039663614854,1.1647447682498568,1.1222987924018204,1.0806850905900198]
[null,null,null,null,null,null,null,null,null,null,null,2073,50,0.02,1.6388117932094191,1.0398873437157055,1.53634351519552,1.4866112894073726,1.4378542053013459,1.3900531424522997,1.343189355345392,1.2972444660248938,1.252200456887151,1.208039663614854,1.1647447682498568,1.1222987924018204]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L57+1","v":2074},51,0.02,1.6915880290736074,1.0806850905900198,1.5870703854994304,1.53634351519552,1.4866112894073726,1.4378542053013459,1.3900531424522997,1.343189355345392,1.2972444660248938,1.252200456887151,1.208039663614854,1.1647447682498568]
[null,null,null,null,null,null,null,null,null,null,null,2075,52,0.02,1.7454197896550796,1.1222987924018204,1.6388117932094191,1.5870703854994304,1.53634351519552,1.4866112894073726,1.4378542053013459,1.3900531424522997,1.343189355345392,1.2972444660248938,1.252200456887151,1.208039663614854]
[null,null,null,null,null,null,null,null,null,null,null,2076,53,0.02,1.8003281854481812,1.1647447682498568,1.6915880290736074,1.6388117932094191,1.5870703854994304,1.53634351519552,1.4866112894073726,1.4378542053013459,1.3900531424522997,1.343189355345392,1.2972444660248938,1.252200456887151]
[null,null,null,null,null,null,null,null,null,null,null,2077,54,0.02,1.8563347491571447,1.208039663614854,1.7454197896550796,1.6915880290736074,1.6388117932094191,1.5870703854994304,1.53634351519552,1.4866112894073726,1.4378542053013459,1.3900531424522997,1.343189355345392,1.2972444660248938]
[null,null,null,null,null,null,null,null,null,null,null,2078,55,0.02,1.9134614441402875,1.252200456887151,1.8003281854481812,1.7454197896550796,1.6915880290736074,1.6388117932094191,1.5870703854994304,1.53634351519552,1.4866112894073726,1.4378542053013459,1.3900531424522997,1.343189355345392]
[null,null,null,null,null,null,null,null,null,null,null,2079,56,0.02,1.9717306730230932,1.2972444660248938,1.8563347491571447,1.8003281854481812,1.7454197896550796,1.6915880290736074,1.6388117932094191,1.5870703854994304,1.53634351519552,{"$f":"((1+$N62)*(1+X62))-1","v":1.4866112894073726},1.4378542053013459,1.3900531424522997]
[null,null,null,null,null,null,null,null,null,null,null,2080,57,0.02,2.0311652864835552,1.343189355345392,1.9134614441402875,1.8563347491571447,1.8003281854481812,1.7454197896550796,1.6915880290736074,1.6388117932094191,1.5870703854994304,{"$f":"((1+$N63)*(1+X63))-1","v":1.53634351519552},1.4866112894073726,1.4378542053013459]
[null,null,null,null,null,null,null,null,null,null,null,2081,58,0.02,2.0917885922132262,1.3900531424522997,1.9717306730230932,1.9134614441402875,1.8563347491571447,1.8003281854481812,1.7454197896550796,1.6915880290736074,1.6388117932094191,{"$f":"((1+$N64)*(1+X64))-1","v":1.5870703854994304},1.53634351519552,1.4866112894073726]
[null,null,null,null,null,null,null,null,null,null,null,2082,59,0.02,2.1536243640574906,1.4378542053013459,2.0311652864835552,1.9717306730230932,1.9134614441402875,1.8563347491571447,1.8003281854481812,1.7454197896550796,1.6915880290736074,{"$f":"((1+$N65)*(1+X65))-1","v":1.6388117932094191},1.5870703854994304,1.53634351519552]
[null,null,null,null,null,null,null,null,null,null,null,2083,60,0.02,2.2166968513386403,1.4866112894073726,2.0917885922132262,2.0311652864835552,1.9717306730230932,1.9134614441402875,1.8563347491571447,1.8003281854481812,1.7454197896550796,{"$f":"((1+$N66)*(1+X66))-1","v":1.6915880290736074},1.6388117932094191,1.5870703854994304]

{"sheet":"Sammendrag","index":4,"n_rows":136,"n_cols":32,"rows_kept":136,"cut":false,"hidden":false,"merged":[[28,15,28,16],[3,2,3,6],[82,3,82,8],[4,2,4,6],[28,11,28,12],[28,13,28,14],[16,3,16,6],[27,10,27,16]]}
[]
[]
[]
[null,null,{"$f":"IF(tillegstakst<>0,\"Det er lagt inn ekstra takstjusteringer!R9\",\"\")","v":""}]
[null,{"$f":"HLOOKUP(4,T13:W15,3,0)","v":""},{"$f":"IF(COUNTIF(I16:M16,50)<>5,\"Noen Faktorer er justert\",IF(SUM(I11:M11)=0,\"\",\"Noen faktorer er Justert\"))","v":""},null,null,null,null,null,"Takst","Investering","Bevilgning","Trafikk","Rente"]
[null,"Oppsummering","Totalt","Statlig","Fylkeskommunalt","Kommunalt","Øvrig"]
[null,{"$f":"\"Investering (mill \"&C_Referanseår&\" kr)\"","v":"Investering (mill 2024 kr)"},{"$f":"Prosjektdata!E11","v":0}]
[null,{"$f":"\"Finansieringsbidrag (mill \"&C_Referanseår&\" kr)\"","v":"Finansieringsbidrag (mill 2024 kr)"},{"$f":"SUM(D8:G8)","v":0},{"$f":"Prosjektdata!F12*Bevilgningsfaktor*((1+Prosjektdata!D6^(C_Referanseår-Prosjektdata!C12)))","v":0},{"$f":"Prosjektdata!E14","v":0},{"$f":"Prosjektdata!E13","v":0},{"$f":"Prosjektdata!E15+Prosjektdata!F22","v":0}]
[null,{"$f":"\"Egenandel(%)\"","v":"Egenandel(%)"},{"$f":"IF(ISERROR(C8/C7=TRUE),0,C8/C7)","v":0},{"$f":"IF(D7>0,D8/D7,\"\")","v":""},{"$f":"IF(E7>0,E8/E7,\"\")","v":""},{"$f":"IF(F7>0,F8/F7,\"\")","v":""}]
[null,{"$f":"\"Bompengeinntekter i innkrevingsperioden(mill \"&C_Referanseår&\" kr)\"","v":"Bompengeinntekter i innkrevingsperioden(mill 2024 kr)"},{"$f":"IF(ISERROR(C12+C11)=TRUE,\"\",C12+C11)","v":0}]
[null,{"$f":"\"Innkrevingskostnad (mill \"&C_Referanseår&\" kr)\"","v":"Innkrevingskostnad (mill 2024 kr)"},{"$f":"IF(ISERROR(s_innkrevingskost=TRUE),\"\",n_innkrevingskostnad)","v":0},null,null,null,null,null,{"$f":"Takstfaktor-1","v":0},{"$f":"investeringsfaktor-1","v":0},0,{"$f":"trafikkfaktor-1","v":0},{"$f":"Rentefaktor","v":0}]
[null,{"$f":"\"Netto bompengeinntekter (mill \"&C_Referanseår&\" kr)\"","v":"Netto bompengeinntekter (mill 2024 kr)"},{"$f":"Sammendrag2!C12","v":0}]
[null,{"$f":"\"Finansieringskostnader (mill \"&C_Referanseår&\" kr)\"","v":"Finansieringskostnader (mill 2024 kr)"},{"$f":"IF(ISERROR(C10-C7+C8)=TRUE,\"\",(C10-C7+C8))","v":0},null,null,null,null,"Endring",0,0,0,0,0,null,null,null,null,null,"Faktorer",{"$f":"IF(T14=3,4,0)","v":0},{"$f":"IF(U14>0,4,0)","v":0},{"$f":"IF(V14>0,4,0)","v":0},{"$f":"IF(W14=0,4,0)","v":4}]
[null,{"$f":"IF(ISERROR(\"Maksgjeld i millioner (år \"&maksgjeldår&\" )\"=TRUE),\"\",(\"Maksgjeld i millioner (år \"&maksgjeldår&\" )\"))","v":"Maksgjeld i millioner (år 2024 )"},{"$f":"IF(ISERROR(Maksgjeld),\"\",Maksgjeld)","v":0},null,null,null,null,"Utgangspunkt",{"$f":"C18/Takstfaktor","v":0},{"$f":"C7*investeringsfaktor","v":0},{"$f":"C8/Bevilgingsfaktor","v":0},{"$f":"C20/trafikkfaktor","v":0},{"$f":"IF(ISERROR(gjennomsnittsrente-Rentefaktor)=TRUE,0,(gjennomsnittsrente-Rentefaktor))","v":0},null,null,null,null,null,{"$f":"COUNTIF(I16:M16,50)+SUM(I13:M13)=5","v":true},{"$f":"U14+V14","v":0},{"$f":"IF(brukt_egen_takst>0,1,0)","v":0},{"$f":"IF(Brukt_kjøreøypark>0,2,0)","v":0},{"$f":"SUM(U14:V14)","v":0}]
[null,{"$f":"IF(ISERROR(\"Maksgjeld i millioner (år \"&maksgjeldår&\" )\"=TRUE),\"\",(\"Garantibehov (år \"&maksgjeldår&\" )\"))","v":"Garantibehov (år 2024 )"},{"$f":"IF(C14=\"\",\"\",C14*1.2)","v":0},null,null,null,null,"Differanse",{"$f":"C18-I14","v":0},{"$f":"C7-J14","v":0},{"$f":"C8-K14","v":0},{"$f":"C20-L14","v":0},{"$f":"Rentefaktor","v":0},null,null,null,null,null,null,"Det er brukt egen takst- og kjøretøyparkutvikling","Det er brukt egen takstutvikling","Det er brukt kjøretøyparkutvikling",{"$f":"\"\"","v":""}]
[null,"Nedbetalingstid(år)",{"$f":"IF(ISERROR(IF(Finansiering!P57>0,\"Aldri\",SUM(Finansiering!W7:W57,))=TRUE),\"\",IF(Finansiering!P57>0,\"Aldri\",SUM(Finansiering!W7:W57,)))","v":0},null,null,null,null,"Faktor",50,50,50,50,50]
[null,"Nedbetalingsår",{"$f":"IF(ISERROR(IF(Finansiering!P57>0,\"Aldri\",MAX(Finansiering!V:V)))=TRUE,0,IF(Finansiering!P57>0,\"Aldri\",MAX(Finansiering!V:V)))","v":0},"Det er brukt takstjustering"]
[null,{"$f":"\"Gjennomsnittstakst(\"&C_Referanseår&\" kr)\"","v":"Gjennomsnittstakst(2024 kr)"},{"$f":"IF(ISERROR(Gjennomsnittsinntekt)=TRUE,0,Gjennomsnittsinntekt)","v":0},null,null,null,null,"Endring",{"$f":"1+(I16-50)/100+I13","v":1},{"$f":"1+(J16-50)/100+J13","v":1},{"$f":"1+(K16-50)/100+K13","v":1},{"$f":"1+((L16-50)/100)+L13","v":1},{"$f":"(M16-50)/1000+M13","v":0}]
[null,"Gjennomsnittsrente",{"$f":"IF(ISERROR(gjennomsnittsrente)=TRUE,0,gjennomsnittsrente)","v":0}]
[null,"Sum ÅDT alle bommer (kjt/d)",{"$f":"Sum_trafikk*trafikkfaktor","v":0}]
[null,"Rentekostnader i innkrevingsperioden (mill)",{"$f":"IF(ISERROR(lånerente_løpende-innskuddsrente_løpende)=TRUE,0,lånerente_løpende-innskuddsrente_løpende)","v":0}]
[null,"Brutto bompenger løpende kroner",{"$f":"Sammendrag2!W72","v":0}]
[null,{"$f":"\"Bompengeinntekter i innkrevingsperioden ( \" &C_Referanseår&\" kr)\"","v":"Bompengeinntekter i innkrevingsperioden ( 2024 kr)"},{"$f":"Sammendrag2!W73","v":0}]
[]
[null,{"$f":"\"Lånerenter i innkrevingsperioden ( \" &C_Referanseår&\" kr)\"","v":"Lånerenter i innkrevingsperioden ( 2024 kr)"},{"$f":"Rentekostnad_faste","v":0}]
[null,{"$f":"\"Renteinntekter i innkrevingsperioden ( \" &C_Referanseår&\" kr)\"","v":"Renteinntekter i innkrevingsperioden ( 2024 kr)"},{"$f":"Renteinntekter_faste","v":0}]
[]
[null,"Startår graf",2028,null,null,null,null,null,null,null,"Alternativ"]
[null,"Sluttår graf",2045,null,null,null,null,null,null,null,null,1,{"$f":"IF(Scenarier!$Q$5=1,Scenarier!E7,\"\")","v":0},2,{"$f":"IF(Scenarier!$Q$5=1,Scenarier!G7,\"\")","v":0},3,{"$f":"IF(Scenarier!$Q$5=1,Scenarier!I7,\"\")","v":0}]
[null,"Ønsket vist nedbetalingsår",2043,null,null,null,null,{"$f":"B6","v":"Oppsummering"},null,null,{"$f":"Scenarier!C8","v":"Aktivt"},"Resultat","Endring","Resultat","Endring","Resultat","Endring"]
[null,null,null,null,null,null,null,{"$f":"B7","v":"Investering (mill 2024 kr)"},null,null,{"$f":"C7","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D9,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L31-$K31,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E9,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N31-$K31,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F9,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P31-$K31,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B8","v":"Finansieringsbidrag (mill 2024 kr)"},null,null,{"$f":"C8","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D10,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L32-$K32,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E10,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N32-$K32,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F10,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P32-$K32,\"\")","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"B9","v":"Egenandel(%)"},null,null,{"$f":"C9","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D11,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L33-$K33,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E11,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N33-$K33,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F11,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P33-$K33,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B11","v":"Innkrevingskostnad (mill 2024 kr)"},null,null,{"$f":"C11","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D12,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L34-$K34,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E12,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N34-$K34,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F12,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P34-$K34,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B12","v":"Netto bompengeinntekter (mill 2024 kr)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D13,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L35-$K35,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E13,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N35-$K35,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F13,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P35-$K35,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B13","v":"Finansieringskostnader (mill 2024 kr)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D14,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L36-$K36,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E14,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N36-$K36,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F14,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P36-$K36,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(B14=\"\",\"Maksgjeld\",B14)","v":"Maksgjeld i millioner (år 2024 )"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D15,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L37-$K37,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E15,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N37-$K37,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F15,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P37-$K37,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B15","v":"Garantibehov (år 2024 )"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D16,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L38-$K38,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E16,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N38-$K38,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F16,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P38-$K38,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B16","v":"Nedbetalingstid(år)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D17,\"\")","v":""},{"$f":"IF(L39=\"Aldri\",\"\",IF(Scenarier!$D$5>0,L39-$K39,\"\"))","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E17,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N39-$K39,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F17,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P39-$K39,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B17","v":"Nedbetalingsår"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D18,\"\")","v":""},{"$f":"IF(L40=\"Aldri\",\"\",IF(Scenarier!$D$5>0,L40-$K40,\"\"))","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E18,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N40-$K40,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F18,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P40-$K40,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B18","v":"Gjennomsnittstakst(2024 kr)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D19,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L41-$K41,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E19,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N41-$K41,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F19,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P41-$K41,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B20","v":"Sum ÅDT alle bommer (kjt/d)"},null,null,{"$f":"C20","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D20,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L42-$K42,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E20,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N42-$K42,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F20,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P42-$K42,\"\")","v":""}]
[null,null,null,null,null,null,null,"Rentekostnader (mill)",null,null,{"$f":"C21","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D21,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L43-$K43,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E21,\"\")","v":""},{"$f":"IF(Scenarier!$E$5>0,N43-$K43,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F21,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,P43-$K43,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Faste kroner"]
[null,"Visning","År","Investering","Statlige bidrag","Øvrige bidrag","Innkrevingskostnader","Kolonne1","Netto bominntekter","Lånesaldo","Visningsår","Innkrevingsår","Bompenger_til_nedbetalt","Kolonne2","Nedbetalt","Alternativ1","Alternativ2","Alternativ3"]
[null,{"$f":"IF(OR(C85<($C$28),C85>($C$29))=FALSE,1,0)","v":0},{"$f":"Finansiering!B7","v":2024},{"$f":"HLOOKUP($C85,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C85,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C85,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G7)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C85)*Finansiering!X7","v":0},null,{"$f":"(Finansiering!F7-Finansiering!G7)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C85)","v":0},{"$f":"Finansiering!P7","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T7)","v":0},{"$f":"Finansiering!X7*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q8,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R8,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S8,0)","v":0}]
[null,0,{"$f":"Finansiering!B8","v":2025},{"$f":"HLOOKUP($C86,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C86,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C86,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G8)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C86)*Finansiering!X8","v":0},null,{"$f":"(Finansiering!F8-Finansiering!G8)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C86)","v":0},{"$f":"Finansiering!P8","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T8)","v":0},{"$f":"Finansiering!X8*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q9,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R9,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S9,0)","v":0},null,null,null,null,null,null,null,null,"Radetiketter","Summer av Investering","Summer av Statlige bidrag","Summer av Øvrige bidrag","Summer av Netto bominntekter","Summer av Lånesaldo"]
[null,0,{"$f":"Finansiering!B9","v":2026},{"$f":"HLOOKUP($C87,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C87,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C87,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G9)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C87)*Finansiering!X9","v":0},null,{"$f":"(Finansiering!F9-Finansiering!G9)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C87)","v":0},{"$f":"Finansiering!P9","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T9)","v":0},{"$f":"Finansiering!X9*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q10,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R10,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S10,0)","v":0},null,null,null,null,null,null,null,null,2016,0,0,0,0,0]
[null,0,{"$f":"Finansiering!B10","v":2027},{"$f":"HLOOKUP($C88,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C88,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C88,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G10)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C88)*Finansiering!X10","v":0},null,{"$f":"(Finansiering!F10-Finansiering!G10)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C88)","v":0},{"$f":"Finansiering!P10","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T10)","v":0},{"$f":"Finansiering!X10*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q11,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R11,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S11,0)","v":0},null,null,null,null,null,null,null,null,2017,-100,50,0,0,48.058439061899271]
[null,1,{"$f":"Finansiering!B11","v":2028},{"$f":"HLOOKUP($C89,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C89,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C89,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G11)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C89)*Finansiering!X11","v":0},null,{"$f":"(Finansiering!F11-Finansiering!G11)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C89)","v":0},{"$f":"Finansiering!P11","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T11)","v":0},{"$f":"Finansiering!X11*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q12,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R12,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S12,0)","v":0},null,null,null,null,null,null,null,null,2018,-200,50,0,0,197.03960015378701]
[null,1,{"$f":"Finansiering!B12","v":2029},{"$f":"HLOOKUP($C90,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C90,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C90,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G12)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C90)*Finansiering!X12","v":0},null,{"$f":"(Finansiering!F12-Finansiering!G12)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C90)","v":0},{"$f":"Finansiering!P12","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T12)","v":0},{"$f":"Finansiering!X12*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q13,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R13,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S13,0)","v":0},null,null,null,null,null,null,null,null,2019,-200,100,0,0,304.92118415993843]
[null,1,{"$f":"Finansiering!B13","v":2030},{"$f":"HLOOKUP($C91,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C91,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C91,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G13)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C91)*Finansiering!X13","v":0},null,{"$f":"(Finansiering!F13-Finansiering!G13)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C91)","v":0},{"$f":"Finansiering!P13","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T13)","v":0},{"$f":"Finansiering!X13*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q14,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R14,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S14,0)","v":0},null,null,null,null,null,null,null,null,2020,-200,100,0,0,419.11803152633598]
[null,1,{"$f":"Finansiering!B14","v":2031},{"$f":"HLOOKUP($C92,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C92,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C92,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G14)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C92)*Finansiering!X14","v":0},null,{"$f":"(Finansiering!F14-Finansiering!G14)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C92)","v":0},{"$f":"Finansiering!P14","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T14)","v":0},{"$f":"Finansiering!X14*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q15,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R15,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S15,0)","v":0},null,null,null,null,null,null,null,null,2021,-130,100,0,19.143776712499999,449.57121898561422]
[null,1,{"$f":"Finansiering!B15","v":2032},{"$f":"HLOOKUP($C93,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C93,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C93,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G15)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C93)*Finansiering!X15","v":0},null,{"$f":"(Finansiering!F15-Finansiering!G15)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C93)","v":0},{"$f":"Finansiering!P15","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T15)","v":0},{"$f":"Finansiering!X15*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q16,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R16,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S16,0)","v":0},null,null,null,null,null,null,null,null,2022,0,0,0,22.038728102770232,447.65413662784425]
[null,1,{"$f":"Finansiering!B16","v":2033},{"$f":"HLOOKUP($C94,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C94,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C94,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G16)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C94)*Finansiering!X16","v":0},null,{"$f":"(Finansiering!F16-Finansiering!G16)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C94)","v":0},{"$f":"Finansiering!P16","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T16)","v":0},{"$f":"Finansiering!X16*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q17,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R17,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S17,0)","v":0},null,null,null,null,null,null,null,null,2023,0,0,0,42.502263482766963,426.71003902385547]
[null,1,{"$f":"Finansiering!B17","v":2034},{"$f":"HLOOKUP($C95,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C95,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C95,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G17)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C95)*Finansiering!X17","v":0},null,{"$f":"(Finansiering!F17-Finansiering!G17)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C95)","v":0},{"$f":"Finansiering!P17","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T17)","v":0},{"$f":"Finansiering!X17*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q18,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R18,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S18,0)","v":0},null,null,null,null,null,null,null,null,2024,0,0,0,59.288529723232557,390.08541196873421]
[null,1,{"$f":"Finansiering!B18","v":2035},{"$f":"HLOOKUP($C96,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C96,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C96,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G18)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C96)*Finansiering!X18","v":0},null,{"$f":"(Finansiering!F18-Finansiering!G18)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C96)","v":0},{"$f":"Finansiering!P18","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T18)","v":0},{"$f":"Finansiering!X18*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q19,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R19,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S19,0)","v":0},null,null,null,null,null,null,null,null,2025,0,0,0,77.905522435400385,335.65539351476912]
[null,1,{"$f":"Finansiering!B19","v":2036},{"$f":"HLOOKUP($C97,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C97,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C97,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G19)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C97)*Finansiering!X19","v":0},null,{"$f":"(Finansiering!F19-Finansiering!G19)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C97)","v":0},{"$f":"Finansiering!P19","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T19)","v":0},{"$f":"Finansiering!X19*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q20,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R20,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S20,0)","v":0},null,null,null,null,null,null,null,null,2026,0,0,0,89.923467446926495,270.12450772839964]
[null,1,{"$f":"Finansiering!B20","v":2037},{"$f":"HLOOKUP($C98,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C98,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C98,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G20)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C98)*Finansiering!X20","v":0},null,{"$f":"(Finansiering!F20-Finansiering!G20)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C98)","v":0},{"$f":"Finansiering!P20","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T20)","v":0},{"$f":"Finansiering!X20*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q21,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R21,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S21,0)","v":0},null,null,null,null,null,null,null,null,2027,0,0,0,94.756689182282443,199.0928328731008]
[null,1,{"$f":"Finansiering!B21","v":2038},{"$f":"HLOOKUP($C99,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C99,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C99,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G21)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C99)*Finansiering!X21","v":0},null,{"$f":"(Finansiering!F21-Finansiering!G21)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C99)","v":0},{"$f":"Finansiering!P21","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T21)","v":0},{"$f":"Finansiering!X21*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q22,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R22,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S22,0)","v":0},null,null,null,null,null,null,null,null,2028,0,0,0,99.849992700788221,122.23315982614751]
[null,1,{"$f":"Finansiering!B22","v":2039},{"$f":"HLOOKUP($C100,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C100,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C100,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G22)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C100)*Finansiering!X22","v":0},null,{"$f":"(Finansiering!F22-Finansiering!G22)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C100)","v":0},{"$f":"Finansiering!P22","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T22)","v":0},{"$f":"Finansiering!X22*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q23,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R23,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S23,0)","v":0},null,null,null,null,null,null,null,null,2029,0,0,0,105.21742704784792,39.201088590791066]
[null,1,{"$f":"Finansiering!B23","v":2040},{"$f":"HLOOKUP($C101,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C101,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C101,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G23)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C101)*Finansiering!X23","v":0},null,{"$f":"(Finansiering!F23-Finansiering!G23)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C101)","v":0},{"$f":"Finansiering!P23","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T23)","v":0},{"$f":"Finansiering!X23*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q24,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R24,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S24,0)","v":0},null,null,null,null,null,null,null,null,2030,0,0,0,110.87380451059745,-50.365820871692556]
[null,1,{"$f":"Finansiering!B24","v":2041},{"$f":"HLOOKUP($C102,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C102,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C102,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G24)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C102)*Finansiering!X24","v":0},null,{"$f":"(Finansiering!F24-Finansiering!G24)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C102)","v":0},{"$f":"Finansiering!P24","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T24)","v":0},{"$f":"Finansiering!X24*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q25,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R25,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S25,0)","v":0},null,null,null,null,null,null,null,null,2031,0,0,0,116.83474237211,-146.84893829541519]
[null,1,{"$f":"Finansiering!B25","v":2042},{"$f":"HLOOKUP($C103,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C103,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C103,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G25)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C103)*Finansiering!X25","v":0},null,{"$f":"(Finansiering!F25-Finansiering!G25)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C103)","v":0},{"$f":"Finansiering!P25","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T25)","v":0},{"$f":"Finansiering!X25*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q26,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R26,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S26,0)","v":0},null,null,null,null,null,null,null,null,2032,0,0,0,123.11670696748408,-250.649495136453]
[null,1,{"$f":"Finansiering!B26","v":2043},{"$f":"HLOOKUP($C104,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C104,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C104,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G26)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C104)*Finansiering!X26","v":0},null,{"$f":"(Finansiering!F26-Finansiering!G26)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C104)","v":0},{"$f":"Finansiering!P26","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":100},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T26)","v":0},{"$f":"Finansiering!X26*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q27,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R27,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S27,0)","v":0},null,null,null,null,null,null,null,null,2033,0,0,0,130.14825060651944,-362.50821918759323]
[null,1,{"$f":"Finansiering!B27","v":2044},{"$f":"HLOOKUP($C105,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C105,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C105,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G27)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C105)*Finansiering!X27","v":0},null,{"$f":"(Finansiering!F27-Finansiering!G27)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C105)","v":0},{"$f":"Finansiering!P27","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T27)","v":0},{"$f":"Finansiering!X27*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q28,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R28,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S28,0)","v":0},null,null,null,null,null,null,null,null,2034,0,0,0,137.59204871533606,-482.91261846608427]
[null,1,{"$f":"Finansiering!B28","v":2045},{"$f":"HLOOKUP($C106,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C106,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C106,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G28)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C106)*Finansiering!X28","v":0},null,{"$f":"(Finansiering!F28-Finansiering!G28)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C106)","v":0},{"$f":"Finansiering!P28","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T28)","v":0},{"$f":"Finansiering!X28*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q29,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R29,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S29,0)","v":0},null,null,null,null,null,null,null,null,2035,0,0,0,145.4729612882451,-612.37705271143511]
[null,0,{"$f":"Finansiering!B29","v":2046},{"$f":"HLOOKUP($C107,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C107,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C107,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G29)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C107)*Finansiering!X29","v":0},null,{"$f":"(Finansiering!F29-Finansiering!G29)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C107)","v":0},{"$f":"Finansiering!P29","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T29)","v":0},{"$f":"Finansiering!X29*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q30,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R30,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S30,0)","v":0},null,null,null,null,null,null,null,null,2036,0,0,0,116.88237709891418,-724.45770965830866]
[null,0,{"$f":"Finansiering!B30","v":2047},{"$f":"HLOOKUP($C108,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C108,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C108,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G30)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C108)*Finansiering!X30","v":0},null,{"$f":"(Finansiering!F30-Finansiering!G30)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C108)","v":0},{"$f":"Finansiering!P30","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T30)","v":0},{"$f":"Finansiering!X30*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q31,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R31,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S31,0)","v":0},null,null,null,null,null,null,null,null,2037,0,0,0,116.06988461878144,-839.15741727493241]
[null,0,{"$f":"Finansiering!B31","v":2048},{"$f":"HLOOKUP($C109,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C109,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C109,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G31)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C109)*Finansiering!X31","v":0},null,{"$f":"(Finansiering!F31-Finansiering!G31)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C109)","v":0},{"$f":"Finansiering!P31","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T31)","v":0},{"$f":"Finansiering!X31*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q32,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R32,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S32,0)","v":0},null,{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!U32,0)","v":0},null,null,null,null,null,null,2038,0,0,0,123.05121043999937,-962.11912725200091]
[null,0,{"$f":"Finansiering!B32","v":2049},{"$f":"HLOOKUP($C110,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C110,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C110,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G32)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C110)*Finansiering!X32","v":0},null,{"$f":"(Finansiering!F32-Finansiering!G32)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C110)","v":0},{"$f":"Finansiering!P32","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T32)","v":0},{"$f":"Finansiering!X32*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q33,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R33,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S33,0)","v":0},null,null,null,null,null,null,null,null,2039,0,0,0,130.46522599461341,-1093.8398072415198]
[null,0,{"$f":"Finansiering!B33","v":2050},{"$f":"HLOOKUP($C111,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C111,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C111,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G33)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C111)*Finansiering!X33","v":0},null,{"$f":"(Finansiering!F33-Finansiering!G33)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C111)","v":0},{"$f":"Finansiering!P33","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T33)","v":0},{"$f":"Finansiering!X33*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q34,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R34,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S34,0)","v":0},null,null,null,null,null,null,null,null,"Totalsum",-830,400,0,1861.1336094471158,-1875.7711620542184]
[null,0,{"$f":"Finansiering!B34","v":2051},{"$f":"HLOOKUP($C112,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C112,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C112,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G34)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C112)*Finansiering!X34","v":0},null,{"$f":"(Finansiering!F34-Finansiering!G34)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C112)","v":0},{"$f":"Finansiering!P34","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T34)","v":0},{"$f":"Finansiering!X34*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q35,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R35,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S35,0)","v":0}]
[null,0,{"$f":"Finansiering!B35","v":2052},{"$f":"HLOOKUP($C113,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C113,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C113,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G35)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C113)*Finansiering!X35","v":0},null,{"$f":"(Finansiering!F35-Finansiering!G35)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C113)","v":0},{"$f":"Finansiering!P35","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T35)","v":0},{"$f":"Finansiering!X35*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q36,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R36,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S36,0)","v":0}]
[null,0,{"$f":"Finansiering!B36","v":2053},{"$f":"HLOOKUP($C114,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C114,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C114,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G36)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C114)*Finansiering!X36","v":0},null,{"$f":"(Finansiering!F36-Finansiering!G36)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C114)","v":0},{"$f":"Finansiering!P36","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T36)","v":0},{"$f":"Finansiering!X36*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q37,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R37,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S37,0)","v":0}]
[null,0,{"$f":"Finansiering!B37","v":2054},{"$f":"HLOOKUP($C115,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C115,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C115,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G37)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C115)*Finansiering!X37","v":0},null,{"$f":"(Finansiering!F37-Finansiering!G37)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C115)","v":0},{"$f":"Finansiering!P37","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T37)","v":0},{"$f":"Finansiering!X37*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q38,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R38,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S38,0)","v":0}]
[null,0,{"$f":"Finansiering!B38","v":2055},{"$f":"HLOOKUP($C116,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C116,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C116,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G38)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C116)*Finansiering!X38","v":0},null,{"$f":"(Finansiering!F38-Finansiering!G38)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C116)","v":0},{"$f":"Finansiering!P38","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T38)","v":0},{"$f":"Finansiering!X38*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q39,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R39,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S39,0)","v":0}]
[null,{"$f":"IF(OR(C117<($C$28),C117>($C$29))=FALSE,1,0)","v":0},{"$f":"Finansiering!B39","v":2056},{"$f":"HLOOKUP($C117,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C117,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C117,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G39)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C117)*Finansiering!X39","v":0},null,{"$f":"(Finansiering!F39-Finansiering!G39)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C117)","v":0},{"$f":"Finansiering!P39","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T39)","v":0},{"$f":"Finansiering!X39*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q40,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R40,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S40,0)","v":0}]
[null,0,{"$f":"Finansiering!B40","v":2057},{"$f":"HLOOKUP($C118,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C118,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C118,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G40)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C118)*Finansiering!X40","v":0},null,{"$f":"(Finansiering!F40-Finansiering!G40)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C118)","v":0},{"$f":"Finansiering!P40","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T40)","v":0},{"$f":"Finansiering!X40*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q41,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R41,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S41,0)","v":0}]
[null,0,{"$f":"Finansiering!B41","v":2058},{"$f":"HLOOKUP($C119,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C119,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C119,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G41)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C119)*Finansiering!X41","v":0},null,{"$f":"(Finansiering!F41-Finansiering!G41)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C119)","v":0},{"$f":"Finansiering!P41","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T41)","v":0},{"$f":"Finansiering!X41*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q42,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R42,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S42,0)","v":0}]
[null,0,{"$f":"Finansiering!B42","v":2059},{"$f":"HLOOKUP($C120,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C120,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C120,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G42)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C120)*Finansiering!X42","v":0},null,{"$f":"(Finansiering!F42-Finansiering!G42)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C120)","v":0},{"$f":"Finansiering!P42","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T42)","v":0},{"$f":"Finansiering!X42*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q43,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R43,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S43,0)","v":0}]
[null,0,{"$f":"Finansiering!B43","v":2060},{"$f":"HLOOKUP($C121,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C121,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C121,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G43)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C121)*Finansiering!X43","v":0},null,{"$f":"(Finansiering!F43-Finansiering!G43)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C121)","v":0},{"$f":"Finansiering!P43","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T43)","v":0},{"$f":"Finansiering!X43*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q44,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R44,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S44,0)","v":0}]
[null,0,{"$f":"Finansiering!B44","v":2061},{"$f":"HLOOKUP($C122,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C122,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C122,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G44)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C122)*Finansiering!X44","v":0},null,{"$f":"(Finansiering!F44-Finansiering!G44)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C122)","v":0},{"$f":"Finansiering!P44","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T44)","v":0},{"$f":"Finansiering!X44*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q45,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R45,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S45,0)","v":0}]
[null,0,{"$f":"Finansiering!B45","v":2062},{"$f":"HLOOKUP($C123,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C123,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C123,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G45)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C123)*Finansiering!X45","v":0},null,{"$f":"(Finansiering!F45-Finansiering!G45)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C123)","v":0},{"$f":"Finansiering!P45","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T45)","v":0},{"$f":"Finansiering!X45*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q46,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R46,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S46,0)","v":0}]
[null,0,{"$f":"Finansiering!B46","v":2063},{"$f":"HLOOKUP($C124,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C124,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C124,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G46)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C124)*Finansiering!X46","v":0},null,{"$f":"(Finansiering!F46-Finansiering!G46)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C124)","v":0},{"$f":"Finansiering!P46","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T46)","v":0},{"$f":"Finansiering!X46*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q47,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R47,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S47,0)","v":0}]
[null,0,{"$f":"Finansiering!B47","v":2064},{"$f":"HLOOKUP($C125,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C125,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C125,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G47)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C125)*Finansiering!X47","v":0},null,{"$f":"(Finansiering!F47-Finansiering!G47)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C125)","v":0},{"$f":"Finansiering!P47","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T47)","v":0},{"$f":"Finansiering!X47*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q48,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R48,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S48,0)","v":0}]
[null,0,{"$f":"Finansiering!B48","v":2065},{"$f":"HLOOKUP($C126,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C126,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C126,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G48)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C126)*Finansiering!X48","v":0},null,{"$f":"(Finansiering!F48-Finansiering!G48)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C126)","v":0},{"$f":"Finansiering!P48","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T48)","v":0},{"$f":"Finansiering!X48*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q49,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R49,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S49,0)","v":0}]
[null,0,{"$f":"Finansiering!B49","v":2066},{"$f":"HLOOKUP($C127,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C127,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C127,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G49)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C127)*Finansiering!X49","v":0},null,{"$f":"(Finansiering!F49-Finansiering!G49)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C127)","v":0},{"$f":"Finansiering!P49","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T49)","v":0},{"$f":"Finansiering!X49*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q50,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R50,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S50,0)","v":0}]
[null,0,{"$f":"Finansiering!B50","v":2067},{"$f":"HLOOKUP($C128,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C128,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C128,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G50)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C128)*Finansiering!X50","v":0},null,{"$f":"(Finansiering!F50-Finansiering!G50)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C128)","v":0},{"$f":"Finansiering!P50","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T50)","v":0},{"$f":"Finansiering!X50*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q51,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R51,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S51,0)","v":0}]
[null,0,{"$f":"Finansiering!B51","v":2068},{"$f":"HLOOKUP($C129,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C129,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C129,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G51)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C129)*Finansiering!X51","v":0},null,{"$f":"(Finansiering!F51-Finansiering!G51)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C129)","v":0},{"$f":"Finansiering!P51","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T51)","v":0},{"$f":"Finansiering!X51*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q52,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R52,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S52,0)","v":0}]
[null,0,{"$f":"Finansiering!B52","v":2069},{"$f":"HLOOKUP($C130,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C130,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C130,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G52)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C130)*Finansiering!X52","v":0},null,{"$f":"(Finansiering!F52-Finansiering!G52)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C130)","v":0},{"$f":"Finansiering!P52","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T52)","v":0},{"$f":"Finansiering!X52*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q53,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R53,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S53,0)","v":0}]
[null,0,{"$f":"Finansiering!B53","v":2070},{"$f":"HLOOKUP($C131,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C131,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C131,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G53)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C131)*Finansiering!X53","v":0},null,{"$f":"(Finansiering!F53-Finansiering!G53)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C131)","v":0},{"$f":"Finansiering!P53","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T53)","v":0},{"$f":"Finansiering!X53*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q54,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R54,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S54,0)","v":0}]
[null,0,{"$f":"Finansiering!B54","v":2071},{"$f":"HLOOKUP($C132,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C132,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C132,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G54)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C132)*Finansiering!X54","v":0},null,{"$f":"(Finansiering!F54-Finansiering!G54)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C132)","v":0},{"$f":"Finansiering!P54","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T54)","v":0},{"$f":"Finansiering!X54*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q55,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R55,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S55,0)","v":0}]
[null,0,{"$f":"Finansiering!B55","v":2072},{"$f":"HLOOKUP($C133,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C133,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C133,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G55)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C133)*Finansiering!X55","v":0},null,{"$f":"(Finansiering!F55-Finansiering!G55)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C133)","v":0},{"$f":"Finansiering!P55","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T55)","v":0},{"$f":"Finansiering!X55*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q56,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R56,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S56,0)","v":0}]
[null,0,{"$f":"Finansiering!B56","v":2073},{"$f":"HLOOKUP($C134,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C134,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C134,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G56)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C134)*Finansiering!X56","v":0},null,{"$f":"(Finansiering!F56-Finansiering!G56)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C134)","v":0},{"$f":"Finansiering!P56","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T56)","v":0},{"$f":"Finansiering!X56*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q57,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R57,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S57,0)","v":0}]
[null,0,{"$f":"Finansiering!B57","v":2074},{"$f":"HLOOKUP($C135,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C135,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C135,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G57)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C135)*Finansiering!X57","v":0},null,{"$f":"(Finansiering!F57-Finansiering!G57)*(1+Prisstigning)^(C_Referanseår-Sammendrag!C135)","v":0},{"$f":"Finansiering!P57","v":0},{"$f":"IF(Tabell3[[#This Row],[År]]=$C$30,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell3[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T57)","v":0},{"$f":"Finansiering!X57*Tabell3[[#This Row],[Netto bominntekter]]","v":0},null,{"$f":"IF(Tabell3[[#This Row],[År]]=$C$17,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q58,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R58,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S58,0)","v":0}]
[null,null,"Sum",{"$f":"SUM(D85:D135)","v":0},{"$f":"SUM(E85:E135)","v":0},{"$f":"SUM(F85:F135)","v":0},{"$f":"SUM(G85:G135)","v":0},null,null,null,null,null,{"$f":"SUBTOTAL(109,Tabell3[Bompenger_til_nedbetalt])","v":0}]

{"sheet":"Sammendrag2","index":5,"n_rows":130,"n_cols":26,"rows_kept":130,"cut":false,"hidden":false,"merged":[[76,3,76,8],[3,2,3,6],[4,2,4,6],[16,3,16,6],[21,10,21,17],[22,11,22,12],[22,13,22,15],[22,16,22,17],[35,7,35,9]]}
[]
[]
[]
[null,null,{"$f":"IF(tillegstakst<>0,\"Det er lagt inn ekstra takstjusteringer!R9\",\"\")","v":""}]
[null,null,{"$f":"IF(COUNTIF(I16:M16,50)<>5,\"Noen Faktorer er justert\",IF(SUM(I11:M11)=0,\"\",\"Noen faktorer er Justert\"))","v":""},null,null,null,null,null,"Takst","Investering","Bevilgning","Trafikk","Rente"]
[null,"Oppsummering","Totalt","Statlig","Fylkeskommunalt","Kommunalt","Øvrig"]
[null,{"$f":"\"Investering (mill \"&C_Referanseår&\" kr)\"","v":"Investering (mill 2024 kr)"},{"$f":"Prosjektdata!E11","v":0}]
[null,{"$f":"\"Finansieringsbidrag (mill \"&C_Referanseår&\" kr)\"","v":"Finansieringsbidrag (mill 2024 kr)"},{"$f":"Prosjektdata!E16","v":0},{"$f":"Prosjektdata!F12*Bevilgningsfaktor*((1+Prosjektdata!D6^(C_Referanseår-Prosjektdata!C12)))","v":0},{"$f":"Prosjektdata!E14","v":0},{"$f":"Prosjektdata!E13","v":0},{"$f":"Prosjektdata!E15","v":0}]
[null,{"$f":"\"Egenandel(%)\"","v":"Egenandel(%)"},{"$f":"IF(ISERROR(C8/C7=TRUE),0,C8/C7)","v":0},{"$f":"IF(D7>0,D8/D7,\"\")","v":""},{"$f":"IF(E7>0,E8/E7,\"\")","v":""},{"$f":"IF(F7>0,F8/F7,\"\")","v":""}]
[null,{"$f":"\"Brutto bompengeinntekter (mill \"&C_Referanseår&\" kr)\"","v":"Brutto bompengeinntekter (mill 2024 kr)"},{"$f":"IF(ISERROR(C12+C11)=TRUE,\"\",C12+C11)","v":0}]
[null,{"$f":"\"Innkrevingskostnad (mill \"&C_Referanseår&\" kr)\"","v":"Innkrevingskostnad (mill 2024 kr)"},{"$f":"IF(ISERROR(s_innkrevingskost=TRUE),\"\",n_innkrevingskostnad)","v":0},null,null,null,null,null,{"$f":"Takstfaktor-1","v":0},{"$f":"investeringsfaktor-1","v":0},0,{"$f":"trafikkfaktor-1","v":0},{"$f":"Rentefaktor","v":0}]
[null,{"$f":"\"Netto bompengeinntekter (mill \"&C_Referanseår&\" kr)\"","v":"Netto bompengeinntekter (mill 2024 kr)"},{"$f":"IF(ISERROR(netto_bom_faste=TRUE),\"\",netto_bom_faste)","v":0}]
[null,{"$f":"\"Finansieringskostnader (mill \"&C_Referanseår&\" kr)\"","v":"Finansieringskostnader (mill 2024 kr)"},{"$f":"IF(ISERROR(C10-C7+C8)=TRUE,\"\",(C10-C7+C8))","v":0},null,null,null,null,"Endring",0,0,0,0,0]
[null,{"$f":"IF(ISERROR(\"Maksgjeld i millioner (år \"&maksgjeldår&\" )\"=TRUE),\"\",(\"Maksgjeld i millioner (år \"&maksgjeldår&\" )\"))","v":"Maksgjeld i millioner (år 2024 )"},{"$f":"IF(ISERROR(Maksgjeld),\"\",Maksgjeld)","v":0},null,null,null,null,"Utgangspunkt",{"$f":"C17/Takstfaktor","v":0},{"$f":"C7*investeringsfaktor","v":0},{"$f":"C8/Bevilgingsfaktor","v":0},{"$f":"C19/trafikkfaktor","v":0},{"$f":"IF(ISERROR(gjennomsnittsrente-Rentefaktor)=TRUE,0,(gjennomsnittsrente-Rentefaktor))","v":0},null,null,null,null,null,null,{"$f":"COUNTIF(I16:M16,50)+SUM(I13:M13)=5","v":true}]
[null,"Nedbetalingstid(år)",{"$f":"IF(ISERROR(IF(Finansiering!P57>0,\"Aldri\",SUM(Finansiering!W7:W57,))=TRUE),\"\",IF(Finansiering!P57>0,\"Aldri\",SUM(Finansiering!W7:W57,)))","v":0},null,null,null,null,"Differanse",{"$f":"C17-I14","v":0},{"$f":"C7-J14","v":0},{"$f":"C8-K14","v":0},{"$f":"C19-L14","v":0},{"$f":"Rentefaktor","v":0}]
[null,"Nedbetalingsår",{"$f":"IF(ISERROR(IF(Finansiering!P57>0,\"Aldri\",MAX(Finansiering!V:V)))=TRUE,0,IF(Finansiering!P57>0,\"Aldri\",MAX(Finansiering!V:V)))","v":0},null,null,null,null,"Faktor",50,50,50,50,50]
[null,{"$f":"\"Gjennomsnittstakst(\"&C_Referanseår&\" kr)\"","v":"Gjennomsnittstakst(2024 kr)"},{"$f":"IF(ISERROR(Gjennomsnittsinntekt)=TRUE,0,Gjennomsnittsinntekt)","v":0},"Det er brukt takstjustering"]
[null,"Gjennomsnittsrente",{"$f":"IF(ISERROR(gjennomsnittsrente)=TRUE,0,gjennomsnittsrente)","v":0},null,null,null,null,"Endring",{"$f":"1+(I16-50)/100+I13","v":1},{"$f":"1+(J16-50)/100+J13","v":1},{"$f":"1+(K16-50)/100+K13","v":1},{"$f":"1+((L16-50)/100)+L13","v":1},{"$f":"(M16-50)/1000+M13","v":0}]
[null,"Sum ÅDT alle bommer (kjt/d)",{"$f":"Sum_trafikk*trafikkfaktor","v":0}]
[null,"Rentekostnader i innkrevingsperioden (mill)",{"$f":"lånerente_løpende-innskuddsrente_løpende","v":0}]
[]
[null,"Startår graf",{"$f":"Sammendrag!C28","v":2028},null,null,null,null,null,null,null,"Alternativ"]
[null,"Sluttår graf",{"$f":"Sammendrag!C29","v":2045},null,null,null,null,null,null,null,null,1,{"$f":"IF(Scenarier!$Q$5=1,Scenarier!E7,\"\")","v":0},2,null,{"$f":"IF(Scenarier!$Q$5=1,Scenarier!G7,\"\")","v":0},3,{"$f":"IF(Scenarier!$Q$5=1,Scenarier!I7,\"\")","v":0}]
[null,"Ønsket vist nedbetalingsår",{"$f":"Sammendrag!C30","v":2043},null,null,null,null,{"$f":"B6","v":"Oppsummering"},null,null,{"$f":"Scenarier!C8","v":"Aktivt"},"Resultat","Endring","Resultat",null,"Endring","Resultat","Endring"]
[null,null,null,null,null,null,null,{"$f":"B7","v":"Investering (mill 2024 kr)"},null,null,{"$f":"C7","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D9,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L25-$K25,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E9,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N25-$K25,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F9,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q25-$K25,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B8","v":"Finansieringsbidrag (mill 2024 kr)"},null,null,{"$f":"C8","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D10,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L26-$K26,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E10,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N26-$K26,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F10,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q26-$K26,\"\")","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"B9","v":"Egenandel(%)"},null,null,{"$f":"C9","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D11,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L27-$K27,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E11,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N27-$K27,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F11,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q27-$K27,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B11","v":"Innkrevingskostnad (mill 2024 kr)"},null,null,{"$f":"C11","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D12,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L28-$K28,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E12,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N28-$K28,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F12,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q28-$K28,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B12","v":"Netto bompengeinntekter (mill 2024 kr)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D13,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L29-$K29,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E13,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N29-$K29,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F13,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q29-$K29,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B13","v":"Finansieringskostnader (mill 2024 kr)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D14,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L30-$K30,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E14,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N30-$K30,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F14,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q30-$K30,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(B14=\"\",\"Maksgjeld\",B14)","v":"Maksgjeld i millioner (år 2024 )"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D15,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L31-$K31,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E15,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N31-$K31,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F15,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q31-$K31,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B15","v":"Nedbetalingstid(år)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D17,\"\")","v":""},{"$f":"IF(L32=\"Aldri\",\"\",IF(Scenarier!$D$5>0,L32-$K32,\"\"))","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E17,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N32-$K32,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F17,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q32-$K32,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B16","v":"Nedbetalingsår"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D18,\"\")","v":""},{"$f":"IF(L33=\"Aldri\",\"\",IF(Scenarier!$D$5>0,L33-$K33,\"\"))","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E18,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N33-$K33,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F18,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q33-$K33,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B17","v":"Gjennomsnittstakst(2024 kr)"},null,null,0,{"$f":"IF(Scenarier!$D$5=1,Scenarier!D19,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L34-$K34,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E19,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N34-$K34,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F19,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q34-$K34,\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B19","v":"Sum ÅDT alle bommer (kjt/d)"},null,null,{"$f":"C19","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D20,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L35-$K35,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E20,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N35-$K35,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F20,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q35-$K35,\"\")","v":""}]
[null,null,null,null,null,null,null,"Rentekostnader (mill)",null,null,{"$f":"C20","v":0},{"$f":"IF(Scenarier!$D$5=1,Scenarier!D21,\"\")","v":""},{"$f":"IF(Scenarier!$D$5>0,L36-$K36,\"\")","v":""},{"$f":"IF(Scenarier!$E$5=1,Scenarier!E21,\"\")","v":""},null,{"$f":"IF(Scenarier!$E$5>0,N36-$K36,\"\")","v":""},{"$f":"IF(Scenarier!$F$5=1,Scenarier!F21,\"\")","v":""},{"$f":"IF(Scenarier!$F$5>0,Q36-$K36,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brutto bompenger",{"$f":"SUMIFS(H80:H108,L80:L108,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Bruttobompenger i innkrevingsperioden \"& C_Referanseår& \" kr\"","v":"Bruttobompenger i innkrevingsperioden 2024 kr"},{"$f":"N130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Brutto bompenger til nedbetalt i\"& C_Referanseår& \" kr\"","v":"Brutto bompenger til nedbetalt i2024 kr"},{"$f":"O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Netto bompenger til nedbetalt i\"& C_Referanseår& \" kr\"","v":"Netto bompenger til nedbetalt i2024 kr"},{"$f":"M130","v":0}]
[]
[null,null,null,"Faste kroner"]
[null,"Visning","År","Investering","Statlige bidrag","Øvrige bidrag","Innkrevingskostnader","Bominntekter","Netto bominntekter","Lånesaldo","Visningsår","Innkrevingsår","Bompenger_til_nedbetalt","Brutto bominntekter i perioden","Brutto bompenger til nedbetalt","Nedbetalt","Alternativ1","Alternativ2","Alternativ3"]
[null,{"$f":"IF(OR(C79<($C$22),C79>($C$23))=FALSE,1,0)","v":0},{"$f":"Finansiering!B7","v":2024},{"$f":"HLOOKUP($C79,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C79,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C79,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G7)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C79)*Finansiering!X7","v":0},{"$f":"Finansiering!F7","v":0},{"$f":"(Finansiering!F7-Finansiering!G7)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C79)","v":0},{"$f":"Finansiering!P7","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T7)","v":0},{"$f":"Finansiering!X7*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C79)","v":0},{"$f":"Finansiering!X7*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q8,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R8,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S8,0)","v":0}]
[null,0,{"$f":"Finansiering!B8","v":2025},{"$f":"HLOOKUP($C80,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C80,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C80,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G8)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C80)*Finansiering!X8","v":0},{"$f":"Finansiering!F8","v":0},{"$f":"(Finansiering!F8-Finansiering!G8)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C80)","v":0},{"$f":"Finansiering!P8","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T8)","v":0},{"$f":"Finansiering!X8*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C80)","v":0},{"$f":"Finansiering!X8*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q9,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R9,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S9,0)","v":0}]
[null,0,{"$f":"Finansiering!B9","v":2026},{"$f":"HLOOKUP($C81,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C81,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C81,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G9)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C81)*Finansiering!X9","v":0},{"$f":"Finansiering!F9","v":0},{"$f":"(Finansiering!F9-Finansiering!G9)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C81)","v":0},{"$f":"Finansiering!P9","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T9)","v":0},{"$f":"Finansiering!X9*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C81)","v":0},{"$f":"Finansiering!X9*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q10,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R10,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S10,0)","v":0}]
[null,0,{"$f":"Finansiering!B10","v":2027},{"$f":"HLOOKUP($C82,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C82,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C82,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G10)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C82)*Finansiering!X10","v":0},{"$f":"Finansiering!F10","v":0},{"$f":"(Finansiering!F10-Finansiering!G10)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C82)","v":0},{"$f":"Finansiering!P10","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T10)","v":0},{"$f":"Finansiering!X10*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C82)","v":0},{"$f":"Finansiering!X10*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q11,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R11,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S11,0)","v":0}]
[null,1,{"$f":"Finansiering!B11","v":2028},{"$f":"HLOOKUP($C83,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C83,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C83,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G11)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C83)*Finansiering!X11","v":0},{"$f":"Finansiering!F11","v":0},{"$f":"(Finansiering!F11-Finansiering!G11)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C83)","v":0},{"$f":"Finansiering!P11","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T11)","v":0},{"$f":"Finansiering!X11*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C83)","v":0},{"$f":"Finansiering!X11*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q12,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R12,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S12,0)","v":0}]
[null,1,{"$f":"Finansiering!B12","v":2029},{"$f":"HLOOKUP($C84,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C84,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C84,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G12)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C84)*Finansiering!X12","v":0},{"$f":"Finansiering!F12","v":0},{"$f":"(Finansiering!F12-Finansiering!G12)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C84)","v":0},{"$f":"Finansiering!P12","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T12)","v":0},{"$f":"Finansiering!X12*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C84)","v":0},{"$f":"Finansiering!X12*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q13,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R13,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S13,0)","v":0}]
[null,1,{"$f":"Finansiering!B13","v":2030},{"$f":"HLOOKUP($C85,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C85,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C85,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G13)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C85)*Finansiering!X13","v":0},{"$f":"Finansiering!F13","v":0},{"$f":"(Finansiering!F13-Finansiering!G13)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C85)","v":0},{"$f":"Finansiering!P13","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T13)","v":0},{"$f":"Finansiering!X13*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C85)","v":0},{"$f":"Finansiering!X13*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q14,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R14,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S14,0)","v":0}]
[null,1,{"$f":"Finansiering!B14","v":2031},{"$f":"HLOOKUP($C86,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C86,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C86,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G14)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C86)*Finansiering!X14","v":0},{"$f":"Finansiering!F14","v":0},{"$f":"(Finansiering!F14-Finansiering!G14)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C86)","v":0},{"$f":"Finansiering!P14","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T14)","v":0},{"$f":"Finansiering!X14*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C86)","v":0},{"$f":"Finansiering!X14*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q15,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R15,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S15,0)","v":0}]
[null,1,{"$f":"Finansiering!B15","v":2032},{"$f":"HLOOKUP($C87,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C87,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C87,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G15)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C87)*Finansiering!X15","v":0},{"$f":"Finansiering!F15","v":0},{"$f":"(Finansiering!F15-Finansiering!G15)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C87)","v":0},{"$f":"Finansiering!P15","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T15)","v":0},{"$f":"Finansiering!X15*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C87)","v":0},{"$f":"Finansiering!X15*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q16,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R16,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S16,0)","v":0}]
[null,1,{"$f":"Finansiering!B16","v":2033},{"$f":"HLOOKUP($C88,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C88,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C88,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G16)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C88)*Finansiering!X16","v":0},{"$f":"Finansiering!F16","v":0},{"$f":"(Finansiering!F16-Finansiering!G16)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C88)","v":0},{"$f":"Finansiering!P16","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T16)","v":0},{"$f":"Finansiering!X16*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C88)","v":0},{"$f":"Finansiering!X16*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q17,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R17,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S17,0)","v":0}]
[null,1,{"$f":"Finansiering!B17","v":2034},{"$f":"HLOOKUP($C89,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C89,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C89,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G17)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C89)*Finansiering!X17","v":0},{"$f":"Finansiering!F17","v":0},{"$f":"(Finansiering!F17-Finansiering!G17)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C89)","v":0},{"$f":"Finansiering!P17","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T17)","v":0},{"$f":"Finansiering!X17*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C89)","v":0},{"$f":"Finansiering!X17*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q18,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R18,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S18,0)","v":0}]
[null,1,{"$f":"Finansiering!B18","v":2035},{"$f":"HLOOKUP($C90,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C90,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C90,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G18)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C90)*Finansiering!X18","v":0},{"$f":"Finansiering!F18","v":0},{"$f":"(Finansiering!F18-Finansiering!G18)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C90)","v":0},{"$f":"Finansiering!P18","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T18)","v":0},{"$f":"Finansiering!X18*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C90)","v":0},{"$f":"Finansiering!X18*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q19,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R19,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S19,0)","v":0}]
[null,1,{"$f":"Finansiering!B19","v":2036},{"$f":"HLOOKUP($C91,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C91,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C91,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G19)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C91)*Finansiering!X19","v":0},{"$f":"Finansiering!F19","v":0},{"$f":"(Finansiering!F19-Finansiering!G19)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C91)","v":0},{"$f":"Finansiering!P19","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T19)","v":0},{"$f":"Finansiering!X19*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C91)","v":0},{"$f":"Finansiering!X19*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q20,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R20,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S20,0)","v":0}]
[null,1,{"$f":"Finansiering!B20","v":2037},{"$f":"HLOOKUP($C92,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C92,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C92,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G20)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C92)*Finansiering!X20","v":0},{"$f":"Finansiering!F20","v":0},{"$f":"(Finansiering!F20-Finansiering!G20)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C92)","v":0},{"$f":"Finansiering!P20","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T20)","v":0},{"$f":"Finansiering!X20*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C92)","v":0},{"$f":"Finansiering!X20*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q21,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R21,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S21,0)","v":0}]
[null,1,{"$f":"Finansiering!B21","v":2038},{"$f":"HLOOKUP($C93,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C93,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C93,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G21)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C93)*Finansiering!X21","v":0},{"$f":"Finansiering!F21","v":0},{"$f":"(Finansiering!F21-Finansiering!G21)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C93)","v":0},{"$f":"Finansiering!P21","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T21)","v":0},{"$f":"Finansiering!X21*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C93)","v":0},{"$f":"Finansiering!X21*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q22,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R22,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S22,0)","v":0}]
[null,1,{"$f":"Finansiering!B22","v":2039},{"$f":"HLOOKUP($C94,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C94,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C94,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G22)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C94)*Finansiering!X22","v":0},{"$f":"Finansiering!F22","v":0},{"$f":"(Finansiering!F22-Finansiering!G22)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C94)","v":0},{"$f":"Finansiering!P22","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T22)","v":0},{"$f":"Finansiering!X22*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C94)","v":0},{"$f":"Finansiering!X22*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q23,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R23,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S23,0)","v":0}]
[null,1,{"$f":"Finansiering!B23","v":2040},{"$f":"HLOOKUP($C95,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C95,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C95,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G23)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C95)*Finansiering!X23","v":0},{"$f":"Finansiering!F23","v":0},{"$f":"(Finansiering!F23-Finansiering!G23)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C95)","v":0},{"$f":"Finansiering!P23","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T23)","v":0},{"$f":"Finansiering!X23*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C95)","v":0},{"$f":"Finansiering!X23*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q24,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R24,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S24,0)","v":0}]
[null,1,{"$f":"Finansiering!B24","v":2041},{"$f":"HLOOKUP($C96,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C96,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C96,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G24)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C96)*Finansiering!X24","v":0},{"$f":"Finansiering!F24","v":0},{"$f":"(Finansiering!F24-Finansiering!G24)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C96)","v":0},{"$f":"Finansiering!P24","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T24)","v":0},{"$f":"Finansiering!X24*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C96)","v":0},{"$f":"Finansiering!X24*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q25,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R25,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S25,0)","v":0}]
[null,1,{"$f":"Finansiering!B25","v":2042},{"$f":"HLOOKUP($C97,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C97,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C97,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G25)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C97)*Finansiering!X25","v":0},{"$f":"Finansiering!F25","v":0},{"$f":"(Finansiering!F25-Finansiering!G25)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C97)","v":0},{"$f":"Finansiering!P25","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T25)","v":0},{"$f":"Finansiering!X25*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C97)","v":0},{"$f":"Finansiering!X25*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q26,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R26,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S26,0)","v":0}]
[null,1,{"$f":"Finansiering!B26","v":2043},{"$f":"HLOOKUP($C98,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C98,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C98,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G26)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C98)*Finansiering!X26","v":0},{"$f":"Finansiering!F26","v":0},{"$f":"(Finansiering!F26-Finansiering!G26)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C98)","v":0},{"$f":"Finansiering!P26","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":100},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T26)","v":0},{"$f":"Finansiering!X26*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C98)","v":0},{"$f":"Finansiering!X26*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q27,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R27,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S27,0)","v":0}]
[null,1,{"$f":"Finansiering!B27","v":2044},{"$f":"HLOOKUP($C99,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C99,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C99,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G27)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C99)*Finansiering!X27","v":0},{"$f":"Finansiering!F27","v":0},{"$f":"(Finansiering!F27-Finansiering!G27)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C99)","v":0},{"$f":"Finansiering!P27","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T27)","v":0},{"$f":"Finansiering!X27*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C99)","v":0},{"$f":"Finansiering!X27*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q28,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R28,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S28,0)","v":0}]
[null,1,{"$f":"Finansiering!B28","v":2045},{"$f":"HLOOKUP($C100,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C100,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C100,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G28)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C100)*Finansiering!X28","v":0},{"$f":"Finansiering!F28","v":0},{"$f":"(Finansiering!F28-Finansiering!G28)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C100)","v":0},{"$f":"Finansiering!P28","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T28)","v":0},{"$f":"Finansiering!X28*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C100)","v":0},{"$f":"Finansiering!X28*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q29,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R29,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S29,0)","v":0}]
[null,0,{"$f":"Finansiering!B29","v":2046},{"$f":"HLOOKUP($C101,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C101,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C101,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G29)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C101)*Finansiering!X29","v":0},{"$f":"Finansiering!F29","v":0},{"$f":"(Finansiering!F29-Finansiering!G29)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C101)","v":0},{"$f":"Finansiering!P29","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T29)","v":0},{"$f":"Finansiering!X29*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C101)","v":0},{"$f":"Finansiering!X29*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q30,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R30,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S30,0)","v":0}]
[null,0,{"$f":"Finansiering!B30","v":2047},{"$f":"HLOOKUP($C102,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C102,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C102,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G30)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C102)*Finansiering!X30","v":0},{"$f":"Finansiering!F30","v":0},{"$f":"(Finansiering!F30-Finansiering!G30)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C102)","v":0},{"$f":"Finansiering!P30","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T30)","v":0},{"$f":"Finansiering!X30*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C102)","v":0},{"$f":"Finansiering!X30*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q31,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R31,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S31,0)","v":0}]
[null,0,{"$f":"Finansiering!B31","v":2048},{"$f":"HLOOKUP($C103,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C103,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C103,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G31)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C103)*Finansiering!X31","v":0},{"$f":"Finansiering!F31","v":0},{"$f":"(Finansiering!F31-Finansiering!G31)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C103)","v":0},{"$f":"Finansiering!P31","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T31)","v":0},{"$f":"Finansiering!X31*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C103)","v":0},{"$f":"Finansiering!X31*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q32,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R32,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S32,0)","v":0},null,{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!U32,0)","v":0}]
[null,0,{"$f":"Finansiering!B32","v":2049},{"$f":"HLOOKUP($C104,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C104,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C104,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G32)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C104)*Finansiering!X32","v":0},{"$f":"Finansiering!F32","v":0},{"$f":"(Finansiering!F32-Finansiering!G32)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C104)","v":0},{"$f":"Finansiering!P32","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T32)","v":0},{"$f":"Finansiering!X32*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C104)","v":0},{"$f":"Finansiering!X32*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q33,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R33,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S33,0)","v":0}]
[null,0,{"$f":"Finansiering!B33","v":2050},{"$f":"HLOOKUP($C105,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C105,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C105,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G33)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C105)*Finansiering!X33","v":0},{"$f":"Finansiering!F33","v":0},{"$f":"(Finansiering!F33-Finansiering!G33)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C105)","v":0},{"$f":"Finansiering!P33","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T33)","v":0},{"$f":"Finansiering!X33*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C105)","v":0},{"$f":"Finansiering!X33*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q34,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R34,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S34,0)","v":0}]
[null,0,{"$f":"Finansiering!B34","v":2051},{"$f":"HLOOKUP($C106,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C106,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C106,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G34)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C106)*Finansiering!X34","v":0},{"$f":"Finansiering!F34","v":0},{"$f":"(Finansiering!F34-Finansiering!G34)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C106)","v":0},{"$f":"Finansiering!P34","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T34)","v":0},{"$f":"Finansiering!X34*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C106)","v":0},{"$f":"Finansiering!X34*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q35,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R35,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S35,0)","v":0}]
[null,0,{"$f":"Finansiering!B35","v":2052},{"$f":"HLOOKUP($C107,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C107,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C107,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G35)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C107)*Finansiering!X35","v":0},{"$f":"Finansiering!F35","v":0},{"$f":"(Finansiering!F35-Finansiering!G35)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C107)","v":0},{"$f":"Finansiering!P35","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T35)","v":0},{"$f":"Finansiering!X35*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C107)","v":0},{"$f":"Finansiering!X35*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q36,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R36,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S36,0)","v":0}]
[null,0,{"$f":"Finansiering!B36","v":2053},{"$f":"HLOOKUP($C108,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C108,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C108,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G36)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C108)*Finansiering!X36","v":0},{"$f":"Finansiering!F36","v":0},{"$f":"(Finansiering!F36-Finansiering!G36)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C108)","v":0},{"$f":"Finansiering!P36","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T36)","v":0},{"$f":"Finansiering!X36*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C108)","v":0},{"$f":"Finansiering!X36*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q37,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R37,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S37,0)","v":0}]
[null,0,{"$f":"Finansiering!B37","v":2054},{"$f":"HLOOKUP($C109,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C109,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C109,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G37)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C109)*Finansiering!X37","v":0},{"$f":"Finansiering!F37","v":0},{"$f":"(Finansiering!F37-Finansiering!G37)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C109)","v":0},{"$f":"Finansiering!P37","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T37)","v":0},{"$f":"Finansiering!X37*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C109)","v":0},{"$f":"Finansiering!X37*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q38,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R38,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S38,0)","v":0}]
[null,0,{"$f":"Finansiering!B38","v":2055},{"$f":"HLOOKUP($C110,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C110,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C110,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G38)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C110)*Finansiering!X38","v":0},{"$f":"Finansiering!F38","v":0},{"$f":"(Finansiering!F38-Finansiering!G38)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C110)","v":0},{"$f":"Finansiering!P38","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T38)","v":0},{"$f":"Finansiering!X38*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C110)","v":0},{"$f":"Finansiering!X38*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q39,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R39,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S39,0)","v":0}]
[null,0,{"$f":"Finansiering!B39","v":2056},{"$f":"HLOOKUP($C111,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C111,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C111,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G39)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C111)*Finansiering!X39","v":0},{"$f":"Finansiering!F39","v":0},{"$f":"(Finansiering!F39-Finansiering!G39)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C111)","v":0},{"$f":"Finansiering!P39","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T39)","v":0},{"$f":"Finansiering!X39*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C111)","v":0},{"$f":"Finansiering!X39*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q40,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R40,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S40,0)","v":0}]
[null,0,{"$f":"Finansiering!B40","v":2057},{"$f":"HLOOKUP($C112,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C112,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C112,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G40)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C112)*Finansiering!X40","v":0},{"$f":"Finansiering!F40","v":0},{"$f":"(Finansiering!F40-Finansiering!G40)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C112)","v":0},{"$f":"Finansiering!P40","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T40)","v":0},{"$f":"Finansiering!X40*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C112)","v":0},{"$f":"Finansiering!X40*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q41,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R41,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S41,0)","v":0}]
[null,0,{"$f":"Finansiering!B41","v":2058},{"$f":"HLOOKUP($C113,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C113,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C113,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G41)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C113)*Finansiering!X41","v":0},{"$f":"Finansiering!F41","v":0},{"$f":"(Finansiering!F41-Finansiering!G41)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C113)","v":0},{"$f":"Finansiering!P41","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T41)","v":0},{"$f":"Finansiering!X41*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C113)","v":0},{"$f":"Finansiering!X41*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q42,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R42,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S42,0)","v":0}]
[null,0,{"$f":"Finansiering!B42","v":2059},{"$f":"HLOOKUP($C114,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C114,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C114,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G42)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C114)*Finansiering!X42","v":0},{"$f":"Finansiering!F42","v":0},{"$f":"(Finansiering!F42-Finansiering!G42)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C114)","v":0},{"$f":"Finansiering!P42","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T42)","v":0},{"$f":"Finansiering!X42*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C114)","v":0},{"$f":"Finansiering!X42*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q43,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R43,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S43,0)","v":0}]
[null,0,{"$f":"Finansiering!B43","v":2060},{"$f":"HLOOKUP($C115,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C115,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C115,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G43)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C115)*Finansiering!X43","v":0},{"$f":"Finansiering!F43","v":0},{"$f":"(Finansiering!F43-Finansiering!G43)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C115)","v":0},{"$f":"Finansiering!P43","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T43)","v":0},{"$f":"Finansiering!X43*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C115)","v":0},{"$f":"Finansiering!X43*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q44,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R44,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S44,0)","v":0}]
[null,0,{"$f":"Finansiering!B44","v":2061},{"$f":"HLOOKUP($C116,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C116,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C116,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G44)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C116)*Finansiering!X44","v":0},{"$f":"Finansiering!F44","v":0},{"$f":"(Finansiering!F44-Finansiering!G44)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C116)","v":0},{"$f":"Finansiering!P44","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T44)","v":0},{"$f":"Finansiering!X44*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C116)","v":0},{"$f":"Finansiering!X44*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q45,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R45,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S45,0)","v":0}]
[null,0,{"$f":"Finansiering!B45","v":2062},{"$f":"HLOOKUP($C117,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C117,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C117,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G45)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C117)*Finansiering!X45","v":0},{"$f":"Finansiering!F45","v":0},{"$f":"(Finansiering!F45-Finansiering!G45)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C117)","v":0},{"$f":"Finansiering!P45","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T45)","v":0},{"$f":"Finansiering!X45*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C117)","v":0},{"$f":"Finansiering!X45*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q46,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R46,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S46,0)","v":0}]
[null,0,{"$f":"Finansiering!B46","v":2063},{"$f":"HLOOKUP($C118,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C118,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C118,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G46)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C118)*Finansiering!X46","v":0},{"$f":"Finansiering!F46","v":0},{"$f":"(Finansiering!F46-Finansiering!G46)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C118)","v":0},{"$f":"Finansiering!P46","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T46)","v":0},{"$f":"Finansiering!X46*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C118)","v":0},{"$f":"Finansiering!X46*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q47,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R47,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S47,0)","v":0}]
[null,0,{"$f":"Finansiering!B47","v":2064},{"$f":"HLOOKUP($C119,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C119,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C119,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G47)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C119)*Finansiering!X47","v":0},{"$f":"Finansiering!F47","v":0},{"$f":"(Finansiering!F47-Finansiering!G47)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C119)","v":0},{"$f":"Finansiering!P47","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T47)","v":0},{"$f":"Finansiering!X47*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C119)","v":0},{"$f":"Finansiering!X47*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q48,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R48,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S48,0)","v":0}]
[null,0,{"$f":"Finansiering!B48","v":2065},{"$f":"HLOOKUP($C120,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C120,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C120,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G48)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C120)*Finansiering!X48","v":0},{"$f":"Finansiering!F48","v":0},{"$f":"(Finansiering!F48-Finansiering!G48)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C120)","v":0},{"$f":"Finansiering!P48","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T48)","v":0},{"$f":"Finansiering!X48*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C120)","v":0},{"$f":"Finansiering!X48*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q49,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R49,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S49,0)","v":0}]
[null,0,{"$f":"Finansiering!B49","v":2066},{"$f":"HLOOKUP($C121,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C121,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C121,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G49)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C121)*Finansiering!X49","v":0},{"$f":"Finansiering!F49","v":0},{"$f":"(Finansiering!F49-Finansiering!G49)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C121)","v":0},{"$f":"Finansiering!P49","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T49)","v":0},{"$f":"Finansiering!X49*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C121)","v":0},{"$f":"Finansiering!X49*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q50,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R50,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S50,0)","v":0}]
[null,0,{"$f":"Finansiering!B50","v":2067},{"$f":"HLOOKUP($C122,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C122,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C122,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G50)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C122)*Finansiering!X50","v":0},{"$f":"Finansiering!F50","v":0},{"$f":"(Finansiering!F50-Finansiering!G50)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C122)","v":0},{"$f":"Finansiering!P50","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T50)","v":0},{"$f":"Finansiering!X50*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C122)","v":0},{"$f":"Finansiering!X50*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q51,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R51,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S51,0)","v":0}]
[null,0,{"$f":"Finansiering!B51","v":2068},{"$f":"HLOOKUP($C123,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C123,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C123,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G51)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C123)*Finansiering!X51","v":0},{"$f":"Finansiering!F51","v":0},{"$f":"(Finansiering!F51-Finansiering!G51)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C123)","v":0},{"$f":"Finansiering!P51","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T51)","v":0},{"$f":"Finansiering!X51*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C123)","v":0},{"$f":"Finansiering!X51*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q52,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R52,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S52,0)","v":0}]
[null,0,{"$f":"Finansiering!B52","v":2069},{"$f":"HLOOKUP($C124,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C124,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C124,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G52)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C124)*Finansiering!X52","v":0},{"$f":"Finansiering!F52","v":0},{"$f":"(Finansiering!F52-Finansiering!G52)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C124)","v":0},{"$f":"Finansiering!P52","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T52)","v":0},{"$f":"Finansiering!X52*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C124)","v":0},{"$f":"Finansiering!X52*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q53,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R53,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S53,0)","v":0}]
[null,0,{"$f":"Finansiering!B53","v":2070},{"$f":"HLOOKUP($C125,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C125,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C125,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G53)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C125)*Finansiering!X53","v":0},{"$f":"Finansiering!F53","v":0},{"$f":"(Finansiering!F53-Finansiering!G53)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C125)","v":0},{"$f":"Finansiering!P53","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T53)","v":0},{"$f":"Finansiering!X53*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C125)","v":0},{"$f":"Finansiering!X53*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q54,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R54,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S54,0)","v":0}]
[null,0,{"$f":"Finansiering!B54","v":2071},{"$f":"HLOOKUP($C126,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C126,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C126,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G54)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C126)*Finansiering!X54","v":0},{"$f":"Finansiering!F54","v":0},{"$f":"(Finansiering!F54-Finansiering!G54)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C126)","v":0},{"$f":"Finansiering!P54","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T54)","v":0},{"$f":"Finansiering!X54*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C126)","v":0},{"$f":"Finansiering!X54*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q55,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R55,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S55,0)","v":0}]
[null,0,{"$f":"Finansiering!B55","v":2072},{"$f":"HLOOKUP($C127,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C127,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C127,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G55)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C127)*Finansiering!X55","v":0},{"$f":"Finansiering!F55","v":0},{"$f":"(Finansiering!F55-Finansiering!G55)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C127)","v":0},{"$f":"Finansiering!P55","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T55)","v":0},{"$f":"Finansiering!X55*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C127)","v":0},{"$f":"Finansiering!X55*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q56,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R56,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S56,0)","v":0}]
[null,0,{"$f":"Finansiering!B56","v":2073},{"$f":"HLOOKUP($C128,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C128,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C128,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G56)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C128)*Finansiering!X56","v":0},{"$f":"Finansiering!F56","v":0},{"$f":"(Finansiering!F56-Finansiering!G56)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C128)","v":0},{"$f":"Finansiering!P56","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T56)","v":0},{"$f":"Finansiering!X56*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C128)","v":0},{"$f":"Finansiering!X56*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q57,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R57,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S57,0)","v":0}]
[null,0,{"$f":"Finansiering!B57","v":2074},{"$f":"HLOOKUP($C129,Prosjektdata!$H$5:$BF$23,7,0)*-1","v":0},{"$f":"HLOOKUP($C129,Prosjektdata!$H$5:$BF$23,11,0)","v":0},{"$f":"HLOOKUP($C129,Prosjektdata!$H$5:$BF$23,17,0)","v":0},{"$f":"(Finansiering!G57)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C129)*Finansiering!X57","v":0},{"$f":"Finansiering!F57","v":0},{"$f":"(Finansiering!F57-Finansiering!G57)*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C129)","v":0},{"$f":"Finansiering!P57","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$24,Maksgjeld+100,0)","v":0},{"$f":"IF(Tabell35[[#This Row],[Nedbetalt]]>0,\"w\",Finansiering!T57)","v":0},{"$f":"Finansiering!X57*Tabell35[[#This Row],[Netto bominntekter]]","v":0},{"$f":"(Tabell35[[#This Row],[Bominntekter]])*(1+Prisstigning)^(C_Referanseår-Sammendrag2!C129)","v":0},{"$f":"Finansiering!X57*Tabell35[[#This Row],[Brutto bominntekter i perioden]]","v":0},{"$f":"IF(Tabell35[[#This Row],[År]]=$C$16,-1*Maksgjeld,0)","v":0},{"$f":"IF(Scenarier!$Q$6=TRUE,Scenarier!Q58,0)","v":0},{"$f":"IF(Scenarier!$R$6=TRUE,Scenarier!R58,0)","v":0},{"$f":"IF(Scenarier!$S$6=TRUE,Scenarier!S58,0)","v":0}]
[null,null,"Sum",{"$f":"SUM(D79:D129)","v":0},{"$f":"SUM(E79:E129)","v":0},{"$f":"SUM(F79:F129)","v":0},{"$f":"SUM(G79:G129)","v":0},null,null,null,null,null,{"$f":"SUBTOTAL(109,Tabell35[Bompenger_til_nedbetalt])","v":0},{"$f":"SUBTOTAL(109,Tabell35[Brutto bominntekter i perioden])","v":0},{"$f":"SUBTOTAL(109,Tabell35[Brutto bompenger til nedbetalt])","v":0},{"$f":"SUBTOTAL(109,Tabell35[Nedbetalt])","v":0}]

{"sheet":"Scenarier","index":6,"n_rows":58,"n_cols":20,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,2,6,5]]}
[]
[]
[]
[]
[null,null,null,{"$f":"IF(D13>0,1,0)","v":0},{"$f":"IF(E13>0,1,0)","v":0},{"$f":"IF(F13>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q6=TRUE,1,0)","v":1},{"$f":"IF(R6=TRUE,1,0)","v":1},{"$f":"IF(S6=TRUE,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,true,false]
[null,"Resultater","Alternativer",null,null,null,null,null,null,null,null,null,null,null,"År","Aktivt","1","2","3","Visningsår"]
[null,{"$f":"Sammendrag!B6","v":"Oppsummering"},"Aktivt",1,2,3,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B7","v":2024},{"$f":"Finansiering!P7","v":0},0,0,0]
[null,{"$f":"Sammendrag!B7","v":"Investering (mill 2024 kr)"},{"$f":"Sammendrag!C7","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B8","v":2025},{"$f":"Finansiering!P8","v":0},0,0,0]
[null,{"$f":"Sammendrag!B8","v":"Finansieringsbidrag (mill 2024 kr)"},{"$f":"Sammendrag!C8","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B9","v":2026},{"$f":"Finansiering!P9","v":0},0,0,0]
[null,{"$f":"Sammendrag!B9","v":"Egenandel(%)"},{"$f":"Sammendrag!C9","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B10","v":2027},{"$f":"Finansiering!P10","v":0},0,0,0]
[null,{"$f":"Sammendrag!B11","v":"Innkrevingskostnad (mill 2024 kr)"},{"$f":"Sammendrag!C11","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B11","v":2028},{"$f":"Finansiering!P11","v":0},0,0,0]
[null,{"$f":"Sammendrag!B12","v":"Netto bompengeinntekter (mill 2024 kr)"},{"$f":"Sammendrag!C12","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B12","v":2029},{"$f":"Finansiering!P12","v":0},0,0,0]
[null,{"$f":"Sammendrag!H36","v":"Finansieringskostnader (mill 2024 kr)"},{"$f":"Sammendrag!C13","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B13","v":2030},{"$f":"Finansiering!P13","v":0},0,0,0]
[null,{"$f":"Sammendrag!B14","v":"Maksgjeld i millioner (år 2024 )"},{"$f":"Sammendrag!C14","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B14","v":2031},{"$f":"Finansiering!P14","v":0},0,0,0]
[null,{"$f":"Sammendrag!B15","v":"Garantibehov (år 2024 )"},{"$f":"Sammendrag!C15","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B15","v":2032},{"$f":"Finansiering!P15","v":0},0,0,0]
[null,{"$f":"Sammendrag!B16","v":"Nedbetalingstid(år)"},{"$f":"Sammendrag!C16","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B16","v":2033},{"$f":"Finansiering!P16","v":0},0,0,0]
[null,{"$f":"Sammendrag!B17","v":"Nedbetalingsår"},{"$f":"Sammendrag!C17","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B17","v":2034},{"$f":"Finansiering!P17","v":0},0,0,0]
[null,{"$f":"Sammendrag!B18","v":"Gjennomsnittstakst(2024 kr)"},{"$f":"Sammendrag!C18","v":0},17.727272727272734,9.3509163999999991,17.727272727272734,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B18","v":2035},{"$f":"Finansiering!P18","v":0},0,0,0]
[null,{"$f":"Sammendrag!B20","v":"Sum ÅDT alle bommer (kjt/d)"},{"$f":"Sammendrag!C20","v":0},22000,37581,28600,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B19","v":2036},{"$f":"Finansiering!P19","v":0},0,0,0]
[null,{"$f":"Sammendrag!B21","v":"Rentekostnader i innkrevingsperioden (mill)"},{"$f":"Sammendrag!C21","v":0},245.14810812590684,261.0084358465308,202.43937283302424,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B20","v":2037},{"$f":"Finansiering!P20","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B21","v":2038},{"$f":"Finansiering!P21","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B22","v":2039},{"$f":"Finansiering!P22","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B23","v":2040},{"$f":"Finansiering!P23","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B24","v":2041},{"$f":"Finansiering!P24","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B25","v":2042},{"$f":"Finansiering!P25","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B26","v":2043},{"$f":"Finansiering!P26","v":0},0,0,0]
[null,null,null,null,null,"ll",null,null,null,null,null,null,null,null,{"$f":"Finansiering!B27","v":2044},{"$f":"Finansiering!P27","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B28","v":2045},{"$f":"Finansiering!P28","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B29","v":2046},{"$f":"Finansiering!P29","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B30","v":2047},{"$f":"Finansiering!P30","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B31","v":2048},{"$f":"Finansiering!P31","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B32","v":2049},{"$f":"Finansiering!P32","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B33","v":2050},{"$f":"Finansiering!P33","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B34","v":2051},{"$f":"Finansiering!P34","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B35","v":2052},{"$f":"Finansiering!P35","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B36","v":2053},{"$f":"Finansiering!P36","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B37","v":2054},{"$f":"Finansiering!P37","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B38","v":2055},{"$f":"Finansiering!P38","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B39","v":2056},{"$f":"Finansiering!P39","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B40","v":2057},{"$f":"Finansiering!P40","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B41","v":2058},{"$f":"Finansiering!P41","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B42","v":2059},{"$f":"Finansiering!P42","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B43","v":2060},{"$f":"Finansiering!P43","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B44","v":2061},{"$f":"Finansiering!P44","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B45","v":2062},{"$f":"Finansiering!P45","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B46","v":2063},{"$f":"Finansiering!P46","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B47","v":2064},{"$f":"Finansiering!P47","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B48","v":2065},{"$f":"Finansiering!P48","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B49","v":2066},{"$f":"Finansiering!P49","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B50","v":2067},{"$f":"Finansiering!P50","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B51","v":2068},{"$f":"Finansiering!P51","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B52","v":2069},{"$f":"Finansiering!P52","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B53","v":2070},{"$f":"Finansiering!P53","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B54","v":2071},{"$f":"Finansiering!P54","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B55","v":2072},{"$f":"Finansiering!P55","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B56","v":2073},{"$f":"Finansiering!P56","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finansiering!B57","v":2074},{"$f":"Finansiering!P57","v":0},0,0,0]

{"sheet":"Renteforutsetninger","index":7,"n_rows":73,"n_cols":43,"rows_kept":73,"cut":false,"hidden":false,"merged":[[3,3,3,6],[5,2,5,7],[5,8,6,8],[4,3,4,6],[35,2,35,7],[35,8,36,8],[19,2,20,2],[21,4,21,6]]}
[]
[]
[]
[null,null,null,{"$f":"IF(B8=\"\",\"\",(IF(L36<0,\"Årstall må være i stigende rekkefølge\",\"\")))","v":""}]
[null,null,null,{"$f":"IF(K36=0,\"\",\"Summen av andel lån må være lik 100 %\")","v":""}]
[null,null,"Rentebaner",null,null,null,null,null,"Vektet rente",null,{"$f":"IF(SUM(K8:K17)<>(10-COUNTIF(K8:K17,0)),1,0)","v":0},{"$f":"IF(SMALL(L8:L22,1)<0,-1,1)","v":1}]
[null,"Fra år","Lån1","Andel av lån","Lån2","Andel av lån","Lån3","Andel av lån"]
[null,{"$f":"Finansiering!B7","v":2024},5.5E-2,1,null,null,null,null,{"$f":"IF(B8=\"\",\"\",I38)","v":5.5E-2},null,{"$f":"K38","v":1},{"$f":"L38","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C8:H8)=0,\"Mangler lånerente\",\"\")","v":""},{"$f":"IF(SUM(C8:H8)=0,\"1\",0)","v":0}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"K39","v":1},{"$f":"L39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C22=\"\",\"Mangler innskuddsrente\",\"\")","v":""},{"$f":"IF(C22=\"\",1,0)","v":0}]
[null,null,null,null,null,null,null,null,"",null,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP8&\", \"&AP9","v":", "},{"$f":"SUM(AQ8:AQ9)","v":0}]
[null,null,null,null,null,null,null,null,"",null,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP10=\"\",\"\",AP10)","v":", "}]
[null,null,null,null,null,null,null,null,"",null,1,0]
[null,null,null,null,null,null,null,null,"",null,1,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(B14=\"\",\"\",I44)","v":""},null,1,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(B15=\"\",\"\",I45)","v":""},null,1,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(B16=\"\",\"\",I46)","v":""},null,1,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(B17=\"\",\"\",I47)","v":""},null,1,0]
[]
[]
[null,null,"Innskudds-rente",null,null,"År","Sum(mill)"]
[null,"Fra år",null,null,"Lån pr 31.12"]
[null,{"$f":"B8","v":2024},5.0000000000000001E-3,null,{"$f":"IF(L29>0,\"Årstall må være i stigende rekkefølge\",\"\")","v":""}]
[null,null,null,null,"Innskudd pr","År","Sum(mill)"]
[null,null,null,null,"01.01"]
[null,null,null,null,"01.01",null,null,null,null,null,null,{"$f":"IF(F25>0,IF(F25>F24,0,1),0)","v":0}]
[null,null,null,null,"01.01",null,null,null,null,null,null,{"$f":"IF(F26>0,IF(F26>F25,0,1),0)","v":0}]
[null,null,null,null,"01.01",null,null,null,null,null,null,{"$f":"IF(F27>0,IF(F27>F26,0,1),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L28)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Sjekk for årstall i stigende rekkefølge"]
[]
[null,null,"Rentebaner utregning",null,null,null,null,null,{"$f":"I6","v":"Vektet rente"},null,{"$f":"IF(SUM(K38:K43)<>(6-COUNTIF(K38:K43,0)),1,0)","v":0},{"$f":"IF(SMALL(L38:L48,1)<0,-1,1)","v":1},null,null,null,null,null,null,null,null,"Innskuddsberegning"]
[null,"Fra år","Lån1","Andel av lån","Lån2","Andel av lån","Lån3","Andel av lån",null,null,null,null,null,null,null,null,null,null,null,null,"År","Differanse","År mellom","Interpolert","Nedbetaling","År",null,"År"]
[null,{"$f":"B8","v":2024},{"$f":"C8","v":5.5E-2},1,0,0,0,0,{"$f":"(C38*D38)+(E38*F38)+G38*H38+Rentefaktor","v":5.5E-2},null,{"$f":"IF(B38=\"\",1,D38+F38+H38)","v":1},1,null,null,null,null,null,null,null,null,{"$f":"MIN(F24:$F$27)","v":0},{"$f":"G24","v":0},null,{"$f":"V38","v":0},{"$f":"X38-X39","v":0},{"$f":"F24+1","v":1},{"$f":"G24-G25","v":0},{"$f":"IF(F25>0,Z39-Z38,0)","v":0}]
[null,{"$f":"IF($B9=\"\",B38,B9)","v":2024},5.5E-2,1,0,0,0,0,{"$f":"(C39*D39)+(E39*F39)+G39*H39+Rentefaktor","v":5.5E-2},null,1,{"$f":"B39-B38","v":0},null,null,null,null,null,null,null,null,{"$f":"U38+1","v":1},{"$f":"LOOKUP(U39,$Z$38:$AA$41)","v":0},{"$f":"LOOKUP(U39,$Z$38:$AB$41)","v":0},{"$f":"IF(W39=0,0,(X38-(V39)/W39))","v":0},{"$f":"X39-X40","v":0},{"$f":"F25+1","v":1},{"$f":"G25-G26","v":0},{"$f":"IF(F26>0,Z40-Z39,0)","v":0}]
[null,2024,5.5E-2,1,0,0,0,0,{"$f":"(C40*D40)+(E40*F40)+G40*H40+Rentefaktor","v":5.5E-2},null,1,0,null,null,null,null,null,null,null,null,{"$f":"U39+1","v":2},0,0,{"$f":"IF(W40=0,0,(X39-(V40)/W40))","v":0},0,{"$f":"F26+1","v":1},{"$f":"G26-G27","v":0},{"$f":"IF(F27>0,Z41-Z40,0)","v":0}]
[null,2024,5.5E-2,1,0,0,0,0,{"$f":"(C41*D41)+(E41*F41)+G41*H41+Rentefaktor","v":5.5E-2},null,1,0,null,null,null,null,null,null,null,null,3,0,0,0,0,{"$f":"F27+1","v":1},{"$f":"G27-G29","v":0},{"$f":"IF(F28>0,Z42-Z41,0)","v":0}]
[null,{"$f":"IF($B12=\"\",B41,B12)","v":2024},{"$f":"IF($B12=\"\",C41,C12)","v":5.5E-2},1,0,0,0,0,{"$f":"(C42*D42)+(E42*F42)+G42*H42+Rentefaktor","v":5.5E-2},null,1,0,null,null,null,null,null,null,null,null,4,0,0,0,0]
[null,{"$f":"IF($B13=\"\",B42,B13)","v":2024},5.5E-2,1,0,0,0,0,{"$f":"(C43*D43)+(E43*F43)+G43*H43+Rentefaktor","v":5.5E-2},null,1,0,null,null,null,null,null,null,null,null,5,0,0,0,0]
[null,{"$f":"IF($B14=\"\",B43,B14)","v":2024},5.5E-2,1,0,0,0,0,5.5E-2,null,{"$f":"IF(B44=\"\",1,D44+F44+H44)","v":1},0,null,null,null,null,null,null,null,null,6,0,0,0,0]
[null,{"$f":"IF($B15=\"\",B44,B15)","v":2024},5.5E-2,1,0,0,0,0,5.5E-2,null,{"$f":"IF(B45=\"\",1,D45+F45+H45)","v":1},0,null,null,null,null,null,null,null,null,7,0,0,0,0]
[null,{"$f":"IF($B16=\"\",B45,B16)","v":2024},5.5E-2,1,0,0,0,0,5.5E-2,null,{"$f":"IF(B46=\"\",1,D46+F46+H46)","v":1},0,null,null,null,null,null,null,null,null,8,0,0,0,0]
[null,{"$f":"IF($B17=\"\",B46,B17)","v":2024},5.5E-2,1,0,0,0,0,5.5E-2,null,{"$f":"IF(B47=\"\",1,D47+F47+H47)","v":1},0,null,null,null,null,null,null,null,null,9,0,0,0,0]
[null,{"$f":"IF($B18=\"\",B47,B18)","v":2024},5.5E-2,1,0,0,0,0,5.5E-2,null,{"$f":"IF(B48=\"\",1,D48+F48+H48)","v":1},0,null,null,null,null,null,null,null,null,10,0,0,0,0]
[null,{"$f":"IF($B19=\"\",B48,B19)","v":2024},5.5E-2,1,0,0,0,0,5.5E-2,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,{"$f":"IF(W50=0,0,X49-V50/W50)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0,0,{"$f":"IF(W51=0,0,X50-V51/W51)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,0,{"$f":"IF(W52=0,0,X51-V52/W52)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,0,{"$f":"IF(W53=0,0,X52-V53/W53)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,0,{"$f":"IF(W54=0,0,X53-V54/W54)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0,0,0,0]

{"sheet":"Ark1","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"trafikk_pivot","index":9,"n_rows":67,"n_cols":4,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Kolonneetiketter"]
[null,"Bom1","Bom1 Totalt","Totalsum"]
["Verdier","Sum"]
["Summer av 2028",38952.290198764924,38952.290198764924,38952.290198764924]
["Summer av 2029",39302.860810553801,39302.860810553801,39302.860810553801]
["Summer av 2030",39656.586557848779,39656.586557848779,39656.586557848779]
["Summer av 2031",40013.495836869406,40013.495836869406,40013.495836869406]
["Summer av 2032",40373.61729940123,40373.61729940123,40373.61729940123]
["Summer av 2033",40736.979855095837,40736.979855095837,40736.979855095837]
["Summer av 2034",40745.127251066857,40745.127251066857,40745.127251066857]
["Summer av 2035",40753.27627651707,40753.27627651707,40753.27627651707]

{"sheet":"Trafikkkurver (2)","index":10,"n_rows":25,"n_cols":61,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Bom","Trafikk",{"$f":"minst_innkrstart","v":2024},{"$f":"C1+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AI1+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
["Bom1","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt1!$Q$7:$W$68,6,0)","v":0}]
[{"$f":"A2","v":"Bom1"},"Lette",{"$f":"VLOOKUP(C$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt1!$Q$7:$W$68,7,0)","v":0}]
[{"$f":"A3","v":"Bom1"},"Tunge",{"$f":"C2-C3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2-AI3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bom2","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt2!$Q$7:$W$68,6,0)","v":0}]
["Bom2","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt2!$Q$7:$W$68,7,0)","v":0}]
["Bom2","Tunge",{"$f":"C5-C6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI5-AI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bom3","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt3!$Q$7:$W$68,6,0)","v":0}]
["Bom3","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt3!$Q$7:$W$68,7,0)","v":0}]
["Bom3","Tunge",{"$f":"C8-C9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI8-AI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bom4","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt4!$Q$7:$W$68,6,0)","v":0}]
["Bom4","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt4!$Q$7:$W$68,7,0)","v":0}]
["Bom4","Tunge",{"$f":"C11-C12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI11-AI12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bom5","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt5!$Q$7:$W$68,6,0)","v":0}]
["Bom5","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt5!$Q$7:$W$68,7,0)","v":0}]
["Bom5","Tunge",{"$f":"C14-C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI14-AI15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bom6","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt6!$Q$7:$W$68,6,0)","v":0}]
["Bom6","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt6!$Q$7:$W$68,7,0)","v":0}]
["Bom6","Tunge",{"$f":"C17-C18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI17-AI18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bom7","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt7!$Q$7:$W$68,6,0)","v":0}]
["Bom7","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt7!$Q$7:$W$68,7,0)","v":0}]
["Bom7","Tunge",{"$f":"C20-C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI20-AI21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bom8","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt8!$Q$7:$W$68,6,0)","v":0}]
["Bom8","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt8!$Q$7:$W$68,7,0)","v":0}]
["Bom8","Tunge",{"$f":"C23-C24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI23-AI24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"gennimsnittsin_pivot_ny","index":11,"n_rows":29,"n_cols":20,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bom 8"]

{"sheet":"gennimsnittsin_pivot ","index":12,"n_rows":63,"n_cols":28,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"gennimsnittsin_pivot_ny!$T$22","v":"Bom 1"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Kolonneetiketter"]
["Verdier","Bom2","Totalsum"]
["Summer av 2014",9.8441795985018601,9.8441795985018601]
["Summer av 2015",10.041063190471897,10.041063190471897]
["Summer av 2016",10.241884454281335,10.241884454281335]
["Summer av 2017",10.446722143366962,10.446722143366962]
["Summer av 2018",10.655656586234302,10.655656586234302]
["Summer av 2019",10.868769717958989,10.868769717958989]
["Summer av 2020",11.086145112318169,11.086145112318169]
["Summer av 2021",11.307868014564534,11.307868014564534]
["Summer av 2022",11.534025374855824,11.534025374855824]
["Summer av 2023",11.76470588235294,11.76470588235294]
["Summer av 2024",12,12]
["Summer av 2025",12.24,12.24]
["Summer av 2026",12.4848,12.4848]
["Summer av 2027",12.734496,12.734496]
["Summer av 2028",12.989185920000001,12.989185920000001]
["Summer av 2029",13.2489696384,13.2489696384]
["Summer av 2030",13.513949031168,13.513949031168]
["Summer av 2031",13.78422801179136,13.78422801179136]
["Summer av 2032",14.059912572027187,14.059912572027187]
["Summer av 2033",14.341110823467732,14.341110823467732]
["Summer av 2034",14.627933039937087,14.627933039937087]
["Summer av 2035",14.920491700735829,14.920491700735829]
["Summer av 2036",15.218901534750545,15.218901534750545]

{"sheet":"Gjennomsnittsinntekt","index":13,"n_rows":25,"n_cols":61,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Bom","Takstgruppe",{"$f":"minst_innkrstart","v":2024},{"$f":"C1+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
["Bom1","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0}]
[{"$f":"A2","v":"Bom1"},"Lette",{"$f":"VLOOKUP(C$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt1!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
[{"$f":"A3","v":"Bom1"},"Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt1!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]
["Bom2","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0}]
["Bom2","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt2!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
["Bom2","Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt2!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]
["Bom3","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0}]
["Bom3","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt3!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
["Bom3","Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt3!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]
["Bom4","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0}]
["Bom4","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt4!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
["Bom4","Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt4!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]
["Bom5","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0}]
["Bom5","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt5!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
["Bom5","Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt5!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]
["Bom6","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0}]
["Bom6","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt6!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
["Bom6","Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt6!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]
["Bom7","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0}]
["Bom7","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt7!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
["Bom7","Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt7!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]
["Bom8","Sum",{"$f":"VLOOKUP(C$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(E$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(F$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(G$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(H$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(I$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(J$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(K$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(L$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(M$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(N$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(O$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(P$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Q$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(R$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(S$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(T$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(U$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(V$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(W$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(X$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Y$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(Z$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AA$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AB$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AC$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AD$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AE$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AF$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AG$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AH$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AI$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AJ$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AK$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AL$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AM$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AN$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AO$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AP$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AQ$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AR$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AS$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AT$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AU$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AV$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AW$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AX$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AY$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(AZ$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BA$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BB$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BC$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BD$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BE$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BF$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BG$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BH$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP(BI$1,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0}]
["Bom8","Lette",{"$f":"VLOOKUP(C$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BA$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BB$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BC$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BD$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI$1,Bomsnitt8!$Q$7:$AO$68,21,0)","v":{"$error":"#N/A"}}]
["Bom8","Tunge",{"$f":"VLOOKUP(C$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":0},{"$f":"VLOOKUP(D$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(H$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(I$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(J$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(K$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(L$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(N$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(O$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(P$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Q$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(R$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(S$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(T$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(U$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(V$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(W$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(X$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Y$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Z$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AA$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AB$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AC$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AD$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AE$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AF$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AG$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AH$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AI$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AJ$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AK$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AL$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AM$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AN$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AO$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AP$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AQ$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AR$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AS$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AT$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AU$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AV$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AW$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AX$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AY$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(AZ$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BA$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BB$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BC$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BD$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BE$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BF$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BG$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BH$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(BI$1,Bomsnitt8!$Q$7:$AO$68,25,0)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Gjennomsnittsinntekt_sum","index":14,"n_rows":78,"n_cols":32,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,true,true,true,true,true,true,true,true,null,null,null,false,false,false,false,false,false,false,false]
["År","Bom1","Bom2","Bom3","Bom4","Bom5","Bom6","Bom7","Bom8",null,"År","Periode",{"$f":"B2","v":"Bom1"},{"$f":"C2","v":"Bom2"},"Bom3","Bom4","Bom5","Bom6","Bom7","Bom8"]
[{"$f":"minst_innkrstart","v":2024},{"$f":"VLOOKUP($A3,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A3,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A3,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A3,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A3,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A3,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A3,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A3,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,{"$f":"minst_innkrstart","v":2024},{"$f":"AND(K3>=$W$4,K3<=$W$5)","v":true},{"$f":"IF(B$1=TRUE,B3,0)","v":0},{"$f":"IF(C$1=TRUE,C3,0)","v":0},0,0,0,0,0,0]
[{"$f":"A3+1","v":2025},{"$f":"VLOOKUP($A4,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A4,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A4,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A4,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A4,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A4,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A4,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A4,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,{"$f":"K3+1","v":2025},{"$f":"AND(K4>=$W$4,K4<=$W$5)","v":true},{"$f":"IF(B$1=TRUE,B4,0)","v":0},{"$f":"IF(C$1=TRUE,C4,0)","v":0},{"$f":"IF(D$1=TRUE,D4,0)","v":0},{"$f":"IF(E$1=TRUE,E4,0)","v":0},{"$f":"IF(F$1=TRUE,F4,0)","v":0},{"$f":"IF(G$1=TRUE,G4,0)","v":0},{"$f":"IF(H$1=TRUE,H4,0)","v":0},{"$f":"IF(I$1=TRUE,I4,0)","v":0},null,"Fra år",2016]
[2026,{"$f":"VLOOKUP($A5,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A5,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A5,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A5,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A5,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A5,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A5,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A5,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2026,false,0,0,0,0,0,0,0,0,null,"Til år",2025]
[2027,{"$f":"VLOOKUP($A6,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A6,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A6,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A6,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A6,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A6,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A6,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A6,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2027,false,0,0,0,0,0,0,0,0]
[2028,{"$f":"VLOOKUP($A7,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A7,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A7,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A7,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A7,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A7,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A7,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A7,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2028,false,0,0,0,0,0,0,0,0]
[2029,{"$f":"VLOOKUP($A8,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A8,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A8,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A8,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A8,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A8,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A8,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A8,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2029,false,0,0,0,0,0,0,0,0]
[2030,{"$f":"VLOOKUP($A9,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A9,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A9,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A9,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A9,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A9,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A9,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A9,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2030,false,0,0,0,0,0,0,0,0]
[2031,{"$f":"VLOOKUP($A10,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A10,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A10,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A10,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A10,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A10,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A10,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A10,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2031,false,0,0,0,0,0,0,0,0]
[2032,{"$f":"VLOOKUP($A11,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A11,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A11,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A11,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A11,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A11,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A11,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A11,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2032,false,0,0,0,0,0,0,0,0]
[2033,{"$f":"VLOOKUP($A12,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A12,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A12,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A12,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A12,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A12,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A12,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A12,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2033,false,0,0,0,0,0,0,0,0]
[2034,{"$f":"VLOOKUP($A13,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A13,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A13,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A13,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A13,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A13,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A13,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A13,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2034,false,0,0,0,0,0,0,0,0]
[2035,{"$f":"VLOOKUP($A14,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A14,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A14,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A14,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A14,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A14,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A14,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A14,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2035,false,0,0,0,0,0,0,0,0]
[2036,{"$f":"VLOOKUP($A15,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A15,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A15,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A15,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A15,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A15,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A15,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A15,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2036,false,0,0,0,0,0,0,0,0]
[2037,{"$f":"VLOOKUP($A16,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A16,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A16,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A16,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A16,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A16,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A16,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A16,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2037,false,0,0,0,0,0,0,0,0]
[2038,{"$f":"VLOOKUP($A17,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A17,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A17,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A17,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A17,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A17,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A17,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A17,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2038,false,0,0,0,0,0,0,0,0]
[2039,{"$f":"VLOOKUP($A18,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A18,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A18,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A18,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A18,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A18,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A18,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A18,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2039,false,0,0,0,0,0,0,0,0,null,null,null,"Radetiketter","Summer av Bom1","Summer av Bom2","Summer av Bom4","Summer av Bom5","Summer av Bom6","Summer av Bom7","Summer av Bom8","Summer av Bom3"]
[2040,{"$f":"VLOOKUP($A19,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A19,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A19,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A19,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A19,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A19,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A19,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A19,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2040,false,0,0,0,0,0,0,0,0,null,null,null,2028,10.121732636831425,0,0,0,0,0,0,0]
[2041,{"$f":"VLOOKUP($A20,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A20,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A20,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A20,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A20,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A20,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A20,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A20,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2041,false,0,0,0,0,0,0,0,0,null,null,null,2029,10.324167289568054,0,0,0,0,0,0,0]
[2042,{"$f":"VLOOKUP($A21,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A21,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A21,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A21,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A21,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A21,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A21,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A21,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2042,false,0,0,0,0,0,0,0,0,null,null,null,2030,10.530650635359414,0,0,0,0,0,0,0]
[2043,{"$f":"VLOOKUP($A22,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A22,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A22,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A22,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A22,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A22,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A22,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A22,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2043,false,0,0,0,0,0,0,0,0,null,null,null,2031,10.741263648066603,0,0,0,0,0,0,0]
[2044,{"$f":"VLOOKUP($A23,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A23,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A23,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A23,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A23,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A23,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A23,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A23,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2044,false,0,0,0,0,0,0,0,0,null,null,null,2032,10.956088921027936,0,0,0,0,0,0,0]
[2045,{"$f":"VLOOKUP($A24,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A24,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A24,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A24,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A24,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A24,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A24,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A24,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2045,false,0,0,0,0,0,0,0,0,null,null,null,2033,11.175210699448495,0,0,0,0,0,0,0]
[2046,{"$f":"VLOOKUP($A25,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A25,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A25,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A25,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A25,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A25,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A25,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A25,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2046,false,0,0,0,0,0,0,0,0,null,null,null,2034,11.398714913437466,0,0,0,0,0,0,0]
[2047,{"$f":"VLOOKUP($A26,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A26,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A26,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A26,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A26,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A26,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A26,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A26,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2047,false,0,0,0,0,0,0,0,0,null,null,null,2035,11.626689211706216,0,0,0,0,0,0,0]
[2048,{"$f":"VLOOKUP($A27,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A27,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A27,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A27,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A27,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A27,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A27,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A27,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2048,false,0,0,0,0,0,0,0,0,null,null,null,2036,11.859222995940341,0,0,0,0,0,0,0]
[2049,{"$f":"VLOOKUP($A28,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A28,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A28,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A28,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A28,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A28,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A28,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A28,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2049,false,0,0,0,0,0,0,0,0,null,null,null,2037,12.096407455859147,0,0,0,0,0,0,0]
[2050,{"$f":"VLOOKUP($A29,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A29,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A29,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A29,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A29,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A29,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A29,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A29,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2050,false,0,0,0,0,0,0,0,0,null,null,null,2038,12.338335604976329,0,0,0,0,0,0,0]
[2051,{"$f":"VLOOKUP($A30,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A30,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A30,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A30,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A30,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A30,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A30,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A30,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2051,false,0,0,0,0,0,0,0,0,null,null,null,2039,12.585102317075856,0,0,0,0,0,0,0]
[2052,{"$f":"VLOOKUP($A31,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A31,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A31,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A31,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A31,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A31,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A31,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A31,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2052,false,0,0,0,0,0,0,0,0,null,null,null,2040,12.836804363417373,0,0,0,0,0,0,0]
[2053,{"$f":"VLOOKUP($A32,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A32,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A32,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A32,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A32,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A32,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A32,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A32,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2053,false,0,0,0,0,0,0,0,0,null,null,null,2041,13.093540450685721,0,0,0,0,0,0,0]
[2054,{"$f":"VLOOKUP($A33,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A33,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A33,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A33,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A33,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A33,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A33,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A33,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2054,false,0,0,0,0,0,0,0,0,null,null,null,2042,13.355411259699435,0,0,0,0,0,0,0]
[2055,{"$f":"VLOOKUP($A34,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A34,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A34,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A34,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A34,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A34,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A34,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A34,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2055,false,0,0,0,0,0,0,0,0,null,null,null,2043,13.622519484893424,0,0,0,0,0,0,0]
[2056,{"$f":"VLOOKUP($A35,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A35,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A35,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A35,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A35,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A35,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A35,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A35,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2056,false,0,0,0,0,0,0,0,0,null,null,null,2044,13.894969874591292,0,0,0,0,0,0,0]
[{"$f":"A35+1","v":2057},{"$f":"VLOOKUP($A36,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A36,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A36,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A36,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A36,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A36,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A36,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A36,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,{"$f":"K35+1","v":2057},false,0,0,0,0,0,0,0,0,null,null,null,2045,14.172869272083117,0,0,0,0,0,0,0]
[2058,{"$f":"VLOOKUP($A37,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A37,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A37,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A37,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A37,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A37,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A37,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A37,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2058,false,0,0,0,0,0,0,0,0,null,null,null,2046,14.45632665752478,0,0,0,0,0,0,0]
[2059,{"$f":"VLOOKUP($A38,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A38,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A38,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A38,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A38,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A38,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A38,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A38,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2059,false,0,0,0,0,0,0,0,0,null,null,null,2047,14.745453190675276,0,0,0,0,0,0,0]
[2060,{"$f":"VLOOKUP($A39,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A39,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A39,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A39,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A39,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A39,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A39,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A39,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2060,false,0,0,0,0,0,0,0,0,null,null,null,2048,15.040362254488782,0,0,0,0,0,0,0]
[2061,{"$f":"VLOOKUP($A40,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A40,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A40,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A40,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A40,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A40,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A40,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A40,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2061,false,0,0,0,0,0,0,0,0,null,null,null,2049,15.341169499578559,0,0,0,0,0,0,0]
[2062,{"$f":"VLOOKUP($A41,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A41,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A41,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A41,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A41,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A41,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A41,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A41,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2062,false,0,0,0,0,0,0,0,0,null,null,null,2050,15.64799288957013,0,0,0,0,0,0,0]
[2063,{"$f":"VLOOKUP($A42,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A42,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A42,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A42,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A42,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A42,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A42,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A42,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2063,false,0,0,0,0,0,0,0,0,null,null,null,2051,15.960952747361533,0,0,0,0,0,0,0]
[2064,{"$f":"VLOOKUP($A43,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A43,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A43,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A43,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A43,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A43,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A43,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A43,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2064,false,0,0,0,0,0,0,0,0,null,null,null,2052,16.280171802308764,0,0,0,0,0,0,0]
[2065,{"$f":"VLOOKUP($A44,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A44,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A44,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A44,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A44,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A44,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A44,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A44,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2065,false,0,0,0,0,0,0,0,0,null,null,null,2053,16.605775238354941,0,0,0,0,0,0,0]
[2066,{"$f":"VLOOKUP($A45,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A45,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A45,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A45,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A45,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A45,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A45,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A45,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2066,false,0,0,0,0,0,0,0,0,null,null,null,2054,16.93789074312204,0,0,0,0,0,0,0]
[2067,{"$f":"VLOOKUP($A46,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A46,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A46,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A46,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A46,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A46,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A46,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A46,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2067,false,0,0,0,0,0,0,0,0,null,null,null,2055,17.27664855798448,0,0,0,0,0,0,0]
[2068,{"$f":"VLOOKUP($A47,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A47,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A47,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A47,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A47,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A47,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A47,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A47,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2068,false,0,0,0,0,0,0,0,0,null,null,null,2056,17.622181529144168,0,0,0,0,0,0,0]
[2069,{"$f":"VLOOKUP($A48,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A48,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A48,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A48,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A48,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A48,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A48,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A48,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2069,false,0,0,0,0,0,0,0,0,null,null,null,2057,17.974625159727051,0,0,0,0,0,0,0]
[2070,{"$f":"VLOOKUP($A49,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A49,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A49,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A49,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A49,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A49,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A49,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A49,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2070,false,0,0,0,0,0,0,0,0,null,null,null,2058,18.334117662921592,0,0,0,0,0,0,0]
[2071,{"$f":"VLOOKUP($A50,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A50,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A50,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A50,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A50,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A50,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A50,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A50,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2071,false,0,0,0,0,0,0,0,0,null,null,null,2059,18.700800016180025,0,0,0,0,0,0,0]
[2072,{"$f":"VLOOKUP($A51,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A51,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A51,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A51,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A51,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A51,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A51,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A51,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2072,false,0,0,0,0,0,0,0,0,null,null,null,2060,19.074816016503625,0,0,0,0,0,0,0]
[2073,{"$f":"VLOOKUP($A52,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A52,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A52,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A52,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A52,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A52,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A52,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A52,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2073,false,0,0,0,0,0,0,0,0,null,null,null,2061,19.456312336833697,0,0,0,0,0,0,0]
[2074,{"$f":"VLOOKUP($A53,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A53,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A53,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A53,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A53,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A53,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A53,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A53,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2074,false,0,0,0,0,0,0,0,0,null,null,null,2062,19.84543858357037,0,0,0,0,0,0,0]
[2075,{"$f":"VLOOKUP($A54,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A54,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A54,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A54,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A54,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A54,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A54,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A54,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2075,false,0,0,0,0,0,0,0,0,null,null,null,2063,20.24234735524178,0,0,0,0,0,0,0]
[2076,{"$f":"VLOOKUP($A55,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A55,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A55,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A55,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A55,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A55,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A55,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A55,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2076,false,0,0,0,0,0,0,0,0,null,null,null,2064,20.647194302346616,0,0,0,0,0,0,0]
[2077,{"$f":"VLOOKUP($A56,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A56,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A56,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A56,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A56,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A56,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A56,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A56,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2077,false,0,0,0,0,0,0,0,0,null,null,null,2065,21.060138188393548,0,0,0,0,0,0,0]
[2078,{"$f":"VLOOKUP($A57,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A57,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A57,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A57,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A57,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A57,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A57,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A57,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2078,false,0,0,0,0,0,0,0,0,null,null,null,2066,21.481340952161421,0,0,0,0,0,0,0]
[2079,{"$f":"VLOOKUP($A58,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A58,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A58,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A58,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A58,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A58,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A58,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A58,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2079,false,0,0,0,0,0,0,0,0,null,null,null,2067,21.91096777120465,0,0,0,0,0,0,0]
[2080,{"$f":"VLOOKUP($A59,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A59,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A59,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A59,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A59,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A59,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A59,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A59,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2080,false,0,0,0,0,0,0,0,0,null,null,null,2068,22.349187126628742,0,0,0,0,0,0,0]
[2081,{"$f":"VLOOKUP($A60,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A60,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A60,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A60,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A60,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A60,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A60,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A60,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2081,false,0,0,0,0,0,0,0,0,null,null,null,2069,22.796170869161315,0,0,0,0,0,0,0]
[2082,{"$f":"VLOOKUP($A61,Bomsnitt1!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A61,Bomsnitt2!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A61,Bomsnitt3!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A61,Bomsnitt4!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A61,Bomsnitt5!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A61,Bomsnitt6!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A61,Bomsnitt7!$Q$7:$AO$68,16,0)","v":0},{"$f":"VLOOKUP($A61,Bomsnitt8!$Q$7:$AO$68,16,0)","v":0},null,2082,false,0,0,0,0,0,0,0,0,null,null,null,2070,23.252094286544541,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,23.717136172275431,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,24.191478895720941,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,24.675308473635361,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,25.168814643108067,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,25.672190935970228,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,26.185634754689634,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,26.709347449783426,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,27.243534398779094,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,27.788405086754675,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,28.344173188489769,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081,28.911056652259564,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalsum",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Bommer","index":15,"n_rows":109,"n_cols":44,"rows_kept":109,"cut":false,"hidden":false,"merged":[[73,1,74,2],[8,1,9,1],[10,1,11,1],[4,1,4,2]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(E9:J9)","v":2024},null,"Målsøk"]
[null,{"$f":"Y5","v":""},null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(E10:J10)","v":1},null,{"$f":"ROUND((SUM(E18:L18)-(SUMIFS(E38:L38,E18:L18,\">0\"))),5)","v":0},{"$f":"IF(X5=0,\"\",\"Advarsel:avvik mellom takst og målsøktaskst\")","v":""}]
[null,null,null,null,1,2,3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,{"$f":"MAX(E11:J11)","v":2039}]
[null,"Takster",null,null,"Bom 1","Bom 2","Bom 3","Bom 4","Bom 5","Bom 6","Snitt 7","Snitt 8"]
[null,{"$f":"HLOOKUP(AR11,AI11:AQ19,9)","v":0},null,null,{"$f":"IF(Takst1<0.001,\"\",IF(AND(Takst1>0,COUNT(E9:E12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""},{"$f":"IF(Takst2<0.001,\"\",IF(AND(Takst2>0,COUNT(F9:F12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""},{"$f":"IF(Takst3<0.001,\"\",IF(AND(Takst3>0,COUNT(G9:G12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""},{"$f":"IF(Takst4<0.001,\"\",IF(AND(Takst4>0,COUNT(H9:H12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""},{"$f":"IF(Takst5<0.001,\"\",IF(AND(Takst5>0,COUNT(I9:I12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""},{"$f":"IF(Takst6<0.001,\"\",IF(AND(Takst6>0,COUNT(J9:J12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""},{"$f":"IF(Takst7<0.001,\"\",IF(AND(Takst7>0,COUNT(K9:K12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""},{"$f":"IF(Takst8<0.001,\"\",IF(AND(Takst8>0,COUNT(L9:L12)<4)=TRUE,\"Periode mangler\",\"\"))","v":""}]
[null,"Start bompengeinnkreving","År",null,2024,null,null,null,null,null,null,null,null,{"$f":"SMALL(E9:L9,1)","v":2024}]
[null,null,"Måned",null,1]
[null,"Slutt bompengeinnkreving","År",null,2039,null,null,null,null,null,null,null,null,{"$f":"LARGE(E11:L11,1)","v":2039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI16:AI18)=0,\"\",IF(AI12=\"\",\"\",AI14))","v":""},"","","","","","","",9,{"$f":"SMALL(AI11:AQ11,1)","v":9}]
[null,null,"Måned",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFS(AI$16=0,\"Takst\",AI$16<>0,\"\") & _xlfn.IFS(AI$17=0,\" Trafikk\",AI$17<>0,\"\")& _xlfn.IFS(AI$18=0,\" ,Drift\",AI$18<>0,\"\")","v":"Takst Trafikk ,Drift"},{"$f":"_xlfn.IFS(AJ$16=0,\"Takst\",AJ$16<>0,\"\") & _xlfn.IFS(AJ$17=0,\" Trafikk\",AJ$17<>0,\"\")& _xlfn.IFS(AJ$18=0,\" ,Drift\",AJ$18<>0,\"\")","v":"Takst Trafikk ,Drift"},{"$f":"_xlfn.IFS(AK$16=0,\"Takst\",AK$16<>0,\"\") & _xlfn.IFS(AK$17=0,\" Trafikk\",AK$17<>0,\"\")& _xlfn.IFS(AK$18=0,\" ,Drift\",AK$18<>0,\"\")","v":"Takst Trafikk ,Drift"},{"$f":"_xlfn.IFS(AL$16=0,\"Takst\",AL$16<>0,\"\") & _xlfn.IFS(AL$17=0,\" Trafikk\",AL$17<>0,\"\")& _xlfn.IFS(AL$18=0,\" ,Drift\",AL$18<>0,\"\")","v":"Takst Trafikk ,Drift"},{"$f":"_xlfn.IFS(AM$16=0,\"Takst\",AM$16<>0,\"\") & _xlfn.IFS(AM$17=0,\" Trafikk\",AM$17<>0,\"\")& _xlfn.IFS(AM$18=0,\" ,Drift\",AM$18<>0,\"\")","v":"Takst Trafikk ,Drift"},{"$f":"_xlfn.IFS(AN$16=0,\"Takst\",AN$16<>0,\"\") & _xlfn.IFS(AN$17=0,\" Trafikk\",AN$17<>0,\"\")& _xlfn.IFS(AN$18=0,\" ,Drift\",AN$18<>0,\"\")","v":"Takst Trafikk ,Drift"},{"$f":"_xlfn.IFS(AO$16=0,\"Takst\",AO$16<>0,\"\") & _xlfn.IFS(AO$17=0,\" Trafikk\",AO$17<>0,\"\")& _xlfn.IFS(AO$18=0,\" ,Drift\",AO$18<>0,\"\")","v":"Takst Trafikk ,Drift"},{"$f":"_xlfn.IFS(AP$16=0,\"Takst\",AP$16<>0,\"\") & _xlfn.IFS(AP$17=0,\" Trafikk\",AP$17<>0,\"\")& _xlfn.IFS(AP$18=0,\" ,Drift\",AP$18<>0,\"\")","v":"Takst Trafikk ,Drift"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFS(AI$16<>0,\"Takst\",AI$16=0,\"\") & _xlfn.IFS(AI$17<>0,\" Trafikk\",AI$17=0,\"\")& _xlfn.IFS(AI$18<>0,\" ,Drift\",AI$18=0,\"\")","v":""},{"$f":"_xlfn.IFS(AJ$16<>0,\"Takst\",AJ$16=0,\"\") & _xlfn.IFS(AJ$17<>0,\" Trafikk\",AJ$17=0,\"\")& _xlfn.IFS(AJ$18<>0,\" ,Drift\",AJ$18=0,\"\")","v":""},{"$f":"_xlfn.IFS(AK$16<>0,\"Takst\",AK$16=0,\"\") & _xlfn.IFS(AK$17<>0,\" Trafikk\",AK$17=0,\"\")& _xlfn.IFS(AK$18<>0,\" ,Drift\",AK$18=0,\"\")","v":""},{"$f":"_xlfn.IFS(AL$16<>0,\"Takst\",AL$16=0,\"\") & _xlfn.IFS(AL$17<>0,\" Trafikk\",AL$17=0,\"\")& _xlfn.IFS(AL$18<>0,\" ,Drift\",AL$18=0,\"\")","v":""},{"$f":"_xlfn.IFS(AM$16<>0,\"Takst\",AM$16=0,\"\") & _xlfn.IFS(AM$17<>0,\" Trafikk\",AM$17=0,\"\")& _xlfn.IFS(AM$18<>0,\" ,Drift\",AM$18=0,\"\")","v":""},{"$f":"_xlfn.IFS(AN$16<>0,\"Takst\",AN$16=0,\"\") & _xlfn.IFS(AN$17<>0,\" Trafikk\",AN$17=0,\"\")& _xlfn.IFS(AN$18<>0,\" ,Drift\",AN$18=0,\"\")","v":""},{"$f":"_xlfn.IFS(AO$16<>0,\"Takst\",AO$16=0,\"\") & _xlfn.IFS(AO$17<>0,\" Trafikk\",AO$17=0,\"\")& _xlfn.IFS(AO$18<>0,\" ,Drift\",AO$18=0,\"\")","v":""},{"$f":"_xlfn.IFS(AP$16<>0,\"Takst\",AP$16=0,\"\") & _xlfn.IFS(AP$17<>0,\" Trafikk\",AP$17=0,\"\")& _xlfn.IFS(AP$18<>0,\" ,Drift\",AP$18=0,\"\")","v":""}]
[null,"Referanseår takster",2024,null,{"$f":"C_Referanseår","v":2024},{"$f":"C_Referanseår","v":2024},2024,2024,2024,2024,2024,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E6","v":1},2,3,4,5,6,7,8]
[null,"Prisstigning",0.02,null,{"$f":"Prisstigning","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Gjtakst1","v":0},{"$f":"Gjtakst2","v":0},{"$f":"Gjtakst3","v":0},{"$f":"Gjtakst4","v":0},{"$f":"Gjtakst5","v":0},{"$f":"Gjtakst6","v":0},{"$f":"Gjtakst7","v":0},{"$f":"Gjtakst8","v":0}]
[null,"Prisvekst takst, kjøretøyparksutvikling",null,null,{"$f":"IF(Takstvekst!D7=TRUE,SnitttakstvekstBom1,\" \")","v":" "},{"$f":"IF(Takstvekst!E7=TRUE,Snitttakstvekst_bom2,\" \")","v":" "},{"$f":"IF(Takstvekst!F7=TRUE,Snittbomtakstvekst_3,\" \")","v":" "},{"$f":"IF(Takstvekst!G7=TRUE,Snittbomtakstvekst_4,\" \")","v":" "},{"$f":"IF(Takstvekst!H7=TRUE,Snittbomtakstvekst_5,\" \")","v":" "},{"$f":"IF(Takstvekst!I7=TRUE,Snittbomtakstvekst_6,\" \")","v":" "},{"$f":"IF(Takstvekst!J7=TRUE,Bomsnitttakstvekst_7,\" \")","v":" "},{"$f":"IF(Takstvekst!K7=TRUE,Bomsnittakstvekst_8,\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takst",{"$f":"ROUND(AI15,3)","v":0},{"$f":"ROUND(AJ15,3)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikk",{"$f":"E81","v":0},0,0,0,0,0,0,0]
[null,"Gjennomsnittstakst","For målsøk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drift",{"$f":"E107","v":0},0,0,0,0,0,0,0]
[null,"Utgangstakst",null,null,{"$f":"IF(Takstvekst!D7=TRUE,SnitttakstvekstBom1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI12=\"\",\"\",\" Det er fyllt ut \"&AI13& \" uten at \"&AI12&\" er fyllt ut på bom \"&AI14)","v":" Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 1"}," Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 2"," Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 3"," Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 4"," Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 5"," Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 6"," Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 7"," Det er fyllt ut  uten at Takst Trafikk ,Drift er fyllt ut på bom 8"]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"}]
[null,"Takstgruppe 1 - diesel",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"E$20*E43","v":0},0,0,0,0,0,{"$f":"K$20*K43","v":0},0]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,0,0,0,0,0,0,0,0]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,0,0,0,0,0,0,0,0]
[null,"Takstgruppe 2 - diesel","2024-NOK",null,{"$f":"E20*E46","v":0},{"$f":"F20*F46","v":0},{"$f":"G$20*G46","v":0},0,0,0,0,0]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E20*E47","v":0},{"$f":"F20*F47","v":0},0,0,0,0,0,0]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E20*E48","v":0},{"$f":"F20*F48","v":0},0,0,0,0,0,0]
[null,"Gjennomsnittstakst"]
[null,"Takstgruppe 1",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bomsnitt1!E24","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt2!$E$24","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt3!$E$24","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt4!$E$24","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt5!$E$24","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt6!$E$24","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt7!E24","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt8!E24","v":{"$error":"#DIV/0!"}}]
[null,"Takstgruppe 1 - bensin","2024-NOK",null,{"$f":"Bomsnitt1!E25","v":0},{"$f":"Bomsnitt2!$E$25","v":0},{"$f":"Bomsnitt3!$E$25","v":0},{"$f":"Bomsnitt4!$E$25","v":0},{"$f":"Bomsnitt5!$E$25","v":0},{"$f":"Bomsnitt6!$E$25","v":0},{"$f":"Bomsnitt7!E25","v":0},{"$f":"Bomsnitt8!E25","v":0}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"Bomsnitt1!E26","v":0},{"$f":"Bomsnitt2!$E$26","v":0},{"$f":"Bomsnitt3!$E$26","v":0},{"$f":"Bomsnitt4!$E$26","v":0},{"$f":"Bomsnitt5!$E$26","v":0},{"$f":"Bomsnitt6!$E$26","v":0},{"$f":"Bomsnitt7!E26","v":0},{"$f":"Bomsnitt8!E26","v":0}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"Bomsnitt1!E27","v":0},{"$f":"Bomsnitt2!$E$27","v":0},{"$f":"Bomsnitt3!$E$27","v":0},{"$f":"Bomsnitt4!$E$27","v":0},{"$f":"Bomsnitt5!$E$27","v":0},{"$f":"Bomsnitt6!$E$27","v":0},{"$f":"Bomsnitt7!E27","v":0},{"$f":"Bomsnitt8!E27","v":0}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"Bomsnitt1!E28","v":0},{"$f":"Bomsnitt2!$E$28","v":0},{"$f":"Bomsnitt3!$E$28","v":0},{"$f":"Bomsnitt4!$E$28","v":0},{"$f":"Bomsnitt5!$E$28","v":0},{"$f":"Bomsnitt6!$E$28","v":0},{"$f":"Bomsnitt7!E28","v":0},{"$f":"Bomsnitt8!E28","v":0}]
[null,"Takstgruppe 2","2024-NOK",null,{"$f":"Bomsnitt1!E29","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt2!$E$29","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt3!$E$29","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt4!$E$29","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt5!$E$29","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt6!$E$29","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt7!E29","v":{"$error":"#DIV/0!"}},{"$f":"Bomsnitt8!E29","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B24","v":"Takstgruppe 2 - diesel"},"2024-NOK",null,{"$f":"Bomsnitt1!E30","v":0},{"$f":"Bomsnitt2!$E$30","v":0},{"$f":"Bomsnitt3!$E$30","v":0},{"$f":"Bomsnitt4!$E$30","v":0},{"$f":"Bomsnitt5!$E$30","v":0},{"$f":"Bomsnitt6!$E$30","v":0},{"$f":"Bomsnitt7!E30","v":0},{"$f":"Bomsnitt8!E30","v":0}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"Bomsnitt1!E31","v":0},{"$f":"Bomsnitt2!$E$31","v":0},{"$f":"Bomsnitt3!$E$31","v":0},{"$f":"Bomsnitt4!$E$31","v":0},{"$f":"Bomsnitt5!$E$31","v":0},{"$f":"Bomsnitt6!$E$31","v":0},{"$f":"Bomsnitt7!E31","v":0},{"$f":"Bomsnitt8!E31","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"Bomsnitt1!E32","v":0},{"$f":"Bomsnitt2!$E$32","v":0},{"$f":"Bomsnitt3!$E$32","v":0},{"$f":"Bomsnitt4!$E$32","v":0},{"$f":"Bomsnitt5!$E$32","v":0},{"$f":"Bomsnitt6!$E$32","v":0},{"$f":"Bomsnitt7!E32","v":0},{"$f":"Bomsnitt6!$E$32","v":0}]
[]
[null,"Samlet",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bomsnitt1!E34","v":0},{"$f":"Bomsnitt2!$E$34","v":0},{"$f":"Bomsnitt3!$E$34","v":0},{"$f":"Bomsnitt4!$E$34","v":0},{"$f":"Bomsnitt5!$E$34","v":0},{"$f":"Bomsnitt6!$E$34","v":0},{"$f":"Bomsnitt7!$E$34","v":0},{"$f":"Bomsnitt8!$E$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Gjtakst1>0,E81>0)=TRUE,E81*Gjtakst1,0)","v":0},{"$f":"IF(AND(Gjtakst2>0,F81>0)=TRUE,F81*Gjtakst2,0)","v":0},{"$f":"IF(AND(Gjtakst3>0,G81>0)=TRUE,G81*Gjtakst3,0)","v":0},{"$f":"IF(AND(Gjtakst4>0,H81>0)=TRUE,H81*Gjtakst4,0)","v":0},{"$f":"IF(AND(Gjtakst5>0,I81>0)=TRUE,I81*Gjtakst5)","v":false},{"$f":"IF(AND(Gjtakst6>0,J81>0)=TRUE,J81*Gjtakst6)","v":false},null,null,{"$f":"SUM(Y38:AF38)/Sum_trafikk","v":{"$error":"#DIV/0!"}}]
[]
[null,"Takstforhold mellom biltyper",null,null,{"$f":"E7","v":"Bom 1"},"Bom 2","Bom 3","Bom 4","Bom 5","Bom 6",{"$f":"K7","v":"Snitt 7"},{"$f":"L7","v":"Snitt 8"}]
[]
[null,"Takstgruppe 1 - bensin","%",null,null,{"$f":"$E42","v":0},{"$f":"$E42","v":0},0,0,0,0,0]
[null,"Takstgruppe 1 - diesel","%",null,null,{"$f":"$E43","v":0},0,0,0,0,0,0]
[null,"Takstgruppe 1 - elektrisitet","%",null,null,0,0,0,0,0,0,0]
[null,"Takstgruppe 1 - hybrid","%",null,null,0,0,0,0,0,0,0]
[null,{"$f":"B34","v":"Takstgruppe 2 - diesel"},"%",null,null,0,0,0,0,0,0,0]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,null,0,0,0,0,0,0,0]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,null,0,0,0,0,0,0,0]
[]
[null,"Andre takstjusteringer",null,null,{"$f":"E40","v":"Bom 1"},"Bom 2","Bom 3","Bom 4","Bom 5","Bom 6",{"$f":"K40","v":"Snitt 7"},{"$f":"L40","v":"Snitt 8"}]
[]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,null,{"$f":"$E52","v":0},{"$f":"E52","v":0},{"$f":"$E52","v":0},0,0,{"$f":"E52","v":0},0]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,null,{"$f":"$E53","v":0},0,0,0,{"$f":"E53","v":0},0,0]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,null,0,0,0,{"$f":"E54","v":0},0,0,0]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,null,0,0,0,0,0,0,0]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,null,0,0,0,0,0,0,0]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,null,0,0,0,0,0,0,0]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,null,0,0,0,0,0,0,0]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,null,0,0,0,0,{"$f":"E60","v":0},0,0]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Takstgruppe 2 - Diesel","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,null,0,0,0,0,0,0,0]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,null,0,0,0,0,0,0,0]
[null,"Timesregel takstgruppe 1","%",null,null,0,0,0,0,{"$f":"$E69","v":0},0,0]
[null,"Timesregel takstgruppe 2","%",null,null,{"$f":"$E70","v":0},0,0,0,0,0,0]
[]
[]
[]
[null,"Trafikkdata"]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",2024,null,{"$f":"$C$77","v":2024},{"$f":"$C$77","v":2024},2024,2024,2024,{"$f":"C77","v":2024},2024,2024,null,{"$f":"SMALL(E77:L77,1)","v":2024}]
[null,"Trafikkvekstscenarier",null,null,"Egen 1","Egen 1","Egen 1","Egen 1","Egen 1","Egen 1","Egen 1","Egen 1"]
[]
[null,"ÅDT - lavt scenario (1)","Antall","Brukes ikke pt",{"$f":"E81*0.9","v":0},0,0,0,0,0,0,0]
[null,"ÅDT","kjt/d",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y38>0,E81)","v":false},false,false,false,0,0,null,null,{"$f":"SUM(Y81:AF81)","v":0}]
[]
[null,null,null,null,{"$f":"IF(E93>0,1,\"\")","v":""},1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"IF(SUM(E83:J83)-SUMIFS(E93:J93,E93:J93,\">0\")=0,\"\",\"Summene må være 100 %\")","v":"Summene må være 100 %"}]
[null,"Trafikkandeler"]
[null,"Takstgruppe 1 - bensin","%",null,null,{"$f":"$E86","v":0},0,0,0,0,0,0]
[null,"Takstgruppe 1 - diesel","%",null,null,0,0,0,0,0,0,0]
[null,"Takstgruppe 1 - elektrisitet","%",null,null,0,0,0,0,0,0,0]
[null,"Takstgruppe 1 - hybrid","%",null,null,{"$f":"$E89","v":0},0,0,0,0,0,0]
[null,"Takstgruppe 2 - fossil","%",null,null,0,0,0,0,0,0,0]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,null,0,0,0,0,0,0,0]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,null,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E86:E89)+SUM(E90:E92)","v":0},0,0,0,0,0,{"$f":"SUM(K86:K89)+SUM(K90:K92)","v":0},{"$f":"SUM(L86:L89)+SUM(L90:L92)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(E83:J83)-SUMIFS(E93:J93,E93:J93,\">0\"))","v":5}]
[]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"E81*(SUM(E86:E89))","v":0},0,0,0,0,0,{"$f":"K81*(SUM(K86:K89))","v":0},{"$f":"L81*(SUM(L86:L89))","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"E$81*E86","v":0},0,0,0,0,0,{"$f":"K$81*K86","v":0},0]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,0,0,0,0,0,0,0,0]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,0,0,0,0,0,0,0,0]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,0,0,0,0,0,0,0,0]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"SUM(E102:E104)","v":0},0,0,0,0,0,{"$f":"SUM(K102:K104)","v":0},{"$f":"SUM(L102:L104)","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - fossil"},"kjt/d",null,{"$f":"$E$81*E90","v":0},{"$f":"F$81*F90","v":0},0,0,0,0,{"$f":"K$81*K90","v":0},0]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"$E$81*E91","v":0},0,0,0,0,0,0,0]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"$E$81*E92","v":0},0,0,0,0,0,0,0]
[]
[null,"Innkrevinngskostnader"]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"}]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E107","v":0},null,5,5,0,0]

{"sheet":"Takstvekst","index":16,"n_rows":106,"n_cols":48,"rows_kept":106,"cut":false,"hidden":false,"merged":[[16,24,17,24],[16,25,17,25],[16,20,17,20],[16,14,17,14],[16,15,17,15],[16,16,17,16],[16,22,17,22],[16,12,17,12],[16,13,17,13],[16,21,17,21],[15,20,15,22],[15,17,15,19],[16,17,17,17],[16,18,17,18],[16,19,17,19],[16,33,17,33],[16,34,17,34],[15,32,15,34],[16,32,17,32],[11,1,11,2],[16,29,17,29],[16,30,17,30],[16,31,17,31],[15,29,15,31],[16,26,17,26],[16,27,17,27],[16,28,17,28],[15,26,15,28],[16,11,17,11],[15,23,15,25],[16,23,17,23],[3,3,3,8],[14,11,14,34],[14,2,14,10],[4,1,4,10],[11,37,14,44],[11,36,15,36],[5,1,5,2],[10,1,10,2],[15,14,15,16],[15,11,15,13]]}
[]
[null,null,false]
[]
[null,null,null,{"$f":"B91","v":""}]
[null,"Bommer som skal takst- eller kjøretøyparkjusteres"]
[null,"Variabler",null,{"$f":"D16","v":"Bom 1"},{"$f":"E16","v":"Bom 2"},"Bom 3","Bom 4","Bom 5","Bom 6","Bom 7","Bom 8"]
[null,null,{"$f":"COUNTIF(D7:K7,TRUE)","v":0},false,false,false,false,false,false,false,false]
[null,null,{"$f":"COUNTIF(D8:K8,TRUE)","v":0},false,false,false,false,false,false,false,false]
[null,"Egendefinert takstøkning"]
[null,"Kjøretøysparkkorreksjon"]
[null,"Fra år",null,2020,2023,2020,2025,2016,2017,2018,2019]
[null,"Til år",null,2040,2040,2040,2040,2040,2040,2040,2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Årlig takstøkning"]
[]
[]
[null,null,"År for takstheving",null,null,null,null,null,null,null,null,"Resultater"]
[null,null,null,{"$f":"AL16","v":"Bom 1"},"Bom 2","Bom 3","Bom 4","Bom 5","Bom 6","Bom 7","Bom 8",{"$f":"D16","v":"Bom 1"},null,null,{"$f":"E16","v":"Bom 2"},null,null,{"$f":"F16","v":"Bom 3"},null,null,{"$f":"G16","v":"Bom 4"},null,null,{"$f":"H16","v":"Bom 5"},null,null,{"$f":"I16","v":"Bom 6"},null,null,{"$f":"J16","v":"Bom 7"},null,null,{"$f":"K16","v":"Bom 8"},null,null,null,null,"Bom 1","Bom 2","Bom 3","Bom 4","Bom 5","Bom 6","Bom 7","Bom 8"]
[null,null,"Fra og med",{"$f":"D33","v":0.02},{"$f":"E33","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"\"Snittakst i \"&Bommer!E14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",{"$f":"\"Snittakst i \"&Bommer!F14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",{"$f":"\"Snittakst i \"&Bommer!G14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",{"$f":"\"Snittakst i \"&Bommer!H14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",{"$f":"\"Snittakst i \"&Bommer!K14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",{"$f":"\"Snittakst i \"&Bommer!J14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",{"$f":"\"Snittakst i \"&Bommer!K14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",{"$f":"\"Snittakst i \"&Bommer!L14&\" -kr\"","v":"Snittakst i 2024 -kr"},"Snittakst flytende","Nominell takst flytende",null,{"$f":"minst_innkrstart-1","v":2023},{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK17,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK17,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK17,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK17,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK17,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK17,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK17,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK17,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,{"$f":"\"før \" &C20","v":"før "},{"$f":"D17*100","v":2},{"$f":"E17*100","v":2},2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK17+1","v":2024},{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK18,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK18,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK18,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK18,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK18,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK18,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK18,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK18,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,{"$f":"minst_innkrstart-1","v":2023},{"$f":"D18","v":2},{"$f":"E18","v":2},2,2,2,2,2,2,{"$f":"IF($C19>0,IF($C19>Bommer!$E$14,M19/(1+Bommer!$E$15)^($C19-Bommer!$E$14),M19*(1+Bommer!$E$15)^(Bommer!$E$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($D$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,IF($C19>Bommer!$F$14,P19/(1+Bommer!$F$15)^($C19-Bommer!$F$14),P19*(1+Bommer!$F$15)^(Bommer!$F$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($E$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,IF($C19>Bommer!$G$14,S19/(1+Bommer!$G$15)^($C19-Bommer!$G$14),S19*(1+Bommer!$G$15)^(Bommer!$G$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($F$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,IF($C19>Bommer!$H$14,V19/(1+Bommer!$H$15)^($C19-Bommer!$H$14),V19*(1+Bommer!$H$15)^(Bommer!$H$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($G$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,IF($C19>Bommer!$I$14,Y19/(1+Bommer!$G$15)^($C19-Bommer!$I$14),Y19*(1+Bommer!$I$15)^(Bommer!$I$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($H$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,IF($C19>Bommer!$J$14,AB19/(1+Bommer!$J$15)^($C19-Bommer!$J$14),AB19*(1+Bommer!$J$15)^(Bommer!$J$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($I$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,IF($C19>Bommer!$K$14,AE19/(1+Bommer!$K$15)^($C19-Bommer!$K$14),AE19*(1+Bommer!$K$15)^(Bommer!$K$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($J$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,IF($C19>Bommer!$L$14,AH19/(1+Bommer!$L$15)^($C19-Bommer!$L$14),AH19*(1+Bommer!$L$15)^(Bommer!$L$14-$C19)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($K$8=FALSE,IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF($C19>0,ROUND(VLOOKUP(Takstvekst!$C19,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"AK18+1","v":2025},{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK19,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK19,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK19,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK19,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK19,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK19,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK19,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK19,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C20>0,IF($C20>Bommer!$E$14,M20/(1+Bommer!$E$15)^($C20-Bommer!$E$14),M20*(1+Bommer!$E$15)^(Bommer!$E$14-$C20)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C20>0,IF($C20>Bommer!$F$14,P20/(1+Bommer!$F$15)^($C20-Bommer!$F$14),P20*(1+Bommer!$F$15)^(Bommer!$F$14-$C20)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C20>0,IF($C20>Bommer!$G$14,S20/(1+Bommer!$G$15)^($C20-Bommer!$G$14),S20*(1+Bommer!$G$15)^(Bommer!$G$14-$C20)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C20>0,IF($C20>Bommer!$H$14,V20/(1+Bommer!$H$15)^($C20-Bommer!$H$14),V20*(1+Bommer!$H$15)^(Bommer!$H$14-$C20)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C20>0,IF($C20>Bommer!$I$14,Y20/(1+Bommer!$G$15)^($C20-Bommer!$I$14),Y20*(1+Bommer!$I$15)^(Bommer!$I$14-$C20)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C20>0,IF($C20>Bommer!$J$14,AB20/(1+Bommer!$J$15)^($C20-Bommer!$J$14),AB20*(1+Bommer!$J$15)^(Bommer!$J$14-$C20)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C20>0,IF($C20>Bommer!$K$14,AE20/(1+Bommer!$K$15)^($C20-Bommer!$K$14),AE20*(1+Bommer!$K$15)^(Bommer!$K$14-$C20)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C20>0,IF($C20>Bommer!$L$14,AH20/(1+Bommer!$L$15)^($C20-Bommer!$L$14),AH20*(1+Bommer!$L$15)^(Bommer!$L$14-$C20)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C20>0,ROUND(VLOOKUP(Takstvekst!$C20,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,{"$f":"AK19+1","v":2026},{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK20,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK20,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK20,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK20,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK20,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK20,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK20,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK20,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C21>0,IF($C21>Bommer!$E$14,M21/(1+Bommer!$E$15)^($C21-Bommer!$E$14),M21*(1+Bommer!$E$15)^(Bommer!$E$14-$C21)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C21>0,IF($C21>Bommer!$F$14,P21/(1+Bommer!$F$15)^($C21-Bommer!$F$14),P21*(1+Bommer!$F$15)^(Bommer!$F$14-$C21)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C21>0,IF($C21>Bommer!$G$14,S21/(1+Bommer!$G$15)^($C21-Bommer!$G$14),S21*(1+Bommer!$G$15)^(Bommer!$G$14-$C21)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C21>0,IF($C21>Bommer!$H$14,V21/(1+Bommer!$H$15)^($C21-Bommer!$H$14),V21*(1+Bommer!$H$15)^(Bommer!$H$14-$C21)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C21>0,IF($C21>Bommer!$I$14,Y21/(1+Bommer!$G$15)^($C21-Bommer!$I$14),Y21*(1+Bommer!$I$15)^(Bommer!$I$14-$C21)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C21>0,IF($C21>Bommer!$J$14,AB21/(1+Bommer!$J$15)^($C21-Bommer!$J$14),AB21*(1+Bommer!$J$15)^(Bommer!$J$14-$C21)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C21>0,IF($C21>Bommer!$K$14,AE21/(1+Bommer!$K$15)^($C21-Bommer!$K$14),AE21*(1+Bommer!$K$15)^(Bommer!$K$14-$C21)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C21>0,IF($C21>Bommer!$L$14,AH21/(1+Bommer!$L$15)^($C21-Bommer!$L$14),AH21*(1+Bommer!$L$15)^(Bommer!$L$14-$C21)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C21>0,ROUND(VLOOKUP(Takstvekst!$C21,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2027,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK21,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK21,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK21,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK21,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK21,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK21,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK21,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK21,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C22>0,IF($C22>Bommer!$E$14,M22/(1+Bommer!$E$15)^($C22-Bommer!$E$14),M22*(1+Bommer!$E$15)^(Bommer!$E$14-$C22)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C22>0,IF($C22>Bommer!$F$14,P22/(1+Bommer!$F$15)^($C22-Bommer!$F$14),P22*(1+Bommer!$F$15)^(Bommer!$F$14-$C22)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C22>0,IF($C22>Bommer!$G$14,S22/(1+Bommer!$G$15)^($C22-Bommer!$G$14),S22*(1+Bommer!$G$15)^(Bommer!$G$14-$C22)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C22>0,IF($C22>Bommer!$H$14,V22/(1+Bommer!$H$15)^($C22-Bommer!$H$14),V22*(1+Bommer!$H$15)^(Bommer!$H$14-$C22)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C22>0,IF($C22>Bommer!$I$14,Y22/(1+Bommer!$G$15)^($C22-Bommer!$I$14),Y22*(1+Bommer!$I$15)^(Bommer!$I$14-$C22)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C22>0,IF($C22>Bommer!$J$14,AB22/(1+Bommer!$J$15)^($C22-Bommer!$J$14),AB22*(1+Bommer!$J$15)^(Bommer!$J$14-$C22)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C22>0,IF($C22>Bommer!$K$14,AE22/(1+Bommer!$K$15)^($C22-Bommer!$K$14),AE22*(1+Bommer!$K$15)^(Bommer!$K$14-$C22)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C22>0,IF($C22>Bommer!$L$14,AH22/(1+Bommer!$L$15)^($C22-Bommer!$L$14),AH22*(1+Bommer!$L$15)^(Bommer!$L$14-$C22)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C22>0,ROUND(VLOOKUP(Takstvekst!$C22,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2028,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK22,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK22,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK22,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK22,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK22,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK22,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK22,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK22,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C23>0,IF($C23>Bommer!$E$14,M23/(1+Bommer!$E$15)^($C23-Bommer!$E$14),M23*(1+Bommer!$E$15)^(Bommer!$E$14-$C23)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C23>0,IF($C23>Bommer!$F$14,P23/(1+Bommer!$F$15)^($C23-Bommer!$F$14),P23*(1+Bommer!$F$15)^(Bommer!$F$14-$C23)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C23>0,IF($C23>Bommer!$G$14,S23/(1+Bommer!$G$15)^($C23-Bommer!$G$14),S23*(1+Bommer!$G$15)^(Bommer!$G$14-$C23)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C23>0,IF($C23>Bommer!$H$14,V23/(1+Bommer!$H$15)^($C23-Bommer!$H$14),V23*(1+Bommer!$H$15)^(Bommer!$H$14-$C23)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C23>0,IF($C23>Bommer!$I$14,Y23/(1+Bommer!$G$15)^($C23-Bommer!$I$14),Y23*(1+Bommer!$I$15)^(Bommer!$I$14-$C23)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C23>0,IF($C23>Bommer!$J$14,AB23/(1+Bommer!$J$15)^($C23-Bommer!$J$14),AB23*(1+Bommer!$J$15)^(Bommer!$J$14-$C23)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C23>0,IF($C23>Bommer!$K$14,AE23/(1+Bommer!$K$15)^($C23-Bommer!$K$14),AE23*(1+Bommer!$K$15)^(Bommer!$K$14-$C23)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C23>0,IF($C23>Bommer!$L$14,AH23/(1+Bommer!$L$15)^($C23-Bommer!$L$14),AH23*(1+Bommer!$L$15)^(Bommer!$L$14-$C23)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C23>0,ROUND(VLOOKUP(Takstvekst!$C23,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2029,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK23,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK23,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK23,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK23,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK23,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK23,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK23,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK23,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C24>0,IF($C24>Bommer!$E$14,M24/(1+Bommer!$E$15)^($C24-Bommer!$E$14),M24*(1+Bommer!$E$15)^(Bommer!$E$14-$C24)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C24>0,IF($C24>Bommer!$F$14,P24/(1+Bommer!$F$15)^($C24-Bommer!$F$14),P24*(1+Bommer!$F$15)^(Bommer!$F$14-$C24)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C24>0,IF($C24>Bommer!$G$14,S24/(1+Bommer!$G$15)^($C24-Bommer!$G$14),S24*(1+Bommer!$G$15)^(Bommer!$G$14-$C24)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C24>0,IF($C24>Bommer!$H$14,V24/(1+Bommer!$H$15)^($C24-Bommer!$H$14),V24*(1+Bommer!$H$15)^(Bommer!$H$14-$C24)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C24>0,IF($C24>Bommer!$I$14,Y24/(1+Bommer!$G$15)^($C24-Bommer!$I$14),Y24*(1+Bommer!$I$15)^(Bommer!$I$14-$C24)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C24>0,IF($C24>Bommer!$J$14,AB24/(1+Bommer!$J$15)^($C24-Bommer!$J$14),AB24*(1+Bommer!$J$15)^(Bommer!$J$14-$C24)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C24>0,IF($C24>Bommer!$K$14,AE24/(1+Bommer!$K$15)^($C24-Bommer!$K$14),AE24*(1+Bommer!$K$15)^(Bommer!$K$14-$C24)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C24>0,IF($C24>Bommer!$L$14,AH24/(1+Bommer!$L$15)^($C24-Bommer!$L$14),AH24*(1+Bommer!$L$15)^(Bommer!$L$14-$C24)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C24>0,ROUND(VLOOKUP(Takstvekst!$C24,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2030,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK24,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK24,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK24,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK24,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK24,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK24,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK24,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK24,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C25>0,IF($C25>Bommer!$E$14,M25/(1+Bommer!$E$15)^($C25-Bommer!$E$14),M25*(1+Bommer!$E$15)^(Bommer!$E$14-$C25)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C25>0,IF($C25>Bommer!$F$14,P25/(1+Bommer!$F$15)^($C25-Bommer!$F$14),P25*(1+Bommer!$F$15)^(Bommer!$F$14-$C25)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C25>0,IF($C25>Bommer!$G$14,S25/(1+Bommer!$G$15)^($C25-Bommer!$G$14),S25*(1+Bommer!$G$15)^(Bommer!$G$14-$C25)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C25>0,IF($C25>Bommer!$H$14,V25/(1+Bommer!$H$15)^($C25-Bommer!$H$14),V25*(1+Bommer!$H$15)^(Bommer!$H$14-$C25)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C25>0,IF($C25>Bommer!$I$14,Y25/(1+Bommer!$G$15)^($C25-Bommer!$I$14),Y25*(1+Bommer!$I$15)^(Bommer!$I$14-$C25)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C25>0,IF($C25>Bommer!$J$14,AB25/(1+Bommer!$J$15)^($C25-Bommer!$J$14),AB25*(1+Bommer!$J$15)^(Bommer!$J$14-$C25)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C25>0,IF($C25>Bommer!$K$14,AE25/(1+Bommer!$K$15)^($C25-Bommer!$K$14),AE25*(1+Bommer!$K$15)^(Bommer!$K$14-$C25)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C25>0,IF($C25>Bommer!$L$14,AH25/(1+Bommer!$L$15)^($C25-Bommer!$L$14),AH25*(1+Bommer!$L$15)^(Bommer!$L$14-$C25)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C25>0,ROUND(VLOOKUP(Takstvekst!$C25,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2031,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK25,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK25,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK25,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK25,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK25,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK25,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK25,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK25,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C26>0,IF($C26>Bommer!$E$14,M26/(1+Bommer!$E$15)^($C26-Bommer!$E$14),M26*(1+Bommer!$E$15)^(Bommer!$E$14-$C26)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C26>0,IF($C26>Bommer!$F$14,P26/(1+Bommer!$F$15)^($C26-Bommer!$F$14),P26*(1+Bommer!$F$15)^(Bommer!$F$14-$C26)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C26>0,IF($C26>Bommer!$G$14,S26/(1+Bommer!$G$15)^($C26-Bommer!$G$14),S26*(1+Bommer!$G$15)^(Bommer!$G$14-$C26)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C26>0,IF($C26>Bommer!$H$14,V26/(1+Bommer!$H$15)^($C26-Bommer!$H$14),V26*(1+Bommer!$H$15)^(Bommer!$H$14-$C26)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C26>0,IF($C26>Bommer!$I$14,Y26/(1+Bommer!$G$15)^($C26-Bommer!$I$14),Y26*(1+Bommer!$I$15)^(Bommer!$I$14-$C26)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C26>0,IF($C26>Bommer!$J$14,AB26/(1+Bommer!$J$15)^($C26-Bommer!$J$14),AB26*(1+Bommer!$J$15)^(Bommer!$J$14-$C26)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C26>0,IF($C26>Bommer!$K$14,AE26/(1+Bommer!$K$15)^($C26-Bommer!$K$14),AE26*(1+Bommer!$K$15)^(Bommer!$K$14-$C26)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C26>0,IF($C26>Bommer!$L$14,AH26/(1+Bommer!$L$15)^($C26-Bommer!$L$14),AH26*(1+Bommer!$L$15)^(Bommer!$L$14-$C26)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C26>0,ROUND(VLOOKUP(Takstvekst!$C26,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2032,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK26,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK26,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK26,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK26,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK26,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK26,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK26,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK26,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,2040,2,null,null,null,null,null,null,null,{"$f":"IF($C27>0,IF($C27>Bommer!$E$14,M27/(1+Bommer!$E$15)^($C27-Bommer!$E$14),M27*(1+Bommer!$E$15)^(Bommer!$E$14-$C27)),\"\")","v":0},{"$f":"IF($D$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C27>0,IF($C27>Bommer!$F$14,P27/(1+Bommer!$F$15)^($C27-Bommer!$F$14),P27*(1+Bommer!$F$15)^(Bommer!$F$14-$C27)),\"\")","v":0},{"$f":"IF($E$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C27>0,IF($C27>Bommer!$G$14,S27/(1+Bommer!$G$15)^($C27-Bommer!$G$14),S27*(1+Bommer!$G$15)^(Bommer!$G$14-$C27)),\"\")","v":0},{"$f":"IF($F$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C27>0,IF($C27>Bommer!$H$14,V27/(1+Bommer!$H$15)^($C27-Bommer!$H$14),V27*(1+Bommer!$H$15)^(Bommer!$H$14-$C27)),\"\")","v":0},{"$f":"IF($G$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C27>0,IF($C27>Bommer!$I$14,Y27/(1+Bommer!$G$15)^($C27-Bommer!$I$14),Y27*(1+Bommer!$I$15)^(Bommer!$I$14-$C27)),\"\")","v":0},{"$f":"IF($H$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C27>0,IF($C27>Bommer!$J$14,AB27/(1+Bommer!$J$15)^($C27-Bommer!$J$14),AB27*(1+Bommer!$J$15)^(Bommer!$J$14-$C27)),\"\")","v":0},{"$f":"IF($I$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C27>0,IF($C27>Bommer!$K$14,AE27/(1+Bommer!$K$15)^($C27-Bommer!$K$14),AE27*(1+Bommer!$K$15)^(Bommer!$K$14-$C27)),\"\")","v":0},{"$f":"IF($J$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C27>0,IF($C27>Bommer!$L$14,AH27/(1+Bommer!$L$15)^($C27-Bommer!$L$14),AH27*(1+Bommer!$L$15)^(Bommer!$L$14-$C27)),\"\")","v":0},{"$f":"IF($K$8=FALSE,IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C27>0,ROUND(VLOOKUP(Takstvekst!$C27,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":0},null,2033,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK27,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK27,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK27,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK27,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK27,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK27,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK27,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK27,$C$18:$C$32,K$18:K$32/100))","v":0.02},null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C28>0,IF($C28>Bommer!$E$14,M28/(1+Bommer!$E$15)^($C28-Bommer!$E$14),M28*(1+Bommer!$E$15)^(Bommer!$E$14-$C28)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C28>0,IF($C28>Bommer!$F$14,P28/(1+Bommer!$F$15)^($C28-Bommer!$F$14),P28*(1+Bommer!$F$15)^(Bommer!$F$14-$C28)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C28>0,IF($C28>Bommer!$G$14,S28/(1+Bommer!$G$15)^($C28-Bommer!$G$14),S28*(1+Bommer!$G$15)^(Bommer!$G$14-$C28)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C28>0,IF($C28>Bommer!$H$14,V28/(1+Bommer!$H$15)^($C28-Bommer!$H$14),V28*(1+Bommer!$H$15)^(Bommer!$H$14-$C28)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C28>0,IF($C28>Bommer!$I$14,Y28/(1+Bommer!$G$15)^($C28-Bommer!$I$14),Y28*(1+Bommer!$I$15)^(Bommer!$I$14-$C28)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C28>0,IF($C28>Bommer!$J$14,AB28/(1+Bommer!$J$15)^($C28-Bommer!$J$14),AB28*(1+Bommer!$J$15)^(Bommer!$J$14-$C28)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C28>0,IF($C28>Bommer!$K$14,AE28/(1+Bommer!$K$15)^($C28-Bommer!$K$14),AE28*(1+Bommer!$K$15)^(Bommer!$K$14-$C28)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C28>0,IF($C28>Bommer!$L$14,AH28/(1+Bommer!$L$15)^($C28-Bommer!$L$14),AH28*(1+Bommer!$L$15)^(Bommer!$L$14-$C28)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C28>0,ROUND(VLOOKUP(Takstvekst!$C28,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2034,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK28,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK28,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK28,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK28,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK28,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK28,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK28,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK28,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C29>0,IF($C29>Bommer!$E$14,M29/(1+Bommer!$E$15)^($C29-Bommer!$E$14),M29*(1+Bommer!$E$15)^(Bommer!$E$14-$C29)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C29>0,IF($C29>Bommer!$F$14,P29/(1+Bommer!$F$15)^($C29-Bommer!$F$14),P29*(1+Bommer!$F$15)^(Bommer!$F$14-$C29)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C29>0,IF($C29>Bommer!$G$14,S29/(1+Bommer!$G$15)^($C29-Bommer!$G$14),S29*(1+Bommer!$G$15)^(Bommer!$G$14-$C29)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C29>0,IF($C29>Bommer!$H$14,V29/(1+Bommer!$H$15)^($C29-Bommer!$H$14),V29*(1+Bommer!$H$15)^(Bommer!$H$14-$C29)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C29>0,IF($C29>Bommer!$I$14,Y29/(1+Bommer!$G$15)^($C29-Bommer!$I$14),Y29*(1+Bommer!$I$15)^(Bommer!$I$14-$C29)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C29>0,IF($C29>Bommer!$J$14,AB29/(1+Bommer!$J$15)^($C29-Bommer!$J$14),AB29*(1+Bommer!$J$15)^(Bommer!$J$14-$C29)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C29>0,IF($C29>Bommer!$K$14,AE29/(1+Bommer!$K$15)^($C29-Bommer!$K$14),AE29*(1+Bommer!$K$15)^(Bommer!$K$14-$C29)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C29>0,IF($C29>Bommer!$L$14,AH29/(1+Bommer!$L$15)^($C29-Bommer!$L$14),AH29*(1+Bommer!$L$15)^(Bommer!$L$14-$C29)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C29>0,ROUND(VLOOKUP(Takstvekst!$C29,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2035,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK29,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK29,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK29,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK29,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK29,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK29,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK29,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK29,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C30>0,IF($C30>Bommer!$E$14,M30/(1+Bommer!$E$15)^($C30-Bommer!$E$14),M30*(1+Bommer!$E$15)^(Bommer!$E$14-$C30)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C30>0,IF($C30>Bommer!$F$14,P30/(1+Bommer!$F$15)^($C30-Bommer!$F$14),P30*(1+Bommer!$F$15)^(Bommer!$F$14-$C30)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C30>0,IF($C30>Bommer!$G$14,S30/(1+Bommer!$G$15)^($C30-Bommer!$G$14),S30*(1+Bommer!$G$15)^(Bommer!$G$14-$C30)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C30>0,IF($C30>Bommer!$H$14,V30/(1+Bommer!$H$15)^($C30-Bommer!$H$14),V30*(1+Bommer!$H$15)^(Bommer!$H$14-$C30)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C30>0,IF($C30>Bommer!$I$14,Y30/(1+Bommer!$G$15)^($C30-Bommer!$I$14),Y30*(1+Bommer!$I$15)^(Bommer!$I$14-$C30)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C30>0,IF($C30>Bommer!$J$14,AB30/(1+Bommer!$J$15)^($C30-Bommer!$J$14),AB30*(1+Bommer!$J$15)^(Bommer!$J$14-$C30)),\"\")","v":""},{"$f":"IF($I$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C30>0,IF($C30>Bommer!$K$14,AE30/(1+Bommer!$K$15)^($C30-Bommer!$K$14),AE30*(1+Bommer!$K$15)^(Bommer!$K$14-$C30)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C30>0,IF($C30>Bommer!$L$14,AH30/(1+Bommer!$L$15)^($C30-Bommer!$L$14),AH30*(1+Bommer!$L$15)^(Bommer!$L$14-$C30)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C30>0,ROUND(VLOOKUP(Takstvekst!$C30,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2036,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK30,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK30,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK30,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK30,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK30,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK30,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK30,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK30,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C31>0,IF($C31>Bommer!$E$14,M31/(1+Bommer!$E$15)^($C31-Bommer!$E$14),M31*(1+Bommer!$E$15)^(Bommer!$E$14-$C31)),\"\")","v":""},{"$f":"IF($D$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C31>0,IF($C31>Bommer!$F$14,P31/(1+Bommer!$F$15)^($C31-Bommer!$F$14),P31*(1+Bommer!$F$15)^(Bommer!$F$14-$C31)),\"\")","v":""},{"$f":"IF($E$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C31>0,IF($C31>Bommer!$G$14,S31/(1+Bommer!$G$15)^($C31-Bommer!$G$14),S31*(1+Bommer!$G$15)^(Bommer!$G$14-$C31)),\"\")","v":""},{"$f":"IF($F$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C31>0,IF($C31>Bommer!$H$14,V31/(1+Bommer!$H$15)^($C31-Bommer!$H$14),V31*(1+Bommer!$H$15)^(Bommer!$H$14-$C31)),\"\")","v":""},{"$f":"IF($G$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C31>0,IF($C31>Bommer!$I$14,Y31/(1+Bommer!$G$15)^($C31-Bommer!$I$14),Y31*(1+Bommer!$I$15)^(Bommer!$I$14-$C31)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C31>0,IF($C31>Bommer!$G$14,AB31/(1+Bommer!$G$15)^($C31-Bommer!$G$14),AB31*(1+Bommer!$G$15)^(Bommer!$G$14-$C31)),\"\")","v":""},{"$f":"IF($H$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C31>0,IF($C31>Bommer!$K$14,AE31/(1+Bommer!$K$15)^($C31-Bommer!$K$14),AE31*(1+Bommer!$K$15)^(Bommer!$K$14-$C31)),\"\")","v":""},{"$f":"IF($J$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":""},{"$f":"IF($C31>0,IF($C31>Bommer!$L$14,AH31/(1+Bommer!$L$15)^($C31-Bommer!$L$14),AH31*(1+Bommer!$L$15)^(Bommer!$L$14-$C31)),\"\")","v":""},{"$f":"IF($K$8=FALSE,IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":""},{"$f":"IF($C31>0,ROUND(VLOOKUP(Takstvekst!$C31,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":""},null,2037,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK31,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK31,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK31,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK31,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK31,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK31,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK31,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK31,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,{"$f":"LARGE(C19:C31,1)+1","v":2041},{"$f":"D33*100","v":2},{"$f":"E33*100","v":2},{"$f":"F33*100","v":2},2,2,2,2,2,{"$f":"IF($C32>0,IF($C32>Bommer!$E$14,M32/(1+Bommer!$E$15)^($C32-Bommer!$E$14),M32*(1+Bommer!$E$15)^(Bommer!$E$14-$C32)),\"\")","v":0},{"$f":"IF($D$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt1!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt1!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt1!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C32>0,IF($C32>Bommer!$F$14,P32/(1+Bommer!$F$15)^($C32-Bommer!$F$14),P32*(1+Bommer!$F$15)^(Bommer!$F$14-$C32)),\"\")","v":0},{"$f":"IF($E$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt2!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt2!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt2!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C32>0,IF($C32>Bommer!$G$14,S32/(1+Bommer!$G$15)^($C32-Bommer!$G$14),S32*(1+Bommer!$G$15)^(Bommer!$G$14-$C32)),\"\")","v":0},{"$f":"IF($F$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt3!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt3!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt3!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C32>0,IF($C32>Bommer!$H$14,V32/(1+Bommer!$H$15)^($C32-Bommer!$H$14),V32*(1+Bommer!$H$15)^(Bommer!$H$14-$C32)),\"\")","v":0},{"$f":"IF($G$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt4!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt4!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt4!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C32>0,IF($C32>Bommer!$I$14,Y32/(1+Bommer!$G$15)^($C32-Bommer!$I$14),Y32*(1+Bommer!$I$15)^(Bommer!$I$14-$C32)),\"\")","v":0},{"$f":"IF($H$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt5!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt5!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt5!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C32>0,IF($C32>Bommer!$G$14,AB32/(1+Bommer!$G$15)^($C32-Bommer!$G$14),AB32*(1+Bommer!$G$15)^(Bommer!$G$14-$C32)),\"\")","v":0},{"$f":"IF($H$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt6!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt6!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt6!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C32>0,IF($C32>Bommer!$K$14,AE32/(1+Bommer!$K$15)^($C32-Bommer!$K$14),AE32*(1+Bommer!$K$15)^(Bommer!$K$14-$C32)),\"\")","v":0},{"$f":"IF($J$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt7!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt7!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt7!$Q$7:$AZ$68,36,0),0),\"\")","v":0},{"$f":"IF($C32>0,IF($C32>Bommer!$L$14,AH32/(1+Bommer!$L$15)^($C32-Bommer!$L$14),AH32*(1+Bommer!$L$15)^(Bommer!$L$14-$C32)),\"\")","v":0},{"$f":"IF($K$8=FALSE,IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt8!$Q$7:$AZ$68,16,0),2),\"\"),IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt8!$Q$7:$BA$68,37,0),2),\"\"))","v":0},{"$f":"IF($C32>0,ROUND(VLOOKUP(Takstvekst!$C32,Bomsnitt8!$Q$7:$AZ$68,36,0),0),\"\")","v":0},null,{"$f":"AK31+1","v":2038},{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK32,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK32,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK32,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK32,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK32,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK32,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK32,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK32,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,"Etter",{"$f":"Bommer!E15","v":0.02},{"$f":"Bommer!F15","v":0.02},{"$f":"Bommer!G15","v":0.02},{"$f":"Bommer!H15","v":0.02},{"$f":"Bommer!I15","v":0.02},{"$f":"Bommer!J15","v":0.02},{"$f":"Bommer!K15","v":0.02},{"$f":"Bommer!L15","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK33,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK33,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK33,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK33,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK33,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK33,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK33,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK33,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK34,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK34,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK34,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK34,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK34,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK34,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK34,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK34,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK35,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK35,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK35,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK35,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK35,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK35,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK35,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK35,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK36,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK36,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK36,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK36,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK36,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK36,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK36,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK36,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK37,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK37,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK37,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK37,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK37,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK37,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK37,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK37,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK38,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK38,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK38,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK38,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK38,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK38,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK38,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK38,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK39,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK39,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK39,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK39,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK39,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK39,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK39,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK39,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK40,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK40,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK40,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK40,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK40,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK40,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK40,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK40,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK41,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK41,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK41,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK41,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK41,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK41,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK41,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK41,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK42,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK42,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK42,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK42,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK42,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK42,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK42,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK42,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK43,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK43,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK43,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK43,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK43,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK43,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK43,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK43,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK44,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK44,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK44,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK44,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK44,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK44,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK44,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK44,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK45,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK45,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK45,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK45,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK45,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK45,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK45,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK45,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK46,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK46,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK46,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK46,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK46,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK46,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK46,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK46,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK47,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK47,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK47,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK47,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK47,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK47,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK47,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK47,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK48,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK48,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK48,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK48,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK48,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK48,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK48,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK48,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK49,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK49,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK49,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK49,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK49,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK49,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK49,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK49,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK50,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK50,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK50,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK50,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK50,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK50,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK50,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK50,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK51,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK51,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK51,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK51,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK51,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK51,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK51,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK51,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK52,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK52,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK52,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK52,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK52,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK52,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK52,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK52,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK53,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK53,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK53,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK53,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK53,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK53,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK53,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK53,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK54,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK54,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK54,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK54,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK54,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK54,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK54,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK54,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK55,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK55,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK55,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK55,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK55,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK55,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK55,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK55,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK56,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK56,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK56,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK56,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK56,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK56,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK56,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK56,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK57,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK57,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK57,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK57,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK57,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK57,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK57,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK57,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK58,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK58,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK58,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK58,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK58,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK58,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK58,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK58,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK59,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK59,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK59,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK59,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK59,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK59,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK59,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK59,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK60,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK60,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK60,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK60,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK60,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK60,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK60,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK60,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK61,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK61,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK61,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK61,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK61,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK61,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK61,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK61,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK62,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK62,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK62,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK62,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK62,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK62,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK62,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK62,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK63,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK63,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK63,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK63,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK63,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK63,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK63,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK63,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK64,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK64,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK64,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK64,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK64,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK64,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK64,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK64,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK65,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK65,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK65,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK65,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK65,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK65,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK65,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK65,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK65+1","v":2072},{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK66,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK66,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK66,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK66,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK66,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK66,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK66,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK66,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK67,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK67,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK67,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK67,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK67,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK67,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK67,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK67,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK68,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK68,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK68,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK68,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK68,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK68,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK68,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK68,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK69,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK69,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK69,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK69,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK69,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK69,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK69,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK69,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK70,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK70,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK70,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK70,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK70,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK70,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK70,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK70,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK71,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK71,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK71,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK71,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK71,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK71,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK71,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK71,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK72,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK72,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK72,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK72,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK72,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK72,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK72,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK72,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK73,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK73,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK73,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK73,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK73,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK73,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK73,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK73,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK74,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK74,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK74,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK74,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK74,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK74,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK74,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK74,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK75,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK75,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK75,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK75,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK75,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK75,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK75,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK75,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK76,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK76,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK76,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK76,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK76,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK76,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK76,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK76,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,null,null,null,{"$f":"D16","v":"Bom 1"},{"$f":"E16","v":"Bom 2"},"Bom 3","Bom 4","Bom 5","Bom 6","Bom 7","Bom 8",null,"Det er lagt inn årstall uten takstvekst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK77,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK77,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK77,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK77,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK77,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK77,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK77,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK77,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,{"$f":"IF(C20=\"\",0,IF(C20>=LARGE($C$20:C20,1),0,1))","v":0},null,{"$f":"C20","v":0},{"$f":"IF(D20<>\"\",1,0)","v":0},{"$f":"IF(E20<>\"\",1,0)","v":0},0,0,0,0,0,0,{"$f":"SUM(E78:L78)","v":0},{"$f":"IF(AND(D78>0,M78=0)=TRUE,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK77+1","v":2084},{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK78,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK78,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK78,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK78,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK78,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK78,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK78,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK78,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,{"$f":"IF(C21=\"\",0,IF(C21>=LARGE($C$20:C21,1),0,1))","v":0},null,0,{"$f":"IF(D21<>\"\",1,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(E79:L79)","v":0},{"$f":"IF(AND(D79>0,M79=0)=TRUE,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK79,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK79,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK79,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK79,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK79,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK79,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK79,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK79,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,{"$f":"IF(C22=\"\",0,IF(C22>=LARGE($C$20:C22,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK80,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK80,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK80,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK80,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK80,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK80,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK80,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK80,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,{"$f":"IF(C23=\"\",0,IF(C23>=LARGE($C$20:C23,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK81,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK81,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK81,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK81,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK81,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK81,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK81,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK81,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,{"$f":"IF(C24=\"\",0,IF(C24>=LARGE($C$20:C24,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK82,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK82,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK82,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK82,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK82,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK82,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK82,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK82,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,{"$f":"IF(C25=\"\",0,IF(C25>=LARGE($C$20:C25,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089,{"$f":"IF(SUM(D$20:D$31=0),D$18,LOOKUP($AK83,$C$18:$D$32,D$18:D$32/100))","v":0.02},{"$f":"IF(SUM(E$20:E$31)=0,E$17,LOOKUP($AK83,$C$18:$C$32,E$18:E$32/100))","v":0.02},{"$f":"IF(SUM(F$20:F$31)=0,F$17,LOOKUP($AK83,$C$18:$C$32,F$18:F$32/100))","v":0.02},{"$f":"IF(SUM(G$20:G$31)=0,G$17,LOOKUP($AK83,$C$18:$C$32,G$18:G$32/100))","v":0.02},{"$f":"IF(SUM(H$20:H$31)=0,H$17,LOOKUP($AK83,$C$18:$C$32,H$18:H$32/100))","v":0.02},{"$f":"IF(SUM(I$20:I$31)=0,I$17,LOOKUP($AK83,$C$18:$C$32,I$18:I$32/100))","v":0.02},{"$f":"IF(SUM(J$20:J$31)=0,J$17,LOOKUP($AK83,$C$18:$C$32,J$18:J$32/100))","v":0.02},{"$f":"IF(SUM(K$20:K$31)=0,K$17,LOOKUP($AK83,$C$18:$C$32,K$18:K$32/100))","v":0.02}]
[null,{"$f":"IF(C26=\"\",0,IF(C26>=LARGE($C$20:C26,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C27=\"\",0,IF(C27>=LARGE($C$20:C27,1),0,1))","v":0},null,2040,1,0,0,0,0,0,0,0,1,0]
[null,{"$f":"IF(C28=\"\",0,IF(C28>=LARGE($C$20:C28,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C29=\"\",0,IF(C29>=LARGE($C$20:C29,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C30=\"\",0,IF(C30>=LARGE($C$20:C30,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C31=\"\",0,IF(C31>=LARGE($C$20:C31,1),0,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E78:E89)","v":1},{"$f":"SUM(F78:F89)","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(SUM(B78:B89)>0,\"Årene må være i stigende rekkefølge\",IF(M106>0,\"Takstøkning må fylles ut i markerte celler\",IF(SUM(N78:N89)>0,N77,\"\")))","v":""}]
[]
[]
[null,null,null,null,{"$f":"IF(E$90=0,0,IF(AND(AND(E78=0,$M78>0))=TRUE,1,0))","v":0},{"$f":"IF(F$90=0,0,IF(AND(AND(F78=0,$M78>0))=TRUE,1,0))","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(E$90=0,0,IF(AND(AND(E79=0,$M79>0))=TRUE,1,0))","v":0},0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E94:E105)","v":0},{"$f":"SUM(F94:F105)","v":0},{"$f":"SUM(G94:G105)","v":0},{"$f":"SUM(H94:H105)","v":0},{"$f":"SUM(I94:I105)","v":0},{"$f":"SUM(J94:J105)","v":0},{"$f":"SUM(K94:K105)","v":0},{"$f":"SUM(L94:L105)","v":0},{"$f":"SUM(E106:L106)","v":0}]

{"sheet":"Standarddata","index":17,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,2,2,5]]}
[null,null,false]
[]
[null,null,"Alternativ"]
[null,null,1,2,3,4,5,null,"Valgt"]
[null,"Takstforhold",null,null,null,null,null,null,{"$f":"HLOOKUP(TRUE,C6:G14,9,0)","v":5}]
[null,null,false,false,false,false,true]
[1,"Takstgruppe 1 - bensin",100,100,100,100,100,null,{"$f":"HLOOKUP($I$5,$C$4:$G$13,A7+3,0)/100","v":1},null,null,100]
[2,"Takstgruppe 1 - diesel",100,100,100,100,100,null,{"$f":"HLOOKUP($I$5,$C$4:$G$13,A8+3,0)/100","v":1}]
[3,"Takstgruppe 1 - elektrisitet",50,0,50,0,50,null,0.5]
[4,"Takstgruppe 1 - hybrid",100,100,100,100,100,null,1]
[5,"Takstgruppe 2 - fossil",225,200,150,300,200,null,2]
[6,"Takstgruppe 2 - miljøkategori 2",225,200,150,300,200,null,2]
[7,"Takstgruppe 2 - miljøkategori 3",0,0,0,0,0,null,0]
[null,null,1,2,3,4,5]
[]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(TRUE,C17:G18,2,0)","v":1}]
[null,null,true,false,false,false,false]
[null,"Brikkeandeler og rabatter",1,2,3,4,5]
[1,"Takstgruppe 1 - bensin",80,85,90,95,100,null,{"$f":"HLOOKUP($I$16,$C$18:$G$26,A19+1,0)/100","v":0.8}]
[2,"Takstgruppe 1 - diesel",80,85,90,95,100,null,{"$f":"HLOOKUP($I$16,$C$18:$G$26,A20+1,0)/100","v":0.8}]
[3,"Takstgruppe 1 - elektrisitet",80,85,90,95,100,null,0.8]
[4,"Takstgruppe 1 - hybrid",80,85,90,95,100," ",0.8]
[5,"Takstgruppe 1 - bensin",20,20,20,20,20,null,0.2]
[6,"Takstgruppe 1 - diesel",20,20,20,20,20,null,0.2]
[7,"Takstgruppe 1 - elektrisitet",20,20,20,20,20,null,0.2]
[8,"Takstgruppe 1 - hybrid",20,20,20,20,20,null,0.2]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(TRUE,C30:G42,2,0)","v":1}]
[null,null,true,false,false,false,false]
[null,"Bortfall",1,2,3,4,5]
[1,"Takstgruppe 1 - bensin",1,2,3,4,5,null,{"$f":"HLOOKUP($I$29,$C$31:$G$42,A32+1,0)/100","v":0.01}]
[2,"Takstgruppe 1 - diesel",1,2,3,4,5,null,{"$f":"HLOOKUP($I$29,$C$31:$G$42,A33+1,0)/100","v":0.01}]
[3,"Takstgruppe 1 - elektrisitet",1,2,3,4,5,null,0.01]
[4,"Takstgruppe 1 - hybrid",1,2,3,4,5,null,0.01]
[5,{"$f":"B11","v":"Takstgruppe 2 - fossil"},1,2,3,4,5,null,0.01]
[6,"Takstgruppe 2 - miljøkategori 2",1,1,1,1,1,null,0.01]
[7,"Takstgruppe 2 - miljøkategori 3",1,1,1,1,1,null,0.01]
[8,"Månedstak Takstgruppe 1",4,3,3,3,3,null,0.04]
[9,"Månedstak Takstgruppe 2",4,3,3,3,3,null,0.04]
[10,"Timesregel takstgruppe 1",10,12,15,20,35,null,0.1]
[11,"Timesregel takstgruppe 2",15,16,23,26,40,null,0.15]
[]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(TRUE,C45:G57,2,0)","v":1}]
[null,null,true,false,false,false,false]
[null,"Trafikksammensetning",1,2,3,4,5]
[1,"Takstgruppe 1 - bensin",34,34,34,34,34,null,{"$f":"HLOOKUP($I$44,$C$46:$G$54,A47+1,0)/100","v":0.34}]
[2,"Takstgruppe 1 - diesel",37,35,33,32,30,null,{"$f":"HLOOKUP($I$44,$C$46:$G$54,A48+1,0)/100","v":0.37}]
[3,"Takstgruppe 1 - elektrisitet",25,24,23,22,21,null,0.25]
[4,"Takstgruppe 1 - hybrid",0,0,0,0,0,null,0]
[5,"Takstgruppe 2 - fossil",4,7,10,12,15,null,0.04]
[6,"Takstgruppe 2 - miljøkategori 2",0,0,0,0,0,null,0]
[7,"Takstgruppe 2 - miljøkategori 3",0,0,0,0,0,null,0]
[8,"Sum",{"$f":"(SUM(C47:C53))","v":100},{"$f":"(SUM(D47:D53))","v":100},{"$f":"(SUM(E47:E53))","v":100},{"$f":"(SUM(F47:F53))","v":100},{"$f":"(SUM(G47:G53))","v":100},null,{"$f":"SUM(I47:I53)","v":1}]
[null,"Sjekk",{"$f":"IF(C54=100,0,1)","v":0},{"$f":"IF(D54=100,0,1)","v":0},{"$f":"IF(E54=100,0,1)","v":0},{"$f":"IF(F54=100,0,1)","v":0},{"$f":"IF(G54=100,0,1)","v":0},null,{"$f":"IF(SUM(C55:G55)=0,\"\",\"Summen må bli 100 %\")","v":""}]

{"sheet":"Takstheving","index":18,"n_rows":70,"n_cols":46,"rows_kept":70,"cut":false,"hidden":false,"merged":[[4,4,4,11],[5,30,5,37],[5,38,5,45],[12,1,16,1],[17,1,21,1],[5,14,5,19],[7,1,11,1],[5,22,5,29]]}
[]
[]
[]
[null,"Ekstra takstjustering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(N8)=TRUE,0,COUNTIF(O9:T70,1)-372)","v":0},{"$f":"tillegstakst","v":0}]
[null,null,null,null,"Bom"]
[null,null,null,null,1,2,3,4,5,6,7,8,null,null,"Sum",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,3]
[null,"Takstheving",null,"Alle","Snitt 1","Snitt 2","Snitt 3","Snitt 4","Snitt 5","Snitt 6","Snitt 7","Snitt 8",null,"År",{"$f":"W7","v":1},2,3,4,5,6,7,8,{"$f":"E6","v":1},2,3,4,5,6,{"$f":"K6","v":7},{"$f":"L6","v":8},{"$f":"W7","v":1},2,3,4,5,6,{"$f":"AC7","v":7},8,1,2,3,4,5,6,7,8]
[null,1,"År",2024,{"$f":"D8","v":2024},2024,2024,2024,2024,2024,2024,2024,null,{"$f":"N9-1","v":2023},1,1,1,1,1,1,1,1,{"$f":"IF($N8=E$8,1+E$10,1)","v":1},{"$f":"IF($N8=F$8,1+F$10,1)","v":1},1,1,1,1,1,1,{"$f":"IF($N8=E13,1+E15,1)","v":1},{"$f":"IF($N8=F$13,1+F$15,1)","v":1},1,1,1,1,1,1,{"$f":"IF($N8=$E$18,1+$E$20,1)","v":1},{"$f":"IF($N8=F$18,1+F$20,1)","v":1},1,1,1,1,1,1]
[null,null,"Måned",null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B8","v":2024},{"$f":"W9*AE9*AM9","v":1},{"$f":"X9*AF9*AN9","v":1},{"$f":"Y9*AG9*AO9","v":1},{"$f":"Z9*AH9*AP9","v":1},{"$f":"AA9*AI9*AQ9","v":1},{"$f":"AB9*AJ9*AR9","v":1},1,1,{"$f":"IF($N9=E$8,1+E$10,1)","v":1},{"$f":"IF($N9=F$8,1+F$10,1)","v":1},{"$f":"IF($N9=G$8,1+G$10,1)","v":1},{"$f":"IF($N9=H$8,1+H$10,1)","v":1},{"$f":"IF($N9=I$8,1+I$10,1)","v":1},{"$f":"IF($N9=J$8,1+J$10,1)","v":1},{"$f":"IF($N9=K$8,1+K$10,1)","v":1},{"$f":"IF($N9=L$8,1+L$10,1)","v":1},{"$f":"IF($N9=E$13,1+E$15,1)","v":1},{"$f":"IF($N9=F$13,1+F$15,1)","v":1},{"$f":"IF($N9=G$13,1+G$15,1)","v":1},{"$f":"IF($N9=H$13,1+H$15,1)","v":1},{"$f":"IF($N9=I$13,1+I$15,1)","v":1},{"$f":"IF($N9=J$13,1+J$15,1)","v":1},{"$f":"IF($N9=K$13,1+K$15,1)","v":1},{"$f":"IF($N9=L$13,1+L$15,1)","v":1},{"$f":"IF($N9=$E$18,1+$E$20,1)","v":1},{"$f":"IF($N9=F$18,1+F$20,1)","v":1},{"$f":"IF($N9=G$18,1+G$20,1)","v":1},{"$f":"IF($N9=H$18,1+H$20,1)","v":1},{"$f":"IF($N9=I$18,1+I$20,1)","v":1},{"$f":"IF($N9=J$18,1+J$20,1)","v":1},{"$f":"IF($N9=K$18,1+K$20,1)","v":1},{"$f":"IF($N9=L$18,1+L$20,1)","v":1}]
[null,null,"Økning %",0,{"$f":"D10","v":0},{"$f":"D10","v":0},{"$f":"D10","v":0},{"$f":"D10","v":0},{"$f":"D10","v":0},{"$f":"D10","v":0},{"$f":"D10","v":0},{"$f":"D10","v":0},null,{"$f":"Inntektsberegninger!B9","v":2025},1,1,1,1,1,1,1,1,{"$f":"IF($N10=E$8,1+E$10,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Gjennomsnittstakst",{"$f":"C_Referanseår&\" -kr\"","v":"2024 -kr"},{"$f":"VLOOKUP($E8,Bomsnitt1!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!E8-C_Referanseår)","v":0},{"$f":"VLOOKUP($E8,Bomsnitt2!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!F8-C_Referanseår)","v":0},{"$f":"VLOOKUP($E8,Bomsnitt3!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!G8-C_Referanseår)","v":0},{"$f":"VLOOKUP($E8,Bomsnitt4!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!H8-C_Referanseår)","v":0},{"$f":"VLOOKUP($E8,Bomsnitt5!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!I8-C_Referanseår)","v":0},{"$f":"VLOOKUP($E8,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!J8-C_Referanseår)","v":0},{"$f":"VLOOKUP($E8,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!K8-C_Referanseår)","v":0},{"$f":"VLOOKUP($E8,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!L8-C_Referanseår)","v":0},null,{"$f":"Inntektsberegninger!B10","v":2026},1,1,1,1,1,1,1,1,{"$f":"IF($N11=E$8,1+E$10,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Endring","kr",{"$f":"IF(E10<>0,E11*(1-1/(1+E10)),0)","v":0},{"$f":"IF(F10<>0,F11*(1-1/(1+F10)),0)","v":0},0,0,0,0,0,0,null,{"$f":"Inntektsberegninger!B11","v":2027},1,1,1,1,1,1,1,1,{"$f":"IF($N12=E$8,1+E$10,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,2,"År",2026,{"$f":"D13","v":2026},2026,2026,2026,2026,2026,2026,2026,null,{"$f":"Inntektsberegninger!B12","v":2028},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Måned",null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B13","v":2029},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Økning %",0,{"$f":"D15","v":0},{"$f":"D15","v":0},{"$f":"D15","v":0},{"$f":"D15","v":0},{"$f":"D15","v":0},{"$f":"D15","v":0},{"$f":"D15","v":0},{"$f":"D15","v":0},null,{"$f":"Inntektsberegninger!B14","v":2030},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Gjennomsnittstakst",{"$f":"C_Referanseår&\" -kr\"","v":"2024 -kr"},{"$f":"VLOOKUP($E13,Bomsnitt1!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!E13-C_Referanseår)","v":0},{"$f":"VLOOKUP($E13,Bomsnitt2!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!F13-C_Referanseår)","v":0},{"$f":"VLOOKUP($E13,Bomsnitt3!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!G13-C_Referanseår)","v":0},{"$f":"VLOOKUP($E13,Bomsnitt4!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!H13-C_Referanseår)","v":0},{"$f":"VLOOKUP($E13,Bomsnitt5!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!I13-C_Referanseår)","v":0},{"$f":"VLOOKUP($E13,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!J13-C_Referanseår)","v":0},{"$f":"VLOOKUP($E13,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!K13-C_Referanseår)","v":0},{"$f":"VLOOKUP($E13,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!L13-C_Referanseår)","v":0},null,{"$f":"Inntektsberegninger!B15","v":2031},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Endring","kr",{"$f":"IF(E15<>0,E16*(1-1/(1+E15)),0)","v":0},{"$f":"IF(F15<>0,F16*(1-1/(1+F15)),0)","v":0},0,0,0,0,0,0,null,{"$f":"Inntektsberegninger!B16","v":2032},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,3,"År",2035,{"$f":"D18","v":2035},2035,2035,2035,2035,2035,2035,2035,null,{"$f":"Inntektsberegninger!B17","v":2033},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Måned",null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B18","v":2034},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Økning %",0,{"$f":"D20","v":0},{"$f":"D20","v":0},{"$f":"D20","v":0},{"$f":"D20","v":0},{"$f":"D20","v":0},{"$f":"D20","v":0},{"$f":"D20","v":0},{"$f":"D20","v":0},null,{"$f":"Inntektsberegninger!B19","v":2035},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Gjennomsnittstakst",{"$f":"C_Referanseår&\" -kr\"","v":"2024 -kr"},{"$f":"VLOOKUP($E18,Bomsnitt1!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!E18-C_Referanseår)","v":0},{"$f":"VLOOKUP($E18,Bomsnitt2!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!F18-C_Referanseår)","v":0},{"$f":"VLOOKUP($E18,Bomsnitt3!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!G18-C_Referanseår)","v":0},{"$f":"VLOOKUP($E18,Bomsnitt4!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!H18-C_Referanseår)","v":0},{"$f":"VLOOKUP($E18,Bomsnitt5!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!I18-C_Referanseår)","v":0},{"$f":"VLOOKUP($E18,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!J18-C_Referanseår)","v":0},{"$f":"VLOOKUP($E18,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!K18-C_Referanseår)","v":0},{"$f":"VLOOKUP($E18,Bomsnitt6!$Q$7:$AF$68,16,0)/(1+Prisstigning)^(Takstheving!L18-C_Referanseår)","v":0},null,{"$f":"Inntektsberegninger!B20","v":2036},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Endring","kr",{"$f":"IF(E20<>0,E21*(1-1/(1+E20)),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"Inntektsberegninger!B21","v":2037},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B22","v":2038},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B23","v":2039},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B24","v":2040},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B25","v":2041},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B26","v":2042},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B27","v":2043},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B28","v":2044},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B29","v":2045},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B30","v":2046},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B31","v":2047},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B32","v":2048},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B33","v":2049},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B34","v":2050},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B35","v":2051},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B36","v":2052},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B37","v":2053},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B38","v":2054},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B39","v":2055},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B40","v":2056},{"$f":"W41*AE41*AM41","v":1},{"$f":"X41*AF41*AN41","v":1},{"$f":"Y41*AG41*AO41","v":1},{"$f":"Z41*AH41*AP41","v":1},{"$f":"AA41*AI41*AQ41","v":1},{"$f":"AB41*AJ41*AR41","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B41","v":2057},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B42","v":2058},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B43","v":2059},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B44","v":2060},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B45","v":2061},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B46","v":2062},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B47","v":2063},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B48","v":2064},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B49","v":2065},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B50","v":2066},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B51","v":2067},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B52","v":2068},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B53","v":2069},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B54","v":2070},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B55","v":2071},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B56","v":2072},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B57","v":2073},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B58","v":2074},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B59","v":2075},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B60","v":2076},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B61","v":2077},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B62","v":2078},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B63","v":2079},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B64","v":2080},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B65","v":2081},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B66","v":2082},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B67","v":2083},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B68","v":2084},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inntektsberegninger!B69","v":2085},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Trafikkfremskivingsdata","index":19,"n_rows":55,"n_cols":93,"rows_kept":55,"cut":false,"hidden":false,"merged":[[5,1,6,1],[4,13,4,14],[4,15,4,16],[5,11,5,12],[3,11,4,12],[5,2,5,7],[6,2,6,3],[6,4,6,5],[6,6,6,7],[3,3,3,7],[3,13,3,16]]}
[]
[]
[]
[null,null,"Egen 1",{"$f":"IF(I21=1,\"Årstallene må være i stigende rekkefølge\",IF(J21=1,\"Du har angitt trafikkvekst uten årstall\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-2030",null,"2031-2060",null,null,null,null,"Takstgruppe 1",1,{"$f":"_xlfn.IFS(W6<$B$10,1,W6<$B$11,2,W6<$B$12,3,W6<$B$13,4,W6<$B$14,5,W6<$B$15,6,W6<$B$16,7,W6<$B$17,8,W6<$B$18,9,W6<$B$19,10,W6<$B$20,11,W6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(X6<$B$10,1,X6<$B$11,2,X6<$B$12,3,X6<$B$13,4,X6<$B$14,5,X6<$B$15,6,X6<$B$16,7,X6<$B$17,8,X6<$B$18,9,X6<$B$19,10,X6<$B$20,11,X6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(Y6<$B$10,1,Y6<$B$11,2,Y6<$B$12,3,Y6<$B$13,4,Y6<$B$14,5,Y6<$B$15,6,Y6<$B$16,7,Y6<$B$17,8,Y6<$B$18,9,Y6<$B$19,10,Y6<$B$20,11,Y6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(Z6<$B$10,1,Z6<$B$11,2,Z6<$B$12,3,Z6<$B$13,4,Z6<$B$14,5,Z6<$B$15,6,Z6<$B$16,7,Z6<$B$17,8,Z6<$B$18,9,Z6<$B$19,10,Z6<$B$20,11,Z6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AA6<$B$10,1,AA6<$B$11,2,AA6<$B$12,3,AA6<$B$13,4,AA6<$B$14,5,AA6<$B$15,6,AA6<$B$16,7,AA6<$B$17,8,AA6<$B$18,9,AA6<$B$19,10,AA6<$B$20,11,AA6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AB6<$B$10,1,AB6<$B$11,2,AB6<$B$12,3,AB6<$B$13,4,AB6<$B$14,5,AB6<$B$15,6,AB6<$B$16,7,AB6<$B$17,8,AB6<$B$18,9,AB6<$B$19,10,AB6<$B$20,11,AB6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AC6<$B$10,1,AC6<$B$11,2,AC6<$B$12,3,AC6<$B$13,4,AC6<$B$14,5,AC6<$B$15,6,AC6<$B$16,7,AC6<$B$17,8,AC6<$B$18,9,AC6<$B$19,10,AC6<$B$20,11,AC6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AD6<$B$10,1,AD6<$B$11,2,AD6<$B$12,3,AD6<$B$13,4,AD6<$B$14,5,AD6<$B$15,6,AD6<$B$16,7,AD6<$B$17,8,AD6<$B$18,9,AD6<$B$19,10,AD6<$B$20,11,AD6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AE6<$B$10,1,AE6<$B$11,2,AE6<$B$12,3,AE6<$B$13,4,AE6<$B$14,5,AE6<$B$15,6,AE6<$B$16,7,AE6<$B$17,8,AE6<$B$18,9,AE6<$B$19,10,AE6<$B$20,11,AE6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AF6<$B$10,1,AF6<$B$11,2,AF6<$B$12,3,AF6<$B$13,4,AF6<$B$14,5,AF6<$B$15,6,AF6<$B$16,7,AF6<$B$17,8,AF6<$B$18,9,AF6<$B$19,10,AF6<$B$20,11,AF6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AG6<$B$10,1,AG6<$B$11,2,AG6<$B$12,3,AG6<$B$13,4,AG6<$B$14,5,AG6<$B$15,6,AG6<$B$16,7,AG6<$B$17,8,AG6<$B$18,9,AG6<$B$19,10,AG6<$B$20,11,AG6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AH6<$B$10,1,AH6<$B$11,2,AH6<$B$12,3,AH6<$B$13,4,AH6<$B$14,5,AH6<$B$15,6,AH6<$B$16,7,AH6<$B$17,8,AH6<$B$18,9,AH6<$B$19,10,AH6<$B$20,11,AH6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AI6<$B$10,1,AI6<$B$11,2,AI6<$B$12,3,AI6<$B$13,4,AI6<$B$14,5,AI6<$B$15,6,AI6<$B$16,7,AI6<$B$17,8,AI6<$B$18,9,AI6<$B$19,10,AI6<$B$20,11,AI6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AJ6<$B$10,1,AJ6<$B$11,2,AJ6<$B$12,3,AJ6<$B$13,4,AJ6<$B$14,5,AJ6<$B$15,6,AJ6<$B$16,7,AJ6<$B$17,8,AJ6<$B$18,9,AJ6<$B$19,10,AJ6<$B$20,11,AJ6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AK6<$B$10,1,AK6<$B$11,2,AK6<$B$12,3,AK6<$B$13,4,AK6<$B$14,5,AK6<$B$15,6,AK6<$B$16,7,AK6<$B$17,8,AK6<$B$18,9,AK6<$B$19,10,AK6<$B$20,11,AK6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AL6<$B$10,1,AL6<$B$11,2,AL6<$B$12,3,AL6<$B$13,4,AL6<$B$14,5,AL6<$B$15,6,AL6<$B$16,7,AL6<$B$17,8,AL6<$B$18,9,AL6<$B$19,10,AL6<$B$20,11,AL6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AM6<$B$10,1,AM6<$B$11,2,AM6<$B$12,3,AM6<$B$13,4,AM6<$B$14,5,AM6<$B$15,6,AM6<$B$16,7,AM6<$B$17,8,AM6<$B$18,9,AM6<$B$19,10,AM6<$B$20,11,AM6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AN6<$B$10,1,AN6<$B$11,2,AN6<$B$12,3,AN6<$B$13,4,AN6<$B$14,5,AN6<$B$15,6,AN6<$B$16,7,AN6<$B$17,8,AN6<$B$18,9,AN6<$B$19,10,AN6<$B$20,11,AN6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AO6<$B$10,1,AO6<$B$11,2,AO6<$B$12,3,AO6<$B$13,4,AO6<$B$14,5,AO6<$B$15,6,AO6<$B$16,7,AO6<$B$17,8,AO6<$B$18,9,AO6<$B$19,10,AO6<$B$20,11,AO6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AP6<$B$10,1,AP6<$B$11,2,AP6<$B$12,3,AP6<$B$13,4,AP6<$B$14,5,AP6<$B$15,6,AP6<$B$16,7,AP6<$B$17,8,AP6<$B$18,9,AP6<$B$19,10,AP6<$B$20,11,AP6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AQ6<$B$10,1,AQ6<$B$11,2,AQ6<$B$12,3,AQ6<$B$13,4,AQ6<$B$14,5,AQ6<$B$15,6,AQ6<$B$16,7,AQ6<$B$17,8,AQ6<$B$18,9,AQ6<$B$19,10,AQ6<$B$20,11,AQ6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AR6<$B$10,1,AR6<$B$11,2,AR6<$B$12,3,AR6<$B$13,4,AR6<$B$14,5,AR6<$B$15,6,AR6<$B$16,7,AR6<$B$17,8,AR6<$B$18,9,AR6<$B$19,10,AR6<$B$20,11,AR6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AS6<$B$10,1,AS6<$B$11,2,AS6<$B$12,3,AS6<$B$13,4,AS6<$B$14,5,AS6<$B$15,6,AS6<$B$16,7,AS6<$B$17,8,AS6<$B$18,9,AS6<$B$19,10,AS6<$B$20,11,AS6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AT6<$B$10,1,AT6<$B$11,2,AT6<$B$12,3,AT6<$B$13,4,AT6<$B$14,5,AT6<$B$15,6,AT6<$B$16,7,AT6<$B$17,8,AT6<$B$18,9,AT6<$B$19,10,AT6<$B$20,11,AT6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AU6<$B$10,1,AU6<$B$11,2,AU6<$B$12,3,AU6<$B$13,4,AU6<$B$14,5,AU6<$B$15,6,AU6<$B$16,7,AU6<$B$17,8,AU6<$B$18,9,AU6<$B$19,10,AU6<$B$20,11,AU6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AV6<$B$10,1,AV6<$B$11,2,AV6<$B$12,3,AV6<$B$13,4,AV6<$B$14,5,AV6<$B$15,6,AV6<$B$16,7,AV6<$B$17,8,AV6<$B$18,9,AV6<$B$19,10,AV6<$B$20,11,AV6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AW6<$B$10,1,AW6<$B$11,2,AW6<$B$12,3,AW6<$B$13,4,AW6<$B$14,5,AW6<$B$15,6,AW6<$B$16,7,AW6<$B$17,8,AW6<$B$18,9,AW6<$B$19,10,AW6<$B$20,11,AW6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AX6<$B$10,1,AX6<$B$11,2,AX6<$B$12,3,AX6<$B$13,4,AX6<$B$14,5,AX6<$B$15,6,AX6<$B$16,7,AX6<$B$17,8,AX6<$B$18,9,AX6<$B$19,10,AX6<$B$20,11,AX6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AY6<$B$10,1,AY6<$B$11,2,AY6<$B$12,3,AY6<$B$13,4,AY6<$B$14,5,AY6<$B$15,6,AY6<$B$16,7,AY6<$B$17,8,AY6<$B$18,9,AY6<$B$19,10,AY6<$B$20,11,AY6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(AZ6<$B$10,1,AZ6<$B$11,2,AZ6<$B$12,3,AZ6<$B$13,4,AZ6<$B$14,5,AZ6<$B$15,6,AZ6<$B$16,7,AZ6<$B$17,8,AZ6<$B$18,9,AZ6<$B$19,10,AZ6<$B$20,11,AZ6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BA6<$B$10,1,BA6<$B$11,2,BA6<$B$12,3,BA6<$B$13,4,BA6<$B$14,5,BA6<$B$15,6,BA6<$B$16,7,BA6<$B$17,8,BA6<$B$18,9,BA6<$B$19,10,BA6<$B$20,11,BA6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BB6<$B$10,1,BB6<$B$11,2,BB6<$B$12,3,BB6<$B$13,4,BB6<$B$14,5,BB6<$B$15,6,BB6<$B$16,7,BB6<$B$17,8,BB6<$B$18,9,BB6<$B$19,10,BB6<$B$20,11,BB6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BC6<$B$10,1,BC6<$B$11,2,BC6<$B$12,3,BC6<$B$13,4,BC6<$B$14,5,BC6<$B$15,6,BC6<$B$16,7,BC6<$B$17,8,BC6<$B$18,9,BC6<$B$19,10,BC6<$B$20,11,BC6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BD6<$B$10,1,BD6<$B$11,2,BD6<$B$12,3,BD6<$B$13,4,BD6<$B$14,5,BD6<$B$15,6,BD6<$B$16,7,BD6<$B$17,8,BD6<$B$18,9,BD6<$B$19,10,BD6<$B$20,11,BD6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BE6<$B$10,1,BE6<$B$11,2,BE6<$B$12,3,BE6<$B$13,4,BE6<$B$14,5,BE6<$B$15,6,BE6<$B$16,7,BE6<$B$17,8,BE6<$B$18,9,BE6<$B$19,10,BE6<$B$20,11,BE6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BF6<$B$10,1,BF6<$B$11,2,BF6<$B$12,3,BF6<$B$13,4,BF6<$B$14,5,BF6<$B$15,6,BF6<$B$16,7,BF6<$B$17,8,BF6<$B$18,9,BF6<$B$19,10,BF6<$B$20,11,BF6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BG6<$B$10,1,BG6<$B$11,2,BG6<$B$12,3,BG6<$B$13,4,BG6<$B$14,5,BG6<$B$15,6,BG6<$B$16,7,BG6<$B$17,8,BG6<$B$18,9,BG6<$B$19,10,BG6<$B$20,11,BG6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BH6<$B$10,1,BH6<$B$11,2,BH6<$B$12,3,BH6<$B$13,4,BH6<$B$14,5,BH6<$B$15,6,BH6<$B$16,7,BH6<$B$17,8,BH6<$B$18,9,BH6<$B$19,10,BH6<$B$20,11,BH6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BI6<$B$10,1,BI6<$B$11,2,BI6<$B$12,3,BI6<$B$13,4,BI6<$B$14,5,BI6<$B$15,6,BI6<$B$16,7,BI6<$B$17,8,BI6<$B$18,9,BI6<$B$19,10,BI6<$B$20,11,BI6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BJ6<$B$10,1,BJ6<$B$11,2,BJ6<$B$12,3,BJ6<$B$13,4,BJ6<$B$14,5,BJ6<$B$15,6,BJ6<$B$16,7,BJ6<$B$17,8,BJ6<$B$18,9,BJ6<$B$19,10,BJ6<$B$20,11,BJ6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BK6<$B$10,1,BK6<$B$11,2,BK6<$B$12,3,BK6<$B$13,4,BK6<$B$14,5,BK6<$B$15,6,BK6<$B$16,7,BK6<$B$17,8,BK6<$B$18,9,BK6<$B$19,10,BK6<$B$20,11,BK6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BL6<$B$10,1,BL6<$B$11,2,BL6<$B$12,3,BL6<$B$13,4,BL6<$B$14,5,BL6<$B$15,6,BL6<$B$16,7,BL6<$B$17,8,BL6<$B$18,9,BL6<$B$19,10,BL6<$B$20,11,BL6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BM6<$B$10,1,BM6<$B$11,2,BM6<$B$12,3,BM6<$B$13,4,BM6<$B$14,5,BM6<$B$15,6,BM6<$B$16,7,BM6<$B$17,8,BM6<$B$18,9,BM6<$B$19,10,BM6<$B$20,11,BM6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BN6<$B$10,1,BN6<$B$11,2,BN6<$B$12,3,BN6<$B$13,4,BN6<$B$14,5,BN6<$B$15,6,BN6<$B$16,7,BN6<$B$17,8,BN6<$B$18,9,BN6<$B$19,10,BN6<$B$20,11,BN6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BO6<$B$10,1,BO6<$B$11,2,BO6<$B$12,3,BO6<$B$13,4,BO6<$B$14,5,BO6<$B$15,6,BO6<$B$16,7,BO6<$B$17,8,BO6<$B$18,9,BO6<$B$19,10,BO6<$B$20,11,BO6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BP6<$B$10,1,BP6<$B$11,2,BP6<$B$12,3,BP6<$B$13,4,BP6<$B$14,5,BP6<$B$15,6,BP6<$B$16,7,BP6<$B$17,8,BP6<$B$18,9,BP6<$B$19,10,BP6<$B$20,11,BP6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BQ6<$B$10,1,BQ6<$B$11,2,BQ6<$B$12,3,BQ6<$B$13,4,BQ6<$B$14,5,BQ6<$B$15,6,BQ6<$B$16,7,BQ6<$B$17,8,BQ6<$B$18,9,BQ6<$B$19,10,BQ6<$B$20,11,BQ6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BR6<$B$10,1,BR6<$B$11,2,BR6<$B$12,3,BR6<$B$13,4,BR6<$B$14,5,BR6<$B$15,6,BR6<$B$16,7,BR6<$B$17,8,BR6<$B$18,9,BR6<$B$19,10,BR6<$B$20,11,BR6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BS6<$B$10,1,BS6<$B$11,2,BS6<$B$12,3,BS6<$B$13,4,BS6<$B$14,5,BS6<$B$15,6,BS6<$B$16,7,BS6<$B$17,8,BS6<$B$18,9,BS6<$B$19,10,BS6<$B$20,11,BS6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BT6<$B$10,1,BT6<$B$11,2,BT6<$B$12,3,BT6<$B$13,4,BT6<$B$14,5,BT6<$B$15,6,BT6<$B$16,7,BT6<$B$17,8,BT6<$B$18,9,BT6<$B$19,10,BT6<$B$20,11,BT6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BU6<$B$10,1,BU6<$B$11,2,BU6<$B$12,3,BU6<$B$13,4,BU6<$B$14,5,BU6<$B$15,6,BU6<$B$16,7,BU6<$B$17,8,BU6<$B$18,9,BU6<$B$19,10,BU6<$B$20,11,BU6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BV6<$B$10,1,BV6<$B$11,2,BV6<$B$12,3,BV6<$B$13,4,BV6<$B$14,5,BV6<$B$15,6,BV6<$B$16,7,BV6<$B$17,8,BV6<$B$18,9,BV6<$B$19,10,BV6<$B$20,11,BV6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BW6<$B$10,1,BW6<$B$11,2,BW6<$B$12,3,BW6<$B$13,4,BW6<$B$14,5,BW6<$B$15,6,BW6<$B$16,7,BW6<$B$17,8,BW6<$B$18,9,BW6<$B$19,10,BW6<$B$20,11,BW6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BX6<$B$10,1,BX6<$B$11,2,BX6<$B$12,3,BX6<$B$13,4,BX6<$B$14,5,BX6<$B$15,6,BX6<$B$16,7,BX6<$B$17,8,BX6<$B$18,9,BX6<$B$19,10,BX6<$B$20,11,BX6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BY6<$B$10,1,BY6<$B$11,2,BY6<$B$12,3,BY6<$B$13,4,BY6<$B$14,5,BY6<$B$15,6,BY6<$B$16,7,BY6<$B$17,8,BY6<$B$18,9,BY6<$B$19,10,BY6<$B$20,11,BY6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(BZ6<$B$10,1,BZ6<$B$11,2,BZ6<$B$12,3,BZ6<$B$13,4,BZ6<$B$14,5,BZ6<$B$15,6,BZ6<$B$16,7,BZ6<$B$17,8,BZ6<$B$18,9,BZ6<$B$19,10,BZ6<$B$20,11,BZ6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CA6<$B$10,1,CA6<$B$11,2,CA6<$B$12,3,CA6<$B$13,4,CA6<$B$14,5,CA6<$B$15,6,CA6<$B$16,7,CA6<$B$17,8,CA6<$B$18,9,CA6<$B$19,10,CA6<$B$20,11,CA6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CB6<$B$10,1,CB6<$B$11,2,CB6<$B$12,3,CB6<$B$13,4,CB6<$B$14,5,CB6<$B$15,6,CB6<$B$16,7,CB6<$B$17,8,CB6<$B$18,9,CB6<$B$19,10,CB6<$B$20,11,CB6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CC6<$B$10,1,CC6<$B$11,2,CC6<$B$12,3,CC6<$B$13,4,CC6<$B$14,5,CC6<$B$15,6,CC6<$B$16,7,CC6<$B$17,8,CC6<$B$18,9,CC6<$B$19,10,CC6<$B$20,11,CC6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CD6<$B$10,1,CD6<$B$11,2,CD6<$B$12,3,CD6<$B$13,4,CD6<$B$14,5,CD6<$B$15,6,CD6<$B$16,7,CD6<$B$17,8,CD6<$B$18,9,CD6<$B$19,10,CD6<$B$20,11,CD6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CE6<$B$10,1,CE6<$B$11,2,CE6<$B$12,3,CE6<$B$13,4,CE6<$B$14,5,CE6<$B$15,6,CE6<$B$16,7,CE6<$B$17,8,CE6<$B$18,9,CE6<$B$19,10,CE6<$B$20,11,CE6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CF6<$B$10,1,CF6<$B$11,2,CF6<$B$12,3,CF6<$B$13,4,CF6<$B$14,5,CF6<$B$15,6,CF6<$B$16,7,CF6<$B$17,8,CF6<$B$18,9,CF6<$B$19,10,CF6<$B$20,11,CF6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CG6<$B$10,1,CG6<$B$11,2,CG6<$B$12,3,CG6<$B$13,4,CG6<$B$14,5,CG6<$B$15,6,CG6<$B$16,7,CG6<$B$17,8,CG6<$B$18,9,CG6<$B$19,10,CG6<$B$20,11,CG6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CH6<$B$10,1,CH6<$B$11,2,CH6<$B$12,3,CH6<$B$13,4,CH6<$B$14,5,CH6<$B$15,6,CH6<$B$16,7,CH6<$B$17,8,CH6<$B$18,9,CH6<$B$19,10,CH6<$B$20,11,CH6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CI6<$B$10,1,CI6<$B$11,2,CI6<$B$12,3,CI6<$B$13,4,CI6<$B$14,5,CI6<$B$15,6,CI6<$B$16,7,CI6<$B$17,8,CI6<$B$18,9,CI6<$B$19,10,CI6<$B$20,11,CI6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CJ6<$B$10,1,CJ6<$B$11,2,CJ6<$B$12,3,CJ6<$B$13,4,CJ6<$B$14,5,CJ6<$B$15,6,CJ6<$B$16,7,CJ6<$B$17,8,CJ6<$B$18,9,CJ6<$B$19,10,CJ6<$B$20,11,CJ6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CK6<$B$10,1,CK6<$B$11,2,CK6<$B$12,3,CK6<$B$13,4,CK6<$B$14,5,CK6<$B$15,6,CK6<$B$16,7,CK6<$B$17,8,CK6<$B$18,9,CK6<$B$19,10,CK6<$B$20,11,CK6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CL6<$B$10,1,CL6<$B$11,2,CL6<$B$12,3,CL6<$B$13,4,CL6<$B$14,5,CL6<$B$15,6,CL6<$B$16,7,CL6<$B$17,8,CL6<$B$18,9,CL6<$B$19,10,CL6<$B$20,11,CL6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CM6<$B$10,1,CM6<$B$11,2,CM6<$B$12,3,CM6<$B$13,4,CM6<$B$14,5,CM6<$B$15,6,CM6<$B$16,7,CM6<$B$17,8,CM6<$B$18,9,CM6<$B$19,10,CM6<$B$20,11,CM6>=$B$20,12)","v":12},{"$f":"_xlfn.IFS(CN6<$B$10,1,CN6<$B$11,2,CN6<$B$12,3,CN6<$B$13,4,CN6<$B$14,5,CN6<$B$15,6,CN6<$B$16,7,CN6<$B$17,8,CN6<$B$18,9,CN6<$B$19,10,CN6<$B$20,11,CN6>=$B$20,12)","v":12}]
[null,null,"Trafikkvekstprognoser",null,null,null,null,null,null,null,null,"Fylke",null,"Personbil","Nærings-transport","Personbil","Nærings-transport",null,null,"Nr","Kurve",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080]
[null,null,"Egen 1",null,"Egen 2",null,"Egen 3",null,null,null,null,1,"Østfold",1.77E-2,1.2E-2,5.5000000000000005E-3,8.5000000000000006E-3,null,null,1,"Østfold",{"$f":"W7","v":1.77E-2},1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,{"$f":"AD7","v":1.77E-2},{"$f":"(N7*(1-S7)+(O7*S7))","v":1.77E-2},{"$f":"AD7","v":1.77E-2},{"$f":"AE7","v":1.77E-2},1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,{"$f":"P7*(1-S7)+Q7*S7","v":5.5000000000000005E-3},{"$f":"AQ7","v":5.5000000000000005E-3},{"$f":"AR7","v":5.5000000000000005E-3},5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,5.5000000000000005E-3,{"$f":"T7","v":1}]
[null,"Fra år","Lette","Tunge","Lette ","Tunge","Lette","Tunge","Rekkefølge","Data",null,2,"Akershus",1.95E-2,1.6399999999999998E-2,5.1000000000000004E-3,9.3999999999999986E-3,null,null,2,"Akershus",{"$f":"W8","v":1.95E-2},1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,{"$f":"AD8","v":1.95E-2},1.95E-2,{"$f":"AD8","v":1.95E-2},1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,5.1000000000000004E-3,5.1000000000000004E-3,{"$f":"AR8","v":5.1000000000000004E-3},5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,2]
[1,2015,0,0,null,null,null,null,{"$f":"IF(B31=0,0,IF(B31>B30,0,1))","v":0},{"$f":"IF(AND(SUM(C9:H9)>0,B9=\"\")=TRUE,1,0)","v":0},null,3,"Oslo",5.1000000000000004E-3,1.38E-2,3.0000000000000001E-3,1.0800000000000001E-2,null,null,3,"Oslo",{"$f":"W9","v":5.1000000000000004E-3},5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,5.1000000000000004E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3]
[2,null,null,null,null,null,null,null,0,0,null,4,"Hedmark",1.9699999999999999E-2,2.0099999999999996E-2,4.5999999999999999E-3,1.0500000000000001E-2,null,null,4,"Hedmark",{"$f":"W10","v":1.9699999999999999E-2},1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4.5999999999999999E-3,4]
[3,null,null,null,null,null,null,null,0,0,null,5,"Oppland",3.3E-3,8.8999999999999999E-3,6.3E-3,1.34E-2,null,null,5,"Oppland",{"$f":"W11","v":3.3E-3},3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,3.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,6.3E-3,5]
[4,null,null,null,null,null,null,null,0,0,null,6,"Buskerud",1.6E-2,1.67E-2,5.0000000000000001E-3,1.01E-2,null,null,6,"Buskerud",{"$f":"W12","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"BV12","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6]
[5,null,null,null,null,null,null,null,0,0,null,7,"Vestfold",1.72E-2,1.44E-2,4.8999999999999998E-3,7.4999999999999997E-3,null,null,7,"Vestfold",{"$f":"W13","v":1.72E-2},1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,1.72E-2,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,7]
[6,null,null,null,null,null,null,null,0,0,null,8,"Telemark",1.03E-2,1.1200000000000002E-2,3.4000000000000002E-3,1.29E-2,null,null,8,"Telemark",{"$f":"W14","v":1.03E-2},1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,3.4000000000000002E-3,8]
[7,null,null,null,null,null,null,null,0,0,null,9,"Aust-Agder",1.54E-2,1.01E-2,3.8E-3,5.1999999999999998E-3,null,null,9,"Aust-Agder",{"$f":"W15","v":1.54E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,9]
[8,null,null,null,null,null,null,null,0,0,null,10,"Vest-Agder",1.6899999999999998E-2,1.66E-2,5.3E-3,7.3000000000000001E-3,null,null,10,"Vest-Agder",{"$f":"W16","v":1.6899999999999998E-2},1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,10]
[9,null,null,null,null,null,null,null,0,0,null,11,"Rogaland",2.0799999999999999E-2,1.84E-2,3.8E-3,1.26E-2,null,null,11,"Rogaland",{"$f":"W17","v":2.0799999999999999E-2},2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,2.0799999999999999E-2,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,{"$f":"CK17","v":3.8E-3},3.8E-3,3.8E-3,11]
[10,null,null,null,null,null,null,null,0,0,null,12,"Hordaland",1.37E-2,2.12E-2,4.0000000000000001E-3,1.1899999999999999E-2,null,null,12,"Hordaland",{"$f":"W18","v":1.37E-2},1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,1.37E-2,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,12]
[11,null,null,null,null,null,null,null,0,{"$f":"IF(AND(SUM(C19:H19)>0,B19=\"\")=TRUE,1,0)","v":0},null,13,"Sogn og Fj.",1.11E-2,6.6E-3,5.9999999999999995E-4,9.8999999999999991E-3,null,null,13,"Sogn og Fj.",{"$f":"W19","v":1.11E-2},1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,1.11E-2,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,13]
[12,null,null,null,null,null,null,null,0,{"$f":"IF(AND(SUM(C20:H20)>0,B20=\"\")=TRUE,1,0)","v":0},null,14,"Møre og Ro.",9.7999999999999997E-3,1.38E-2,1.8E-3,1.06E-2,null,null,14,"Møre og Ro.",{"$f":"W20","v":9.7999999999999997E-3},9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,14]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I9:I20)","v":0},{"$f":"SUM(J9:J20)","v":0},null,50,"Trøndelag",1.5100000000000001E-2,1.7000000000000001E-2,3.8E-3,1.09E-2,null,null,{"$f":"L21","v":50},{"$f":"M21","v":"Trøndelag"},{"$f":"W21","v":1.5100000000000001E-2},1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,3.8E-3,50]
[null,null,null,null,null,null,null,null,null,null,null,18,"Nordland",9.0000000000000011E-3,2.0400000000000001E-2,2.0000000000000001E-4,1.09E-2,null,null,17,"Nordland",{"$f":"W22","v":9.0000000000000011E-3},9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,{"$f":"BD22","v":2.0000000000000001E-4},2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,17]
[null,null,null,null,null,null,null,null,null,null,null,19,"Troms",4.4000000000000003E-3,1.34E-2,2.5999999999999999E-3,1.0500000000000001E-2,null,null,18,"Troms",{"$f":"W23","v":4.4000000000000003E-3},4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,18]
[null,null,null,null,null,null,null,null,null,null,null,20,"Finnmark",4.3E-3,1.1599999999999999E-2,1E-3,1.0200000000000001E-2,null,null,19,"Finnmark",{"$f":"W24","v":4.3E-3},4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,{"$f":"AE24","v":4.3E-3},4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,4.3E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Egen 1",{"$f":"VLOOKUP(V$5,$A$31:$G$42,3,0)","v":0},0,0,0,0,0,0,0,{"$f":"VLOOKUP(AD$5,$A$31:$G$42,3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(BK$5,$A$31:$G$42,3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Egen 2",{"$f":"W26","v":0},0,0,0,0,0,0,0,{"$f":"AE26","v":0},{"$f":"VLOOKUP(AE$5,$A$31:$H$42,5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(BK$5,$A$31:$H$42,5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21]
[null,{"$f":"B6","v":0},"Trafikkvekstprognoser",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,22,"Egen 3",{"$f":"W27","v":0},0,0,0,0,0,0,0,{"$f":"AE27","v":0},{"$f":"VLOOKUP(AE$5,$A$31:$H$42,7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(BK$5,$A$31:$H$42,7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22]
[null,0,"Egen 1",0,"Egen 2",0,"Egen 3",0]
[null,"Fra år","Lette","Tunge","Lette ","Tunge","Lette","Tunge"]
[null,null,0,0,0,0,0,0]
[{"$f":"A9","v":1},2015,{"$f":"IF(C9=\"\",C30,C9)","v":0},{"$f":"IF(D9=\"\",D30,D9)","v":0},{"$f":"IF(E9=\"\",E30,E9)","v":0},{"$f":"IF(F9=\"\",F30,F9)","v":0},{"$f":"IF(G9=\"\",G30,G9)","v":0},{"$f":"IF(H9=\"\",H30,H9)","v":0}]
[2,0,0,0,0,0,0,0]
[3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 2",1,{"$f":"_xlfn.IFS(W34<$B$10,1,W34<$B$11,2,W34<$B$12,3,W34<$B$13,4,W34<$B$14,5,W34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(X34<$B$10,1,X34<$B$11,2,X34<$B$12,3,X34<$B$13,4,X34<$B$14,5,X34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(Y34<$B$10,1,Y34<$B$11,2,Y34<$B$12,3,Y34<$B$13,4,Y34<$B$14,5,Y34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(Z34<$B$10,1,Z34<$B$11,2,Z34<$B$12,3,Z34<$B$13,4,Z34<$B$14,5,Z34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(AA34<$B$10,1,AA34<$B$11,2,AA34<$B$12,3,AA34<$B$13,4,AA34<$B$14,5,AA34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(AB34<$B$10,1,AB34<$B$11,2,AB34<$B$12,3,AB34<$B$13,4,AB34<$B$14,5,AB34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(AC34<$B$10,1,AC34<$B$11,2,AC34<$B$12,3,AC34<$B$13,4,AC34<$B$14,5,AC34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(AD34<$B$10,1,AD34<$B$11,2,AD34<$B$12,3,AD34<$B$13,4,AD34<$B$14,5,AD34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(AE34<$B$10,1,AE34<$B$11,2,AE34<$B$12,3,AE34<$B$13,4,AE34<$B$14,5,AE34>#REF!,6)","v":{"$error":"#REF!"}},{"$f":"_xlfn.IFS(AF34<$B$10,1,AF34<$B$11,2,AF34<$B$12,3,AF34<$B$13,4,AF34<$B$14,5,AF34>C41,6)","v":6},{"$f":"_xlfn.IFS(AG34<$B$10,1,AG34<$B$11,2,AG34<$B$12,3,AG34<$B$13,4,AG34<$B$14,5,AG34>D41,6)","v":6},{"$f":"_xlfn.IFS(AH34<$B$10,1,AH34<$B$11,2,AH34<$B$12,3,AH34<$B$13,4,AH34<$B$14,5,AH34>E41,6)","v":6},{"$f":"_xlfn.IFS(AI34<$B$10,1,AI34<$B$11,2,AI34<$B$12,3,AI34<$B$13,4,AI34<$B$14,5,AI34>F41,6)","v":6},{"$f":"_xlfn.IFS(AJ34<$B$10,1,AJ34<$B$11,2,AJ34<$B$12,3,AJ34<$B$13,4,AJ34<$B$14,5,AJ34>G41,6)","v":6},{"$f":"_xlfn.IFS(AK34<$B$10,1,AK34<$B$11,2,AK34<$B$12,3,AK34<$B$13,4,AK34<$B$14,5,AK34>I41,6)","v":6},{"$f":"_xlfn.IFS(AL34<$B$10,1,AL34<$B$11,2,AL34<$B$12,3,AL34<$B$13,4,AL34<$B$14,5,AL34>I19,6)","v":6},{"$f":"_xlfn.IFS(AM34<$B$10,1,AM34<$B$11,2,AM34<$B$12,3,AM34<$B$13,4,AM34<$B$14,5,AM34>M41,6)","v":6},{"$f":"_xlfn.IFS(AN34<$B$10,1,AN34<$B$11,2,AN34<$B$12,3,AN34<$B$13,4,AN34<$B$14,5,AN34>N41,6)","v":6},{"$f":"_xlfn.IFS(AO34<$B$10,1,AO34<$B$11,2,AO34<$B$12,3,AO34<$B$13,4,AO34<$B$14,5,AO34>O41,6)","v":6},{"$f":"_xlfn.IFS(AP34<$B$10,1,AP34<$B$11,2,AP34<$B$12,3,AP34<$B$13,4,AP34<$B$14,5,AP34>P41,6)","v":6},{"$f":"_xlfn.IFS(AQ34<$B$10,1,AQ34<$B$11,2,AQ34<$B$12,3,AQ34<$B$13,4,AQ34<$B$14,5,AQ34>Q41,6)","v":6},{"$f":"_xlfn.IFS(AR34<$B$10,1,AR34<$B$11,2,AR34<$B$12,3,AR34<$B$13,4,AR34<$B$14,5,AR34>R41,6)","v":6},{"$f":"_xlfn.IFS(AS34<$B$10,1,AS34<$B$11,2,AS34<$B$12,3,AS34<$B$13,4,AS34<$B$14,5,AS34>S41,6)","v":6},{"$f":"_xlfn.IFS(AT34<$B$10,1,AT34<$B$11,2,AT34<$B$12,3,AT34<$B$13,4,AT34<$B$14,5,AT34>T41,6)","v":6},{"$f":"_xlfn.IFS(AU34<$B$10,1,AU34<$B$11,2,AU34<$B$12,3,AU34<$B$13,4,AU34<$B$14,5,AU34>U41,6)","v":{"$error":"#N/A"}},{"$f":"_xlfn.IFS(AV34<$B$10,1,AV34<$B$11,2,AV34<$B$12,3,AV34<$B$13,4,AV34<$B$14,5,AV34>AD41,6)","v":6},{"$f":"_xlfn.IFS(AW34<$B$10,1,AW34<$B$11,2,AW34<$B$12,3,AW34<$B$13,4,AW34<$B$14,5,AW34>AE41,6)","v":6},{"$f":"_xlfn.IFS(AX34<$B$10,1,AX34<$B$11,2,AX34<$B$12,3,AX34<$B$13,4,AX34<$B$14,5,AX34>AF41,6)","v":6},{"$f":"_xlfn.IFS(AY34<$B$10,1,AY34<$B$11,2,AY34<$B$12,3,AY34<$B$13,4,AY34<$B$14,5,AY34>AG41,6)","v":6},{"$f":"_xlfn.IFS(AZ34<$B$10,1,AZ34<$B$11,2,AZ34<$B$12,3,AZ34<$B$13,4,AZ34<$B$14,5,AZ34>AH41,6)","v":6},{"$f":"_xlfn.IFS(BA34<$B$10,1,BA34<$B$11,2,BA34<$B$12,3,BA34<$B$13,4,BA34<$B$14,5,BA34>AI41,6)","v":6},{"$f":"_xlfn.IFS(BB34<$B$10,1,BB34<$B$11,2,BB34<$B$12,3,BB34<$B$13,4,BB34<$B$14,5,BB34>AJ41,6)","v":6},{"$f":"_xlfn.IFS(BC34<$B$10,1,BC34<$B$11,2,BC34<$B$12,3,BC34<$B$13,4,BC34<$B$14,5,BC34>AK41,6)","v":6},{"$f":"_xlfn.IFS(BD34<$B$10,1,BD34<$B$11,2,BD34<$B$12,3,BD34<$B$13,4,BD34<$B$14,5,BD34>AL41,6)","v":6},{"$f":"_xlfn.IFS(BE34<$B$10,1,BE34<$B$11,2,BE34<$B$12,3,BE34<$B$13,4,BE34<$B$14,5,BE34>AM41,6)","v":6},{"$f":"_xlfn.IFS(BF34<$B$10,1,BF34<$B$11,2,BF34<$B$12,3,BF34<$B$13,4,BF34<$B$14,5,BF34>AN41,6)","v":6},{"$f":"_xlfn.IFS(BG34<$B$10,1,BG34<$B$11,2,BG34<$B$12,3,BG34<$B$13,4,BG34<$B$14,5,BG34>AO41,6)","v":6},{"$f":"_xlfn.IFS(BH34<$B$10,1,BH34<$B$11,2,BH34<$B$12,3,BH34<$B$13,4,BH34<$B$14,5,BH34>AP41,6)","v":6},{"$f":"_xlfn.IFS(BI34<$B$10,1,BI34<$B$11,2,BI34<$B$12,3,BI34<$B$13,4,BI34<$B$14,5,BI34>AQ41,6)","v":6},{"$f":"_xlfn.IFS(BJ34<$B$10,1,BJ34<$B$11,2,BJ34<$B$12,3,BJ34<$B$13,4,BJ34<$B$14,5,BJ34>AR41,6)","v":6},{"$f":"_xlfn.IFS(BK34<$B$10,1,BK34<$B$11,2,BK34<$B$12,3,BK34<$B$13,4,BK34<$B$14,5,BK34>AS41,6)","v":6},{"$f":"_xlfn.IFS(BL34<$B$10,1,BL34<$B$11,2,BL34<$B$12,3,BL34<$B$13,4,BL34<$B$14,5,BL34>AT41,6)","v":6},{"$f":"_xlfn.IFS(BM34<$B$10,1,BM34<$B$11,2,BM34<$B$12,3,BM34<$B$13,4,BM34<$B$14,5,BM34>AU41,6)","v":6},{"$f":"_xlfn.IFS(BN34<$B$10,1,BN34<$B$11,2,BN34<$B$12,3,BN34<$B$13,4,BN34<$B$14,5,BN34>AV41,6)","v":6},{"$f":"_xlfn.IFS(BO34<$B$10,1,BO34<$B$11,2,BO34<$B$12,3,BO34<$B$13,4,BO34<$B$14,5,BO34>AW41,6)","v":6},{"$f":"_xlfn.IFS(BP34<$B$10,1,BP34<$B$11,2,BP34<$B$12,3,BP34<$B$13,4,BP34<$B$14,5,BP34>AX41,6)","v":6},{"$f":"_xlfn.IFS(BQ34<$B$10,1,BQ34<$B$11,2,BQ34<$B$12,3,BQ34<$B$13,4,BQ34<$B$14,5,BQ34>AY41,6)","v":6},{"$f":"_xlfn.IFS(BR34<$B$10,1,BR34<$B$11,2,BR34<$B$12,3,BR34<$B$13,4,BR34<$B$14,5,BR34>AZ41,6)","v":6},{"$f":"_xlfn.IFS(BS34<$B$10,1,BS34<$B$11,2,BS34<$B$12,3,BS34<$B$13,4,BS34<$B$14,5,BS34>BA41,6)","v":6},{"$f":"_xlfn.IFS(BT34<$B$10,1,BT34<$B$11,2,BT34<$B$12,3,BT34<$B$13,4,BT34<$B$14,5,BT34>BB41,6)","v":6},{"$f":"_xlfn.IFS(BU34<$B$10,1,BU34<$B$11,2,BU34<$B$12,3,BU34<$B$13,4,BU34<$B$14,5,BU34>BC41,6)","v":6},{"$f":"_xlfn.IFS(BV34<$B$10,1,BV34<$B$11,2,BV34<$B$12,3,BV34<$B$13,4,BV34<$B$14,5,BV34>BD41,6)","v":6},{"$f":"_xlfn.IFS(BW34<$B$10,1,BW34<$B$11,2,BW34<$B$12,3,BW34<$B$13,4,BW34<$B$14,5,BW34>BE41,6)","v":6},{"$f":"_xlfn.IFS(BX34<$B$10,1,BX34<$B$11,2,BX34<$B$12,3,BX34<$B$13,4,BX34<$B$14,5,BX34>BF41,6)","v":6},{"$f":"_xlfn.IFS(BY34<$B$10,1,BY34<$B$11,2,BY34<$B$12,3,BY34<$B$13,4,BY34<$B$14,5,BY34>BG41,6)","v":6},{"$f":"_xlfn.IFS(BZ34<$B$10,1,BZ34<$B$11,2,BZ34<$B$12,3,BZ34<$B$13,4,BZ34<$B$14,5,BZ34>BH41,6)","v":6},{"$f":"_xlfn.IFS(CA34<$B$10,1,CA34<$B$11,2,CA34<$B$12,3,CA34<$B$13,4,CA34<$B$14,5,CA34>BI41,6)","v":6},{"$f":"_xlfn.IFS(CB34<$B$10,1,CB34<$B$11,2,CB34<$B$12,3,CB34<$B$13,4,CB34<$B$14,5,CB34>BJ41,6)","v":6},{"$f":"_xlfn.IFS(CC34<$B$10,1,CC34<$B$11,2,CC34<$B$12,3,CC34<$B$13,4,CC34<$B$14,5,CC34>BK41,6)","v":6},{"$f":"_xlfn.IFS(CD34<$B$10,1,CD34<$B$11,2,CD34<$B$12,3,CD34<$B$13,4,CD34<$B$14,5,CD34>BL41,6)","v":6},{"$f":"_xlfn.IFS(CE34<$B$10,1,CE34<$B$11,2,CE34<$B$12,3,CE34<$B$13,4,CE34<$B$14,5,CE34>BM41,6)","v":6},{"$f":"_xlfn.IFS(CF34<$B$10,1,CF34<$B$11,2,CF34<$B$12,3,CF34<$B$13,4,CF34<$B$14,5,CF34>BN41,6)","v":6},{"$f":"_xlfn.IFS(CG34<$B$10,1,CG34<$B$11,2,CG34<$B$12,3,CG34<$B$13,4,CG34<$B$14,5,CG34>BO41,6)","v":6},{"$f":"_xlfn.IFS(CH34<$B$10,1,CH34<$B$11,2,CH34<$B$12,3,CH34<$B$13,4,CH34<$B$14,5,CH34>BP41,6)","v":6},{"$f":"_xlfn.IFS(CI34<$B$10,1,CI34<$B$11,2,CI34<$B$12,3,CI34<$B$13,4,CI34<$B$14,5,CI34>BQ41,6)","v":6},{"$f":"_xlfn.IFS(CJ34<$B$10,1,CJ34<$B$11,2,CJ34<$B$12,3,CJ34<$B$13,4,CJ34<$B$14,5,CJ34>BR41,6)","v":6},{"$f":"_xlfn.IFS(CK34<$B$10,1,CK34<$B$11,2,CK34<$B$12,3,CK34<$B$13,4,CK34<$B$14,5,CK34>BS41,6)","v":6},{"$f":"_xlfn.IFS(CL34<$B$10,1,CL34<$B$11,2,CL34<$B$12,3,CL34<$B$13,4,CL34<$B$14,5,CL34>BT41,6)","v":6},{"$f":"_xlfn.IFS(CM34<$B$10,1,CM34<$B$11,2,CM34<$B$12,3,CM34<$B$13,4,CM34<$B$14,5,CM34>BU41,6)","v":6},{"$f":"_xlfn.IFS(CN34<$B$10,1,CN34<$B$11,2,CN34<$B$12,3,CN34<$B$13,4,CN34<$B$14,5,CN34>BV41,6)","v":6}]
[4,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Nr","Kurve",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080]
[5,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1,"Østfold",{"$f":"W35","v":1.2E-2},1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,{"$f":"AD35","v":1.2E-2},{"$f":"O7","v":1.2E-2},{"$f":"AD35","v":1.2E-2},{"$f":"AE35","v":1.2E-2},{"$f":"AF35","v":1.2E-2},{"$f":"AG35","v":1.2E-2},{"$f":"AH35","v":1.2E-2},{"$f":"AI35","v":1.2E-2},{"$f":"AJ35","v":1.2E-2},{"$f":"AK35","v":1.2E-2},{"$f":"AL35","v":1.2E-2},{"$f":"AM35","v":1.2E-2},{"$f":"AN35","v":1.2E-2},{"$f":"AO35","v":1.2E-2},{"$f":"Q7","v":8.5000000000000006E-3},{"$f":"AQ35","v":8.5000000000000006E-3},8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,{"$f":"BG35","v":8.5000000000000006E-3},8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,{"$f":"BW35","v":8.5000000000000006E-3},8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,{"$f":"CM35","v":8.5000000000000006E-3},{"$f":"T35","v":1}]
[6,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,2,"Akershus",{"$f":"W36","v":1.6399999999999998E-2},1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,{"$f":"AD36","v":1.6399999999999998E-2},1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,1.6399999999999998E-2,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,9.3999999999999986E-3,2]
[7,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,3,"Oslo",{"$f":"W37","v":1.38E-2},1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,3]
[8,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,4,"Hedmark",{"$f":"W38","v":2.0099999999999996E-2},2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,2.0099999999999996E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,4]
[9,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,5,"Oppland",{"$f":"W39","v":8.8999999999999999E-3},8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,5]
[10,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,6,"Buskerud",{"$f":"W40","v":1.67E-2},1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.67E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,6]
[11,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,7,"Vestfold",{"$f":"W41","v":1.44E-2},1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-2,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7]
[12,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,8,"Telemark",{"$f":"W42","v":1.1200000000000002E-2},1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.1200000000000002E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,1.29E-2,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Aust-Agder",{"$f":"W43","v":1.01E-2},1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,{"$f":"CD43","v":5.1999999999999998E-3},5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,5.1999999999999998E-3,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Vest-Agder",{"$f":"W44","v":1.66E-2},1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,1.66E-2,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,{"$f":"BG44","v":7.3000000000000001E-3},7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,{"$f":"BW44","v":7.3000000000000001E-3},7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,7.3000000000000001E-3,{"$f":"CM44","v":7.3000000000000001E-3},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Rogaland",{"$f":"W45","v":1.84E-2},1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hordaland",{"$f":"W46","v":2.12E-2},2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,1.1899999999999999E-2,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Sogn og Fj.",{"$f":"W47","v":6.6E-3},6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Møre og Ro.",{"$f":"W48","v":1.38E-2},1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.38E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T21","v":50},{"$f":"U21","v":"Trøndelag"},{"$f":"W49","v":1.7000000000000001E-2},1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,{"$f":"BF49","v":1.09E-2},1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Nordland",{"$f":"W50","v":2.0400000000000001E-2},2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,2.0400000000000001E-2,1.09E-2,{"$f":"AQ50","v":1.09E-2},1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,{"$f":"BD50","v":1.09E-2},1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,1.09E-2,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Troms",{"$f":"W51","v":1.34E-2},1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.34E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Finnmark",{"$f":"W52","v":1.1599999999999999E-2},1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,1.0200000000000001E-2,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Egen 1",{"$f":"W53","v":0},0,0,0,0,0,0,0,{"$f":"AE53","v":0},{"$f":"VLOOKUP(AE$5,$A$31:$H$42,4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(BK$5,$A$31:$H$42,4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Egen 2",{"$f":"VLOOKUP(V$5,$A$31:$H$42,6,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(AE$5,$A$31:$H$42,6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(BK$5,$A$31:$H$42,6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Egen 3",{"$f":"VLOOKUP(V$5,$A$31:$H$42,8,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(AE$5,$A$31:$H$42,8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(BK$5,$A$31:$H$42,8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22]

{"sheet":"Finansiering","index":20,"n_rows":57,"n_cols":34,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,7,4,7],[3,8,3,11],[3,3,3,4],[3,5,3,6],[2,19,2,20],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,2,4,2],[3,12,3,13],[2,4,2,11]]}
[]
[]
[null,null,null,null,{"$f":"IF(Renteforutsetninger!AQ10>0,Renteforutsetninger!AP11,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maksgjeld",null,"Snittsrente","Innkrevingskostnader",null,"Lånerenter_løående","Innkuddsrente_løpende_til_denbetalt","Rentekostnader faste","Renteinntekter faste"]
[null,"År","Investering","Bidrag",null,"Bompenger",null,"Lånebehov","Renter",null,null,null,"Innskudd",null,"Ekstra lån","Lånesaldo","Endring lån",null,null,{"$f":"MAX(P7:P57)","v":0},{"$f":"VLOOKUP(1,Y7:AA57,3,0)","v":2024},{"$f":"SUM(L8:L57)/SUM(AC7:AC57)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE7:AE57)","v":0},null,{"$f":"SUM(AD7:AD57)","v":0},{"$f":"SUM(AF7:AF57)","v":0},{"$f":"SUM(AG7:AG57)","v":0},{"$f":"SUM(AH7:AH57)","v":0}]
[null,null,null,"Bevilgning","Øvrig","Brutto bominntekter","Innkrevings-kostnader",null,"Rentenivå lån","Inntekt","Årets rekvirering","Samlet kostnad lån","Saldo","Nedbetaling",null,null,null,"Investering","I investeringsperiode","Låneperiode","Bom","Nedbetalt","Del av året","For bruttobompenger","Maksgjeld","Positivt_lån","År2","renteår","saldoår","renteberegning","Innkrevingskostnader","Innskuddsrente","Rentekostnader i faste","Renteinntekter i faste"]
[]
[null,{"$f":"Inntektsberegninger!B8","v":2024},{"$f":"IF(B7<forste_ar_finan,0,HLOOKUP(Finansiering!$B7,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B7<forste_ar_finan,0,HLOOKUP(Finansiering!$B7,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B7<forste_ar_finan,0,HLOOKUP(Finansiering!$B7,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K8","v":0},{"$f":"Inntektsberegninger!T8","v":0},{"$f":"C7-D7-E7","v":0},{"$f":"LOOKUP(B7,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N7+F7)*(LOOKUP(B7,Renteforutsetninger!$B$22:$C$27))/2)+((M7-N7)*(LOOKUP(B7,Renteforutsetninger!$B$22:$C$27)))-Z7","v":0},{"$f":"H7*I7/2","v":0},{"$f":"P6*I6","v":0},{"$f":"IF(ISERROR(VLOOKUP(B7,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B7,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B7,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B7,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B7),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},{"$f":"IF(O7>0,O7,P6+H7+K7-F7+G7+L7-J7+O7)","v":0},{"$f":"P7","v":0},{"$f":"IF(C7>0,B7,\"\")","v":""},{"$f":"IF(AND((B7-1)<MAX(R:R),(B7+1)>MIN(R:R))=TRUE,1,0)","v":0},{"$f":"_xlfn.IFS(S7>0,1,P7>0,1,P6>0,1,S7=0,0)","v":0},{"$f":"IF(F7>0,1,0)","v":0},{"$f":"IF(AND(T7>0,U7>0)=TRUE,AA7,0)","v":0},{"$f":"_xlfn.IFS(V7=0,0,V7=førsteårsbomp,(13-Førstemnd_bomp)/12,V7=nedbetalingsår,(1-P7/Q7),V7>0,1)","v":0},{"$f":"_xlfn.IFS(W7=0,0,AND(W7>0,W6=0),1,AND(W7>0,W8=0),W7,W7=1,1)","v":0},{"$f":"IF(P7=$T$4,1,0)","v":1},{"$f":"IF(P6>0,0,P6*LOOKUP(B7,Renteforutsetninger!$B$22:$C$27))","v":0},{"$f":"B7","v":2024},{"$f":"IF(T7>0,I7,\"\")","v":""},{"$f":"IF(P7>0,P7,\"\")","v":""},{"$f":"K7+L7","v":0},{"$f":"(Inntektsberegninger!T8*W7)/((1+Prisstigning))^(B7-C_Referanseår)","v":0},{"$f":"IF(AD7=\"\",\"\",J7)*X7","v":0},{"$f":"(K7+L7)/((1+Prisstigning))^(B7-C_Referanseår)","v":0},{"$f":"AF7/((1+Prisstigning))^(B7-C_Referanseår)","v":0}]
[null,{"$f":"Inntektsberegninger!B9","v":2025},{"$f":"IF(B8<forste_ar_finan,0,HLOOKUP(Finansiering!$B8,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B8<forste_ar_finan,0,HLOOKUP(Finansiering!$B8,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B8<forste_ar_finan,0,HLOOKUP(Finansiering!$B8,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K9","v":0},{"$f":"Inntektsberegninger!T9","v":0},{"$f":"C8-D8-E8","v":0},{"$f":"LOOKUP(B8,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N8+F8)*(LOOKUP(B8,Renteforutsetninger!$B$22:$C$27))/2)+((M8-N8)*(LOOKUP(B8,Renteforutsetninger!$B$22:$C$27)))-Z8","v":0},0,{"$f":"IF(P7>0,P7*I7,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(B8,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B8,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B8,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B8,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B8),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},{"$f":"IF(O8>0,O8,P7+H8+K8-F8+G8+L8-J8+O8)","v":0},{"$f":"P8-P7","v":0},"",0,{"$f":"_xlfn.IFS(S8>0,1,P8>0,1,P7>0,1,S8=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V8=0,0,V8=førsteårsbomp,(13-Førstemnd_bomp)/12,V8=nedbetalingsår,(1-P8/Q8),V8>0,1)","v":0},{"$f":"_xlfn.IFS(W8=0,0,AND(W8>0,W7=0),1,AND(W8>0,W9=0),W8,W8=1,1)","v":0},1,{"$f":"IF(P7>0,0,P7*LOOKUP(B8,Renteforutsetninger!$B$22:$C$27))","v":0},2025,{"$f":"IF(T8>0,I8,\"\")","v":""},{"$f":"IF(P8>0,P8,\"\")","v":""},0,{"$f":"(Inntektsberegninger!T9*W8)/((1+Prisstigning))^(B8-C_Referanseår)","v":0},{"$f":"IF(AD8=\"\",\"\",J8)*X8","v":0},0,0]
[null,{"$f":"Inntektsberegninger!B10","v":2026},{"$f":"IF(B9<forste_ar_finan,0,HLOOKUP(Finansiering!$B9,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B9<forste_ar_finan,0,HLOOKUP(Finansiering!$B9,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B9<forste_ar_finan,0,HLOOKUP(Finansiering!$B9,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K10","v":0},{"$f":"Inntektsberegninger!T10","v":0},{"$f":"C9-D9-E9","v":0},{"$f":"LOOKUP(B9,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N9+F9)*(LOOKUP(B9,Renteforutsetninger!$B$22:$C$27))/2)+((M9-N9)*(LOOKUP(B9,Renteforutsetninger!$B$22:$C$27)))-Z9","v":0},0,{"$f":"IF(P8>0,P8*I8,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(B9,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B9,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B9,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B9,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B9),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,{"$f":"P9-P8","v":0},"",0,{"$f":"_xlfn.IFS(S9>0,1,P9>0,1,P8>0,1,S9=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V9=0,0,V9=førsteårsbomp,(13-Førstemnd_bomp)/12,V9=nedbetalingsår,(1-P9/Q9),V9>0,1)","v":0},{"$f":"_xlfn.IFS(W9=0,0,AND(W9>0,W8=0),1,AND(W9>0,W10=0),W9,W9=1,1)","v":0},1,{"$f":"IF(P8>0,0,P8*LOOKUP(B9,Renteforutsetninger!$B$22:$C$27))","v":0},2026,"",{"$f":"IF(P9>0,P9,\"\")","v":""},0,{"$f":"(Inntektsberegninger!T10*W9)/((1+Prisstigning))^(B9-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B11","v":2027},{"$f":"IF(B10<forste_ar_finan,0,HLOOKUP(Finansiering!$B10,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B10<forste_ar_finan,0,HLOOKUP(Finansiering!$B10,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B10<forste_ar_finan,0,HLOOKUP(Finansiering!$B10,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K11","v":0},{"$f":"Inntektsberegninger!T11","v":0},0,{"$f":"LOOKUP(B10,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N10+F10)*(LOOKUP(B10,Renteforutsetninger!$B$22:$C$27))/2)+((M10-N10)*(LOOKUP(B10,Renteforutsetninger!$B$22:$C$27)))-Z10","v":0},0,{"$f":"IF(P9>0,P9*I9,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(B10,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B10,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B10,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B10,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B10),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S10>0,1,P10>0,1,P9>0,1,S10=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V10=0,0,V10=førsteårsbomp,(13-Førstemnd_bomp)/12,V10=nedbetalingsår,(1-P10/Q10),V10>0,1)","v":0},{"$f":"_xlfn.IFS(W10=0,0,AND(W10>0,W9=0),1,AND(W10>0,W11=0),W10,W10=1,1)","v":0},1,{"$f":"IF(P9>0,0,P9*LOOKUP(B10,Renteforutsetninger!$B$22:$C$27))","v":0},2027,"",{"$f":"IF(P10>0,P10,\"\")","v":""},0,{"$f":"(Inntektsberegninger!T11*W10)/((1+Prisstigning))^(B10-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B12","v":2028},{"$f":"IF(B11<forste_ar_finan,0,HLOOKUP(Finansiering!$B11,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B11<forste_ar_finan,0,HLOOKUP(Finansiering!$B11,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B11<forste_ar_finan,0,HLOOKUP(Finansiering!$B11,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K12","v":0},{"$f":"Inntektsberegninger!T12","v":0},0,{"$f":"LOOKUP(B11,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N11+F11)*(LOOKUP(B11,Renteforutsetninger!$B$22:$C$27))/2)+((M11-N11)*(LOOKUP(B11,Renteforutsetninger!$B$22:$C$27)))-Z11","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B11,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B11,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B11,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B11,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B11),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S11>0,1,P11>0,1,P10>0,1,S11=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V11=0,0,V11=førsteårsbomp,(13-Førstemnd_bomp)/12,V11=nedbetalingsår,(1-P11/Q11),V11>0,1)","v":0},{"$f":"_xlfn.IFS(W11=0,0,AND(W11>0,W10=0),1,AND(W11>0,W12=0),W11,W11=1,1)","v":0},1,{"$f":"IF(P10>0,0,P10*LOOKUP(B11,Renteforutsetninger!$B$22:$C$27))","v":0},2028,"","",0,{"$f":"(Inntektsberegninger!T12*W11)/((1+Prisstigning))^(B11-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B13","v":2029},{"$f":"IF(B12<forste_ar_finan,0,HLOOKUP(Finansiering!$B12,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B12<forste_ar_finan,0,HLOOKUP(Finansiering!$B12,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B12<forste_ar_finan,0,HLOOKUP(Finansiering!$B12,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K13","v":0},{"$f":"Inntektsberegninger!T13","v":0},0,{"$f":"LOOKUP(B12,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N12+F12)*(LOOKUP(B12,Renteforutsetninger!$B$22:$C$27))/2)+((M12-N12)*(LOOKUP(B12,Renteforutsetninger!$B$22:$C$27)))-Z12","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B12,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B12,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B12,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B12,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B12),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S12>0,1,P12>0,1,P11>0,1,S12=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V12=0,0,V12=førsteårsbomp,(13-Førstemnd_bomp)/12,V12=nedbetalingsår,(1-P12/Q12),V12>0,1)","v":0},{"$f":"_xlfn.IFS(W12=0,0,AND(W12>0,W11=0),1,AND(W12>0,W13=0),W12,W12=1,1)","v":0},1,{"$f":"IF(P11>0,0,P11*LOOKUP(B12,Renteforutsetninger!$B$22:$C$27))","v":0},2029,"","",0,{"$f":"(Inntektsberegninger!T13*W12)/((1+Prisstigning))^(B12-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B14","v":2030},{"$f":"IF(B13<forste_ar_finan,0,HLOOKUP(Finansiering!$B13,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B13<forste_ar_finan,0,HLOOKUP(Finansiering!$B13,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B13<forste_ar_finan,0,HLOOKUP(Finansiering!$B13,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K14","v":0},{"$f":"Inntektsberegninger!T14","v":0},0,{"$f":"LOOKUP(B13,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N13+F13)*(LOOKUP(B13,Renteforutsetninger!$B$22:$C$27))/2)+((M13-N13)*(LOOKUP(B13,Renteforutsetninger!$B$22:$C$27)))-Z13","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B13,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B13,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B13,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B13,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B13),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S13>0,1,P13>0,1,P12>0,1,S13=0,0)","v":0},0,{"$f":"IF(AND(T13>0,U13>0)=TRUE,AA13,0)","v":0},{"$f":"_xlfn.IFS(V13=0,0,V13=førsteårsbomp,(13-Førstemnd_bomp)/12,V13=nedbetalingsår,(1-P13/Q13),V13>0,1)","v":0},{"$f":"_xlfn.IFS(W13=0,0,AND(W13>0,W12=0),1,AND(W13>0,W14=0),W13,W13=1,1)","v":0},1,{"$f":"IF(P12>0,0,P12*LOOKUP(B13,Renteforutsetninger!$B$22:$C$27))","v":0},2030,"","",0,{"$f":"(Inntektsberegninger!T14*W13)/((1+Prisstigning))^(B13-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B15","v":2031},{"$f":"IF(B14<forste_ar_finan,0,HLOOKUP(Finansiering!$B14,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B14<forste_ar_finan,0,HLOOKUP(Finansiering!$B14,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B14<forste_ar_finan,0,HLOOKUP(Finansiering!$B14,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K15","v":0},{"$f":"Inntektsberegninger!T15","v":0},0,{"$f":"LOOKUP(B14,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N14+F14)*(LOOKUP(B14,Renteforutsetninger!$B$22:$C$27))/2)+((M14-N14)*(LOOKUP(B14,Renteforutsetninger!$B$22:$C$27)))-Z14","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B14,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B14,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B14,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B14,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B14),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S14>0,1,P14>0,1,P13>0,1,S14=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V14=0,0,V14=førsteårsbomp,(13-Førstemnd_bomp)/12,V14=nedbetalingsår,(1-P14/Q14),V14>0,1)","v":0},{"$f":"_xlfn.IFS(W14=0,0,AND(W14>0,W13=0),1,AND(W14>0,W15=0),W14,W14=1,1)","v":0},1,{"$f":"IF(P13>0,0,P13*LOOKUP(B14,Renteforutsetninger!$B$22:$C$27))","v":0},2031,"","",0,{"$f":"(Inntektsberegninger!T15*W14)/((1+Prisstigning))^(B14-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B16","v":2032},{"$f":"IF(B15<forste_ar_finan,0,HLOOKUP(Finansiering!$B15,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B15<forste_ar_finan,0,HLOOKUP(Finansiering!$B15,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B15<forste_ar_finan,0,HLOOKUP(Finansiering!$B15,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K16","v":0},{"$f":"Inntektsberegninger!T16","v":0},0,{"$f":"LOOKUP(B15,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N15+F15)*(LOOKUP(B15,Renteforutsetninger!$B$22:$C$27))/2)+((M15-N15)*(LOOKUP(B15,Renteforutsetninger!$B$22:$C$27)))-Z15","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B15,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B15,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B15,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B15,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B15),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S15>0,1,P15>0,1,P14>0,1,S15=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V15=0,0,V15=førsteårsbomp,(13-Førstemnd_bomp)/12,V15=nedbetalingsår,(1-P15/Q15),V15>0,1)","v":0},{"$f":"_xlfn.IFS(W15=0,0,AND(W15>0,W14=0),1,AND(W15>0,W16=0),W15,W15=1,1)","v":0},1,{"$f":"IF(P14>0,0,P14*LOOKUP(B15,Renteforutsetninger!$B$22:$C$27))","v":0},2032,"","",{"$f":"K15+L15","v":0},{"$f":"(Inntektsberegninger!T16*W15)/((1+Prisstigning))^(B15-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B17","v":2033},{"$f":"IF(B16<forste_ar_finan,0,HLOOKUP(Finansiering!$B16,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B16<forste_ar_finan,0,HLOOKUP(Finansiering!$B16,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B16<forste_ar_finan,0,HLOOKUP(Finansiering!$B16,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K17","v":0},{"$f":"Inntektsberegninger!T17","v":0},0,{"$f":"LOOKUP(B16,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N16+F16)*(LOOKUP(B16,Renteforutsetninger!$B$22:$C$27))/2)+((M16-N16)*(LOOKUP(B16,Renteforutsetninger!$B$22:$C$27)))-Z16","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B16,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B16,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B16,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B16,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B16),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S16>0,1,P16>0,1,P15>0,1,S16=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V16=0,0,V16=førsteårsbomp,(13-Førstemnd_bomp)/12,V16=nedbetalingsår,(1-P16/Q16),V16>0,1)","v":0},{"$f":"_xlfn.IFS(W16=0,0,AND(W16>0,W15=0),1,AND(W16>0,W17=0),W16,W16=1,1)","v":0},1,{"$f":"IF(P15>0,0,P15*LOOKUP(B16,Renteforutsetninger!$B$22:$C$27))","v":0},2033,"","",{"$f":"K16+L16","v":0},{"$f":"(Inntektsberegninger!T17*W16)/((1+Prisstigning))^(B16-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B18","v":2034},{"$f":"IF(B17<forste_ar_finan,0,HLOOKUP(Finansiering!$B17,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B17<forste_ar_finan,0,HLOOKUP(Finansiering!$B17,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B17<forste_ar_finan,0,HLOOKUP(Finansiering!$B17,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K18","v":0},{"$f":"Inntektsberegninger!T18","v":0},0,{"$f":"LOOKUP(B17,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N17+F17)*(LOOKUP(B17,Renteforutsetninger!$B$22:$C$27))/2)+((M17-N17)*(LOOKUP(B17,Renteforutsetninger!$B$22:$C$27)))-Z17","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B17,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B17,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B17,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B17,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B17),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S17>0,1,P17>0,1,P16>0,1,S17=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V17=0,0,V17=førsteårsbomp,(13-Førstemnd_bomp)/12,V17=nedbetalingsår,(1-P17/Q17),V17>0,1)","v":0},{"$f":"_xlfn.IFS(W17=0,0,AND(W17>0,W16=0),1,AND(W17>0,W18=0),W17,W17=1,1)","v":0},1,{"$f":"IF(P16>0,0,P16*LOOKUP(B17,Renteforutsetninger!$B$22:$C$27))","v":0},2034,"","",0,{"$f":"(Inntektsberegninger!T18*W17)/((1+Prisstigning))^(B17-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B19","v":2035},{"$f":"IF(B18<forste_ar_finan,0,HLOOKUP(Finansiering!$B18,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B18<forste_ar_finan,0,HLOOKUP(Finansiering!$B18,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B18<forste_ar_finan,0,HLOOKUP(Finansiering!$B18,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K19","v":0},{"$f":"Inntektsberegninger!T19","v":0},0,{"$f":"LOOKUP(B18,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N18+F18)*(LOOKUP(B18,Renteforutsetninger!$B$22:$C$27))/2)+((M18-N18)*(LOOKUP(B18,Renteforutsetninger!$B$22:$C$27)))-Z18","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B18,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B18,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B18,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B18,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B18),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S18>0,1,P18>0,1,P17>0,1,S18=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V18=0,0,V18=førsteårsbomp,(13-Førstemnd_bomp)/12,V18=nedbetalingsår,(1-P18/Q18),V18>0,1)","v":0},{"$f":"_xlfn.IFS(W18=0,0,AND(W18>0,W17=0),1,AND(W18>0,W19=0),W18,W18=1,1)","v":0},1,{"$f":"IF(P17>0,0,P17*LOOKUP(B18,Renteforutsetninger!$B$22:$C$27))","v":0},2035,"","",0,{"$f":"(Inntektsberegninger!T19*W18)/((1+Prisstigning))^(B18-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B20","v":2036},{"$f":"IF(B19<forste_ar_finan,0,HLOOKUP(Finansiering!$B19,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B19<forste_ar_finan,0,HLOOKUP(Finansiering!$B19,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B19<forste_ar_finan,0,HLOOKUP(Finansiering!$B19,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K20","v":0},{"$f":"Inntektsberegninger!T20","v":0},0,{"$f":"LOOKUP(B19,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N19+F19)*(LOOKUP(B19,Renteforutsetninger!$B$22:$C$27))/2)+((M19-N19)*(LOOKUP(B19,Renteforutsetninger!$B$22:$C$27)))-Z19","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B19,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B19,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B19,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B19,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B19),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S19>0,1,P19>0,1,P18>0,1,S19=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V19=0,0,V19=førsteårsbomp,(13-Førstemnd_bomp)/12,V19=nedbetalingsår,(1-P19/Q19),V19>0,1)","v":0},{"$f":"_xlfn.IFS(W19=0,0,AND(W19>0,W18=0),1,AND(W19>0,W20=0),W19,W19=1,1)","v":0},1,{"$f":"IF(P18>0,0,P18*LOOKUP(B19,Renteforutsetninger!$B$22:$C$27))","v":0},2036,"","",0,{"$f":"(Inntektsberegninger!T20*W19)/((1+Prisstigning))^(B19-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B21","v":2037},{"$f":"IF(B20<forste_ar_finan,0,HLOOKUP(Finansiering!$B20,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B20<forste_ar_finan,0,HLOOKUP(Finansiering!$B20,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B20<forste_ar_finan,0,HLOOKUP(Finansiering!$B20,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K21","v":0},{"$f":"Inntektsberegninger!T21","v":0},0,{"$f":"LOOKUP(B20,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N20+F20)*(LOOKUP(B20,Renteforutsetninger!$B$22:$C$27))/2)+((M20-N20)*(LOOKUP(B20,Renteforutsetninger!$B$22:$C$27)))-Z20","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B20,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B20,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B20,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B20,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B20),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S20>0,1,P20>0,1,P19>0,1,S20=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V20=0,0,V20=førsteårsbomp,(13-Førstemnd_bomp)/12,V20=nedbetalingsår,(1-P20/Q20),V20>0,1)","v":0},{"$f":"_xlfn.IFS(W20=0,0,AND(W20>0,W19=0),1,AND(W20>0,W21=0),W20,W20=1,1)","v":0},1,{"$f":"IF(P19>0,0,P19*LOOKUP(B20,Renteforutsetninger!$B$22:$C$27))","v":0},2037,"","",0,{"$f":"(Inntektsberegninger!T21*W20)/((1+Prisstigning))^(B20-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B22","v":2038},{"$f":"IF(B21<forste_ar_finan,0,HLOOKUP(Finansiering!$B21,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B21<forste_ar_finan,0,HLOOKUP(Finansiering!$B21,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B21<forste_ar_finan,0,HLOOKUP(Finansiering!$B21,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K22","v":0},{"$f":"Inntektsberegninger!T22","v":0},0,{"$f":"LOOKUP(B21,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N21+F21)*(LOOKUP(B21,Renteforutsetninger!$B$22:$C$27))/2)+((M21-N21)*(LOOKUP(B21,Renteforutsetninger!$B$22:$C$27)))-Z21","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B21,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B21,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B21,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B21,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B21),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S21>0,1,P21>0,1,P20>0,1,S21=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V21=0,0,V21=førsteårsbomp,(13-Førstemnd_bomp)/12,V21=nedbetalingsår,(1-P21/Q21),V21>0,1)","v":0},{"$f":"_xlfn.IFS(W21=0,0,AND(W21>0,W20=0),1,AND(W21>0,W22=0),W21,W21=1,1)","v":0},1,{"$f":"IF(P20>0,0,P20*LOOKUP(B21,Renteforutsetninger!$B$22:$C$27))","v":0},2038,"","",0,{"$f":"(Inntektsberegninger!T22*W21)/((1+Prisstigning))^(B21-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B23","v":2039},{"$f":"IF(B22<forste_ar_finan,0,HLOOKUP(Finansiering!$B22,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B22<forste_ar_finan,0,HLOOKUP(Finansiering!$B22,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B22<forste_ar_finan,0,HLOOKUP(Finansiering!$B22,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K23","v":0},{"$f":"Inntektsberegninger!T23","v":0},0,{"$f":"LOOKUP(B22,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N22+F22)*(LOOKUP(B22,Renteforutsetninger!$B$22:$C$27))/2)+((M22-N22)*(LOOKUP(B22,Renteforutsetninger!$B$22:$C$27)))-Z22","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B22,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B22,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B22,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B22,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B22),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S22>0,1,P22>0,1,P21>0,1,S22=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V22=0,0,V22=førsteårsbomp,(13-Førstemnd_bomp)/12,V22=nedbetalingsår,(1-P22/Q22),V22>0,1)","v":0},{"$f":"_xlfn.IFS(W22=0,0,AND(W22>0,W21=0),1,AND(W22>0,W23=0),W22,W22=1,1)","v":0},1,{"$f":"IF(P21>0,0,P21*LOOKUP(B22,Renteforutsetninger!$B$22:$C$27))","v":0},2039,"","",0,{"$f":"(Inntektsberegninger!T23*W22)/((1+Prisstigning))^(B22-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B24","v":2040},{"$f":"IF(B23<forste_ar_finan,0,HLOOKUP(Finansiering!$B23,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B23<forste_ar_finan,0,HLOOKUP(Finansiering!$B23,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B23<forste_ar_finan,0,HLOOKUP(Finansiering!$B23,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K24","v":0},{"$f":"Inntektsberegninger!T24","v":0},0,{"$f":"LOOKUP(B23,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N23+F23)*(LOOKUP(B23,Renteforutsetninger!$B$22:$C$27))/2)+((M23-N23)*(LOOKUP(B23,Renteforutsetninger!$B$22:$C$27)))-Z23","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B23,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B23,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B23,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B23,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B23),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S23>0,1,P23>0,1,P22>0,1,S23=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V23=0,0,V23=førsteårsbomp,(13-Førstemnd_bomp)/12,V23=nedbetalingsår,(1-P23/Q23),V23>0,1)","v":0},{"$f":"_xlfn.IFS(W23=0,0,AND(W23>0,W22=0),1,AND(W23>0,W24=0),W23,W23=1,1)","v":0},1,{"$f":"IF(P22>0,0,P22*LOOKUP(B23,Renteforutsetninger!$B$22:$C$27))","v":0},2040,"","",0,{"$f":"(Inntektsberegninger!T24*W23)/((1+Prisstigning))^(B23-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B25","v":2041},{"$f":"IF(B24<forste_ar_finan,0,HLOOKUP(Finansiering!$B24,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B24<forste_ar_finan,0,HLOOKUP(Finansiering!$B24,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B24<forste_ar_finan,0,HLOOKUP(Finansiering!$B24,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K25","v":0},{"$f":"Inntektsberegninger!T25","v":0},0,{"$f":"LOOKUP(B24,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N24+F24)*(LOOKUP(B24,Renteforutsetninger!$B$22:$C$27))/2)+((M24-N24)*(LOOKUP(B24,Renteforutsetninger!$B$22:$C$27)))-Z24","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B24,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B24,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B24,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B24,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B24),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S24>0,1,P24>0,1,P23>0,1,S24=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V24=0,0,V24=førsteårsbomp,(13-Førstemnd_bomp)/12,V24=nedbetalingsår,(1-P24/Q24),V24>0,1)","v":0},{"$f":"_xlfn.IFS(W24=0,0,AND(W24>0,W23=0),1,AND(W24>0,W25=0),W24,W24=1,1)","v":0},1,{"$f":"IF(P23>0,0,P23*LOOKUP(B24,Renteforutsetninger!$B$22:$C$27))","v":0},2041,"","",0,{"$f":"(Inntektsberegninger!T25*W24)/((1+Prisstigning))^(B24-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B26","v":2042},{"$f":"IF(B25<forste_ar_finan,0,HLOOKUP(Finansiering!$B25,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B25<forste_ar_finan,0,HLOOKUP(Finansiering!$B25,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B25<forste_ar_finan,0,HLOOKUP(Finansiering!$B25,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K26","v":0},{"$f":"Inntektsberegninger!T26","v":0},0,{"$f":"LOOKUP(B25,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N25+F25)*(LOOKUP(B25,Renteforutsetninger!$B$22:$C$27))/2)+((M25-N25)*(LOOKUP(B25,Renteforutsetninger!$B$22:$C$27)))-Z25","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B25,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B25,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B25,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B25,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B25),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S25>0,1,P25>0,1,P24>0,1,S25=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V25=0,0,V25=førsteårsbomp,(13-Førstemnd_bomp)/12,V25=nedbetalingsår,(1-P25/Q25),V25>0,1)","v":0},{"$f":"_xlfn.IFS(W25=0,0,AND(W25>0,W24=0),1,AND(W25>0,W26=0),W25,W25=1,1)","v":0},1,{"$f":"IF(P24>0,0,P24*LOOKUP(B25,Renteforutsetninger!$B$22:$C$27))","v":0},2042,"","",0,{"$f":"(Inntektsberegninger!T26*W25)/((1+Prisstigning))^(B25-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B27","v":2043},{"$f":"IF(B26<forste_ar_finan,0,HLOOKUP(Finansiering!$B26,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B26<forste_ar_finan,0,HLOOKUP(Finansiering!$B26,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B26<forste_ar_finan,0,HLOOKUP(Finansiering!$B26,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K27","v":0},{"$f":"Inntektsberegninger!T27","v":0},0,{"$f":"LOOKUP(B26,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N26+F26)*(LOOKUP(B26,Renteforutsetninger!$B$22:$C$27))/2)+((M26-N26)*(LOOKUP(B26,Renteforutsetninger!$B$22:$C$27)))-Z26","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B26,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B26,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B26,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B26,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B26),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S26>0,1,P26>0,1,P25>0,1,S26=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V26=0,0,V26=førsteårsbomp,(13-Førstemnd_bomp)/12,V26=nedbetalingsår,(1-P26/Q26),V26>0,1)","v":0},{"$f":"_xlfn.IFS(W26=0,0,AND(W26>0,W25=0),1,AND(W26>0,W27=0),W26,W26=1,1)","v":0},1,{"$f":"IF(P25>0,0,P25*LOOKUP(B26,Renteforutsetninger!$B$22:$C$27))","v":0},2043,"","",0,{"$f":"(Inntektsberegninger!T27*W26)/((1+Prisstigning))^(B26-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B28","v":2044},{"$f":"IF(B27<forste_ar_finan,0,HLOOKUP(Finansiering!$B27,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B27<forste_ar_finan,0,HLOOKUP(Finansiering!$B27,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B27<forste_ar_finan,0,HLOOKUP(Finansiering!$B27,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K28","v":0},{"$f":"Inntektsberegninger!T28","v":0},0,{"$f":"LOOKUP(B27,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N27+F27)*(LOOKUP(B27,Renteforutsetninger!$B$22:$C$27))/2)+((M27-N27)*(LOOKUP(B27,Renteforutsetninger!$B$22:$C$27)))-Z27","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B27,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B27,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B27,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B27,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B27),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S27>0,1,P27>0,1,P26>0,1,S27=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V27=0,0,V27=førsteårsbomp,(13-Førstemnd_bomp)/12,V27=nedbetalingsår,(1-P27/Q27),V27>0,1)","v":0},{"$f":"_xlfn.IFS(W27=0,0,AND(W27>0,W26=0),1,AND(W27>0,W28=0),W27,W27=1,1)","v":0},1,{"$f":"IF(P26>0,0,P26*LOOKUP(B27,Renteforutsetninger!$B$22:$C$27))","v":0},2044,"","",0,{"$f":"(Inntektsberegninger!T28*W27)/((1+Prisstigning))^(B27-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B29","v":2045},{"$f":"IF(B28<forste_ar_finan,0,HLOOKUP(Finansiering!$B28,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B28<forste_ar_finan,0,HLOOKUP(Finansiering!$B28,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B28<forste_ar_finan,0,HLOOKUP(Finansiering!$B28,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K29","v":0},{"$f":"Inntektsberegninger!T29","v":0},0,{"$f":"LOOKUP(B28,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N28+F28)*(LOOKUP(B28,Renteforutsetninger!$B$22:$C$27))/2)+((M28-N28)*(LOOKUP(B28,Renteforutsetninger!$B$22:$C$27)))-Z28","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B28,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B28,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B28,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B28,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B28),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S28>0,1,P28>0,1,P27>0,1,S28=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V28=0,0,V28=førsteårsbomp,(13-Førstemnd_bomp)/12,V28=nedbetalingsår,(1-P28/Q28),V28>0,1)","v":0},{"$f":"_xlfn.IFS(W28=0,0,AND(W28>0,W27=0),1,AND(W28>0,W29=0),W28,W28=1,1)","v":0},1,{"$f":"IF(P27>0,0,P27*LOOKUP(B28,Renteforutsetninger!$B$22:$C$27))","v":0},2045,"","",0,{"$f":"(Inntektsberegninger!T29*W28)/((1+Prisstigning))^(B28-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B30","v":2046},{"$f":"IF(B29<forste_ar_finan,0,HLOOKUP(Finansiering!$B29,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B29<forste_ar_finan,0,HLOOKUP(Finansiering!$B29,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B29<forste_ar_finan,0,HLOOKUP(Finansiering!$B29,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K30","v":0},{"$f":"Inntektsberegninger!T30","v":0},0,{"$f":"LOOKUP(B29,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N29+F29)*(LOOKUP(B29,Renteforutsetninger!$B$22:$C$27))/2)+((M29-N29)*(LOOKUP(B29,Renteforutsetninger!$B$22:$C$27)))-Z29","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B29,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B29,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B29,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B29,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B29),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S29>0,1,P29>0,1,P28>0,1,S29=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V29=0,0,V29=førsteårsbomp,(13-Førstemnd_bomp)/12,V29=nedbetalingsår,(1-P29/Q29),V29>0,1)","v":0},{"$f":"_xlfn.IFS(W29=0,0,AND(W29>0,W28=0),1,AND(W29>0,W30=0),W29,W29=1,1)","v":0},1,{"$f":"IF(P28>0,0,P28*LOOKUP(B29,Renteforutsetninger!$B$22:$C$27))","v":0},2046,"","",0,{"$f":"(Inntektsberegninger!T30*W29)/((1+Prisstigning))^(B29-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B31","v":2047},{"$f":"IF(B30<forste_ar_finan,0,HLOOKUP(Finansiering!$B30,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B30<forste_ar_finan,0,HLOOKUP(Finansiering!$B30,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B30<forste_ar_finan,0,HLOOKUP(Finansiering!$B30,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K31","v":0},{"$f":"Inntektsberegninger!T31","v":0},0,{"$f":"LOOKUP(B30,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N30+F30)*(LOOKUP(B30,Renteforutsetninger!$B$22:$C$27))/2)+((M30-N30)*(LOOKUP(B30,Renteforutsetninger!$B$22:$C$27)))-Z30","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B30,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B30,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B30,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B30,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B30),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S30>0,1,P30>0,1,P29>0,1,S30=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V30=0,0,V30=førsteårsbomp,(13-Førstemnd_bomp)/12,V30=nedbetalingsår,(1-P30/Q30),V30>0,1)","v":0},{"$f":"_xlfn.IFS(W30=0,0,AND(W30>0,W29=0),1,AND(W30>0,W31=0),W30,W30=1,1)","v":0},1,{"$f":"IF(P29>0,0,P29*LOOKUP(B30,Renteforutsetninger!$B$22:$C$27))","v":0},2047,"","",0,{"$f":"(Inntektsberegninger!T31*W30)/((1+Prisstigning))^(B30-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B32","v":2048},{"$f":"IF(B31<forste_ar_finan,0,HLOOKUP(Finansiering!$B31,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B31<forste_ar_finan,0,HLOOKUP(Finansiering!$B31,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B31<forste_ar_finan,0,HLOOKUP(Finansiering!$B31,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K32","v":0},{"$f":"Inntektsberegninger!T32","v":0},0,{"$f":"LOOKUP(B31,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N31+F31)*(LOOKUP(B31,Renteforutsetninger!$B$22:$C$27))/2)+((M31-N31)*(LOOKUP(B31,Renteforutsetninger!$B$22:$C$27)))-Z31","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B31,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B31,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B31,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B31,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B31),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S31>0,1,P31>0,1,P30>0,1,S31=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V31=0,0,V31=førsteårsbomp,(13-Førstemnd_bomp)/12,V31=nedbetalingsår,(1-P31/Q31),V31>0,1)","v":0},{"$f":"_xlfn.IFS(W31=0,0,AND(W31>0,W30=0),1,AND(W31>0,W32=0),W31,W31=1,1)","v":0},1,{"$f":"IF(P30>0,0,P30*LOOKUP(B31,Renteforutsetninger!$B$22:$C$27))","v":0},2048,"","",0,{"$f":"(Inntektsberegninger!T32*W31)/((1+Prisstigning))^(B31-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B33","v":2049},{"$f":"IF(B32<forste_ar_finan,0,HLOOKUP(Finansiering!$B32,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B32<forste_ar_finan,0,HLOOKUP(Finansiering!$B32,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B32<forste_ar_finan,0,HLOOKUP(Finansiering!$B32,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K33","v":0},{"$f":"Inntektsberegninger!T33","v":0},0,{"$f":"LOOKUP(B32,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N32+F32)*(LOOKUP(B32,Renteforutsetninger!$B$22:$C$27))/2)+((M32-N32)*(LOOKUP(B32,Renteforutsetninger!$B$22:$C$27)))-Z32","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B32,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B32,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B32,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B32,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B32),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S32>0,1,P32>0,1,P31>0,1,S32=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V32=0,0,V32=førsteårsbomp,(13-Førstemnd_bomp)/12,V32=nedbetalingsår,(1-P32/Q32),V32>0,1)","v":0},{"$f":"_xlfn.IFS(W32=0,0,AND(W32>0,W31=0),1,AND(W32>0,W33=0),W32,W32=1,1)","v":0},1,{"$f":"IF(P31>0,0,P31*LOOKUP(B32,Renteforutsetninger!$B$22:$C$27))","v":0},2049,"","",0,{"$f":"(Inntektsberegninger!T33*W32)/((1+Prisstigning))^(B32-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B34","v":2050},{"$f":"IF(B33<forste_ar_finan,0,HLOOKUP(Finansiering!$B33,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B33<forste_ar_finan,0,HLOOKUP(Finansiering!$B33,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B33<forste_ar_finan,0,HLOOKUP(Finansiering!$B33,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K34","v":0},{"$f":"Inntektsberegninger!T34","v":0},0,{"$f":"LOOKUP(B33,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N33+F33)*(LOOKUP(B33,Renteforutsetninger!$B$22:$C$27))/2)+((M33-N33)*(LOOKUP(B33,Renteforutsetninger!$B$22:$C$27)))-Z33","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B33,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B33,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B33,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B33,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B33),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S33>0,1,P33>0,1,P32>0,1,S33=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V33=0,0,V33=førsteårsbomp,(13-Førstemnd_bomp)/12,V33=nedbetalingsår,(1-P33/Q33),V33>0,1)","v":0},{"$f":"_xlfn.IFS(W33=0,0,AND(W33>0,W32=0),1,AND(W33>0,W34=0),W33,W33=1,1)","v":0},1,{"$f":"IF(P32>0,0,P32*LOOKUP(B33,Renteforutsetninger!$B$22:$C$27))","v":0},2050,"","",0,{"$f":"(Inntektsberegninger!T34*W33)/((1+Prisstigning))^(B33-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B35","v":2051},{"$f":"IF(B34<forste_ar_finan,0,HLOOKUP(Finansiering!$B34,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B34<forste_ar_finan,0,HLOOKUP(Finansiering!$B34,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B34<forste_ar_finan,0,HLOOKUP(Finansiering!$B34,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K35","v":0},{"$f":"Inntektsberegninger!T35","v":0},0,{"$f":"LOOKUP(B34,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N34+F34)*(LOOKUP(B34,Renteforutsetninger!$B$22:$C$27))/2)+((M34-N34)*(LOOKUP(B34,Renteforutsetninger!$B$22:$C$27)))-Z34","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B34,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B34,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B34,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B34,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B34),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S34>0,1,P34>0,1,P33>0,1,S34=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V34=0,0,V34=førsteårsbomp,(13-Førstemnd_bomp)/12,V34=nedbetalingsår,(1-P34/Q34),V34>0,1)","v":0},{"$f":"_xlfn.IFS(W34=0,0,AND(W34>0,W33=0),1,AND(W34>0,W35=0),W34,W34=1,1)","v":0},1,{"$f":"IF(P33>0,0,P33*LOOKUP(B34,Renteforutsetninger!$B$22:$C$27))","v":0},2051,"","",0,{"$f":"(Inntektsberegninger!T35*W34)/((1+Prisstigning))^(B34-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B36","v":2052},{"$f":"IF(B35<forste_ar_finan,0,HLOOKUP(Finansiering!$B35,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B35<forste_ar_finan,0,HLOOKUP(Finansiering!$B35,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B35<forste_ar_finan,0,HLOOKUP(Finansiering!$B35,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K36","v":0},{"$f":"Inntektsberegninger!T36","v":0},0,{"$f":"LOOKUP(B35,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N35+F35)*(LOOKUP(B35,Renteforutsetninger!$B$22:$C$27))/2)+((M35-N35)*(LOOKUP(B35,Renteforutsetninger!$B$22:$C$27)))-Z35","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B35,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B35,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B35,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B35,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B35),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S35>0,1,P35>0,1,P34>0,1,S35=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V35=0,0,V35=førsteårsbomp,(13-Førstemnd_bomp)/12,V35=nedbetalingsår,(1-P35/Q35),V35>0,1)","v":0},{"$f":"_xlfn.IFS(W35=0,0,AND(W35>0,W34=0),1,AND(W35>0,W36=0),W35,W35=1,1)","v":0},1,{"$f":"IF(P34>0,0,P34*LOOKUP(B35,Renteforutsetninger!$B$22:$C$27))","v":0},2052,"","",0,{"$f":"(Inntektsberegninger!T36*W35)/((1+Prisstigning))^(B35-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B37","v":2053},{"$f":"IF(B36<forste_ar_finan,0,HLOOKUP(Finansiering!$B36,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B36<forste_ar_finan,0,HLOOKUP(Finansiering!$B36,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B36<forste_ar_finan,0,HLOOKUP(Finansiering!$B36,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K37","v":0},{"$f":"Inntektsberegninger!T37","v":0},0,{"$f":"LOOKUP(B36,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N36+F36)*(LOOKUP(B36,Renteforutsetninger!$B$22:$C$27))/2)+((M36-N36)*(LOOKUP(B36,Renteforutsetninger!$B$22:$C$27)))-Z36","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B36,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B36,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B36,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B36,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B36),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S36>0,1,P36>0,1,P35>0,1,S36=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V36=0,0,V36=førsteårsbomp,(13-Førstemnd_bomp)/12,V36=nedbetalingsår,(1-P36/Q36),V36>0,1)","v":0},{"$f":"_xlfn.IFS(W36=0,0,AND(W36>0,W35=0),1,AND(W36>0,W37=0),W36,W36=1,1)","v":0},1,{"$f":"IF(P35>0,0,P35*LOOKUP(B36,Renteforutsetninger!$B$22:$C$27))","v":0},2053,"","",0,{"$f":"(Inntektsberegninger!T37*W36)/((1+Prisstigning))^(B36-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B38","v":2054},{"$f":"IF(B37<forste_ar_finan,0,HLOOKUP(Finansiering!$B37,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B37<forste_ar_finan,0,HLOOKUP(Finansiering!$B37,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B37<forste_ar_finan,0,HLOOKUP(Finansiering!$B37,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K38","v":0},{"$f":"Inntektsberegninger!T38","v":0},0,{"$f":"LOOKUP(B37,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N37+F37)*(LOOKUP(B37,Renteforutsetninger!$B$22:$C$27))/2)+((M37-N37)*(LOOKUP(B37,Renteforutsetninger!$B$22:$C$27)))-Z37","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B37,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B37,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B37,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B37,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B37),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S37>0,1,P37>0,1,P36>0,1,S37=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V37=0,0,V37=førsteårsbomp,(13-Førstemnd_bomp)/12,V37=nedbetalingsår,(1-P37/Q37),V37>0,1)","v":0},{"$f":"_xlfn.IFS(W37=0,0,AND(W37>0,W36=0),1,AND(W37>0,W38=0),W37,W37=1,1)","v":0},1,{"$f":"IF(P36>0,0,P36*LOOKUP(B37,Renteforutsetninger!$B$22:$C$27))","v":0},2054,"","",0,{"$f":"(Inntektsberegninger!T38*W37)/((1+Prisstigning))^(B37-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B39","v":2055},{"$f":"IF(B38<forste_ar_finan,0,HLOOKUP(Finansiering!$B38,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B38<forste_ar_finan,0,HLOOKUP(Finansiering!$B38,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B38<forste_ar_finan,0,HLOOKUP(Finansiering!$B38,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K39","v":0},{"$f":"Inntektsberegninger!T39","v":0},0,{"$f":"LOOKUP(B38,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N38+F38)*(LOOKUP(B38,Renteforutsetninger!$B$22:$C$27))/2)+((M38-N38)*(LOOKUP(B38,Renteforutsetninger!$B$22:$C$27)))-Z38","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B38,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B38,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B38,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B38,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B38),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S38>0,1,P38>0,1,P37>0,1,S38=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V38=0,0,V38=førsteårsbomp,(13-Førstemnd_bomp)/12,V38=nedbetalingsår,(1-P38/Q38),V38>0,1)","v":0},{"$f":"_xlfn.IFS(W38=0,0,AND(W38>0,W37=0),1,AND(W38>0,W39=0),W38,W38=1,1)","v":0},1,{"$f":"IF(P37>0,0,P37*LOOKUP(B38,Renteforutsetninger!$B$22:$C$27))","v":0},2055,"","",0,{"$f":"(Inntektsberegninger!T39*W38)/((1+Prisstigning))^(B38-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B40","v":2056},{"$f":"IF(B39<forste_ar_finan,0,HLOOKUP(Finansiering!$B39,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B39<forste_ar_finan,0,HLOOKUP(Finansiering!$B39,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B39<forste_ar_finan,0,HLOOKUP(Finansiering!$B39,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K40","v":0},{"$f":"Inntektsberegninger!T40","v":0},0,{"$f":"LOOKUP(B39,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N39+F39)*(LOOKUP(B39,Renteforutsetninger!$B$22:$C$27))/2)+((M39-N39)*(LOOKUP(B39,Renteforutsetninger!$B$22:$C$27)))-Z39","v":0},{"$f":"H39*I39/2","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(B39,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B39,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B39,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B39,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B39),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,{"$f":"IF(C39>0,B39,\"\")","v":""},{"$f":"IF(AND((B39-1)<MAX(R:R),(B39+1)>MIN(R:R))=TRUE,1,0)","v":0},{"$f":"_xlfn.IFS(S39>0,1,P39>0,1,P38>0,1,S39=0,0)","v":0},{"$f":"IF(F39>0,1,0)","v":0},0,{"$f":"_xlfn.IFS(V39=0,0,V39=førsteårsbomp,(13-Førstemnd_bomp)/12,V39=nedbetalingsår,(1-P39/Q39),V39>0,1)","v":0},{"$f":"_xlfn.IFS(W39=0,0,AND(W39>0,W38=0),1,AND(W39>0,W40=0),W39,W39=1,1)","v":0},{"$f":"IF(P39=$T$4,1,0)","v":1},{"$f":"IF(P38>0,0,P38*LOOKUP(B39,Renteforutsetninger!$B$22:$C$27))","v":0},{"$f":"B39","v":2056},"","",0,{"$f":"(Inntektsberegninger!T40*W39)/((1+Prisstigning))^(B39-C_Referanseår)","v":0},0,{"$f":"(K39+L39)/((1+Prisstigning))^(B39-C_Referanseår)","v":0},{"$f":"AF39/((1+Prisstigning))^(B39-C_Referanseår)","v":0}]
[null,{"$f":"Inntektsberegninger!B41","v":2057},{"$f":"IF(B40<forste_ar_finan,0,HLOOKUP(Finansiering!$B40,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B40<forste_ar_finan,0,HLOOKUP(Finansiering!$B40,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B40<forste_ar_finan,0,HLOOKUP(Finansiering!$B40,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K41","v":0},{"$f":"Inntektsberegninger!T41","v":0},0,{"$f":"LOOKUP(B40,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N40+F40)*(LOOKUP(B40,Renteforutsetninger!$B$22:$C$27))/2)+((M40-N40)*(LOOKUP(B40,Renteforutsetninger!$B$22:$C$27)))-Z40","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B40,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B40,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B40,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B40,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B40),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S40>0,1,P40>0,1,P39>0,1,S40=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V40=0,0,V40=førsteårsbomp,(13-Førstemnd_bomp)/12,V40=nedbetalingsår,(1-P40/Q40),V40>0,1)","v":0},{"$f":"_xlfn.IFS(W40=0,0,AND(W40>0,W39=0),1,AND(W40>0,W41=0),W40,W40=1,1)","v":0},1,{"$f":"IF(P39>0,0,P39*LOOKUP(B40,Renteforutsetninger!$B$22:$C$27))","v":0},2057,"","",0,{"$f":"(Inntektsberegninger!T41*W40)/((1+Prisstigning))^(B40-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B42","v":2058},{"$f":"IF(B41<forste_ar_finan,0,HLOOKUP(Finansiering!$B41,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B41<forste_ar_finan,0,HLOOKUP(Finansiering!$B41,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B41<forste_ar_finan,0,HLOOKUP(Finansiering!$B41,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K42","v":0},{"$f":"Inntektsberegninger!T42","v":0},0,{"$f":"LOOKUP(B41,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N41+F41)*(LOOKUP(B41,Renteforutsetninger!$B$22:$C$27))/2)+((M41-N41)*(LOOKUP(B41,Renteforutsetninger!$B$22:$C$27)))-Z41","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B41,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B41,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B41,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B41,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B41),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S41>0,1,P41>0,1,P40>0,1,S41=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V41=0,0,V41=førsteårsbomp,(13-Førstemnd_bomp)/12,V41=nedbetalingsår,(1-P41/Q41),V41>0,1)","v":0},{"$f":"_xlfn.IFS(W41=0,0,AND(W41>0,W40=0),1,AND(W41>0,W42=0),W41,W41=1,1)","v":0},1,{"$f":"IF(P40>0,0,P40*LOOKUP(B41,Renteforutsetninger!$B$22:$C$27))","v":0},2058,"","",0,{"$f":"(Inntektsberegninger!T42*W41)/((1+Prisstigning))^(B41-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B43","v":2059},{"$f":"IF(B42<forste_ar_finan,0,HLOOKUP(Finansiering!$B42,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B42<forste_ar_finan,0,HLOOKUP(Finansiering!$B42,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B42<forste_ar_finan,0,HLOOKUP(Finansiering!$B42,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K43","v":0},{"$f":"Inntektsberegninger!T43","v":0},0,{"$f":"LOOKUP(B42,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N42+F42)*(LOOKUP(B42,Renteforutsetninger!$B$22:$C$27))/2)+((M42-N42)*(LOOKUP(B42,Renteforutsetninger!$B$22:$C$27)))-Z42","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B42,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B42,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B42,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B42,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B42),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S42>0,1,P42>0,1,P41>0,1,S42=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V42=0,0,V42=førsteårsbomp,(13-Førstemnd_bomp)/12,V42=nedbetalingsår,(1-P42/Q42),V42>0,1)","v":0},{"$f":"_xlfn.IFS(W42=0,0,AND(W42>0,W41=0),1,AND(W42>0,W43=0),W42,W42=1,1)","v":0},1,{"$f":"IF(P41>0,0,P41*LOOKUP(B42,Renteforutsetninger!$B$22:$C$27))","v":0},2059,"","",0,{"$f":"(Inntektsberegninger!T43*W42)/((1+Prisstigning))^(B42-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B44","v":2060},{"$f":"IF(B43<forste_ar_finan,0,HLOOKUP(Finansiering!$B43,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B43<forste_ar_finan,0,HLOOKUP(Finansiering!$B43,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B43<forste_ar_finan,0,HLOOKUP(Finansiering!$B43,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K44","v":0},{"$f":"Inntektsberegninger!T44","v":0},0,{"$f":"LOOKUP(B43,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N43+F43)*(LOOKUP(B43,Renteforutsetninger!$B$22:$C$27))/2)+((M43-N43)*(LOOKUP(B43,Renteforutsetninger!$B$22:$C$27)))-Z43","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B43,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B43,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B43,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B43,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B43),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S43>0,1,P43>0,1,P42>0,1,S43=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V43=0,0,V43=førsteårsbomp,(13-Førstemnd_bomp)/12,V43=nedbetalingsår,(1-P43/Q43),V43>0,1)","v":0},{"$f":"_xlfn.IFS(W43=0,0,AND(W43>0,W42=0),1,AND(W43>0,W44=0),W43,W43=1,1)","v":0},1,{"$f":"IF(P42>0,0,P42*LOOKUP(B43,Renteforutsetninger!$B$22:$C$27))","v":0},2060,"","",0,{"$f":"(Inntektsberegninger!T44*W43)/((1+Prisstigning))^(B43-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B45","v":2061},{"$f":"IF(B44<forste_ar_finan,0,HLOOKUP(Finansiering!$B44,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B44<forste_ar_finan,0,HLOOKUP(Finansiering!$B44,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B44<forste_ar_finan,0,HLOOKUP(Finansiering!$B44,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K45","v":0},{"$f":"Inntektsberegninger!T45","v":0},0,{"$f":"LOOKUP(B44,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N44+F44)*(LOOKUP(B44,Renteforutsetninger!$B$22:$C$27))/2)+((M44-N44)*(LOOKUP(B44,Renteforutsetninger!$B$22:$C$27)))-Z44","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B44,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B44,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B44,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B44,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B44),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S44>0,1,P44>0,1,P43>0,1,S44=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V44=0,0,V44=førsteårsbomp,(13-Førstemnd_bomp)/12,V44=nedbetalingsår,(1-P44/Q44),V44>0,1)","v":0},{"$f":"_xlfn.IFS(W44=0,0,AND(W44>0,W43=0),1,AND(W44>0,W45=0),W44,W44=1,1)","v":0},1,{"$f":"IF(P43>0,0,P43*LOOKUP(B44,Renteforutsetninger!$B$22:$C$27))","v":0},2061,"","",{"$f":"K44+L44","v":0},{"$f":"(Inntektsberegninger!T45*W44)/((1+Prisstigning))^(B44-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B46","v":2062},{"$f":"IF(B45<forste_ar_finan,0,HLOOKUP(Finansiering!$B45,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B45<forste_ar_finan,0,HLOOKUP(Finansiering!$B45,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B45<forste_ar_finan,0,HLOOKUP(Finansiering!$B45,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K46","v":0},{"$f":"Inntektsberegninger!T46","v":0},0,{"$f":"LOOKUP(B45,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N45+F45)*(LOOKUP(B45,Renteforutsetninger!$B$22:$C$27))/2)+((M45-N45)*(LOOKUP(B45,Renteforutsetninger!$B$22:$C$27)))-Z45","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B45,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B45,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B45,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B45,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B45),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S45>0,1,P45>0,1,P44>0,1,S45=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V45=0,0,V45=førsteårsbomp,(13-Førstemnd_bomp)/12,V45=nedbetalingsår,(1-P45/Q45),V45>0,1)","v":0},{"$f":"_xlfn.IFS(W45=0,0,AND(W45>0,W44=0),1,AND(W45>0,W46=0),W45,W45=1,1)","v":0},1,{"$f":"IF(P44>0,0,P44*LOOKUP(B45,Renteforutsetninger!$B$22:$C$27))","v":0},2062,"","",0,{"$f":"(Inntektsberegninger!T46*W45)/((1+Prisstigning))^(B45-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B47","v":2063},{"$f":"IF(B46<forste_ar_finan,0,HLOOKUP(Finansiering!$B46,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B46<forste_ar_finan,0,HLOOKUP(Finansiering!$B46,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B46<forste_ar_finan,0,HLOOKUP(Finansiering!$B46,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K47","v":0},{"$f":"Inntektsberegninger!T47","v":0},0,{"$f":"LOOKUP(B46,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N46+F46)*(LOOKUP(B46,Renteforutsetninger!$B$22:$C$27))/2)+((M46-N46)*(LOOKUP(B46,Renteforutsetninger!$B$22:$C$27)))-Z46","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B46,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B46,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B46,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B46,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B46),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S46>0,1,P46>0,1,P45>0,1,S46=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V46=0,0,V46=førsteårsbomp,(13-Førstemnd_bomp)/12,V46=nedbetalingsår,(1-P46/Q46),V46>0,1)","v":0},{"$f":"_xlfn.IFS(W46=0,0,AND(W46>0,W45=0),1,AND(W46>0,W47=0),W46,W46=1,1)","v":0},1,{"$f":"IF(P45>0,0,P45*LOOKUP(B46,Renteforutsetninger!$B$22:$C$27))","v":0},2063,"","",0,{"$f":"(Inntektsberegninger!T47*W46)/((1+Prisstigning))^(B46-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B48","v":2064},{"$f":"IF(B47<forste_ar_finan,0,HLOOKUP(Finansiering!$B47,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B47<forste_ar_finan,0,HLOOKUP(Finansiering!$B47,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B47<forste_ar_finan,0,HLOOKUP(Finansiering!$B47,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K48","v":0},{"$f":"Inntektsberegninger!T48","v":0},0,{"$f":"LOOKUP(B47,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N47+F47)*(LOOKUP(B47,Renteforutsetninger!$B$22:$C$27))/2)+((M47-N47)*(LOOKUP(B47,Renteforutsetninger!$B$22:$C$27)))-Z47","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B47,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B47,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B47,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B47,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B47),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S47>0,1,P47>0,1,P46>0,1,S47=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V47=0,0,V47=førsteårsbomp,(13-Førstemnd_bomp)/12,V47=nedbetalingsår,(1-P47/Q47),V47>0,1)","v":0},{"$f":"_xlfn.IFS(W47=0,0,AND(W47>0,W46=0),1,AND(W47>0,W48=0),W47,W47=1,1)","v":0},1,{"$f":"IF(P46>0,0,P46*LOOKUP(B47,Renteforutsetninger!$B$22:$C$27))","v":0},2064,"","",0,{"$f":"(Inntektsberegninger!T48*W47)/((1+Prisstigning))^(B47-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B49","v":2065},{"$f":"IF(B48<forste_ar_finan,0,HLOOKUP(Finansiering!$B48,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B48<forste_ar_finan,0,HLOOKUP(Finansiering!$B48,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B48<forste_ar_finan,0,HLOOKUP(Finansiering!$B48,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K49","v":0},{"$f":"Inntektsberegninger!T49","v":0},0,{"$f":"LOOKUP(B48,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N48+F48)*(LOOKUP(B48,Renteforutsetninger!$B$22:$C$27))/2)+((M48-N48)*(LOOKUP(B48,Renteforutsetninger!$B$22:$C$27)))-Z48","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B48,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B48,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B48,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B48,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B48),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S48>0,1,P48>0,1,P47>0,1,S48=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V48=0,0,V48=førsteårsbomp,(13-Førstemnd_bomp)/12,V48=nedbetalingsår,(1-P48/Q48),V48>0,1)","v":0},{"$f":"_xlfn.IFS(W48=0,0,AND(W48>0,W47=0),1,AND(W48>0,W49=0),W48,W48=1,1)","v":0},1,{"$f":"IF(P47>0,0,P47*LOOKUP(B48,Renteforutsetninger!$B$22:$C$27))","v":0},2065,"","",0,{"$f":"(Inntektsberegninger!T49*W48)/((1+Prisstigning))^(B48-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B50","v":2066},{"$f":"IF(B49<forste_ar_finan,0,HLOOKUP(Finansiering!$B49,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B49<forste_ar_finan,0,HLOOKUP(Finansiering!$B49,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B49<forste_ar_finan,0,HLOOKUP(Finansiering!$B49,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K50","v":0},{"$f":"Inntektsberegninger!T50","v":0},0,{"$f":"LOOKUP(B49,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N49+F49)*(LOOKUP(B49,Renteforutsetninger!$B$22:$C$27))/2)+((M49-N49)*(LOOKUP(B49,Renteforutsetninger!$B$22:$C$27)))-Z49","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B49,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B49,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B49,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B49,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B49),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S49>0,1,P49>0,1,P48>0,1,S49=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V49=0,0,V49=førsteårsbomp,(13-Førstemnd_bomp)/12,V49=nedbetalingsår,(1-P49/Q49),V49>0,1)","v":0},{"$f":"_xlfn.IFS(W49=0,0,AND(W49>0,W48=0),1,AND(W49>0,W50=0),W49,W49=1,1)","v":0},1,{"$f":"IF(P48>0,0,P48*LOOKUP(B49,Renteforutsetninger!$B$22:$C$27))","v":0},2066,"","",0,{"$f":"(Inntektsberegninger!T50*W49)/((1+Prisstigning))^(B49-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B51","v":2067},{"$f":"IF(B50<forste_ar_finan,0,HLOOKUP(Finansiering!$B50,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B50<forste_ar_finan,0,HLOOKUP(Finansiering!$B50,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B50<forste_ar_finan,0,HLOOKUP(Finansiering!$B50,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K51","v":0},{"$f":"Inntektsberegninger!T51","v":0},0,{"$f":"LOOKUP(B50,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N50+F50)*(LOOKUP(B50,Renteforutsetninger!$B$22:$C$27))/2)+((M50-N50)*(LOOKUP(B50,Renteforutsetninger!$B$22:$C$27)))-Z50","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B50,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B50,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B50,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B50,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B50),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S50>0,1,P50>0,1,P49>0,1,S50=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V50=0,0,V50=førsteårsbomp,(13-Førstemnd_bomp)/12,V50=nedbetalingsår,(1-P50/Q50),V50>0,1)","v":0},{"$f":"_xlfn.IFS(W50=0,0,AND(W50>0,W49=0),1,AND(W50>0,W51=0),W50,W50=1,1)","v":0},1,{"$f":"IF(P49>0,0,P49*LOOKUP(B50,Renteforutsetninger!$B$22:$C$27))","v":0},2067,"","",0,{"$f":"(Inntektsberegninger!T51*W50)/((1+Prisstigning))^(B50-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B52","v":2068},{"$f":"IF(B51<forste_ar_finan,0,HLOOKUP(Finansiering!$B51,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B51<forste_ar_finan,0,HLOOKUP(Finansiering!$B51,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B51<forste_ar_finan,0,HLOOKUP(Finansiering!$B51,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K52","v":0},{"$f":"Inntektsberegninger!T52","v":0},0,{"$f":"LOOKUP(B51,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N51+F51)*(LOOKUP(B51,Renteforutsetninger!$B$22:$C$27))/2)+((M51-N51)*(LOOKUP(B51,Renteforutsetninger!$B$22:$C$27)))-Z51","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B51,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B51,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B51,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B51,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B51),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S51>0,1,P51>0,1,P50>0,1,S51=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V51=0,0,V51=førsteårsbomp,(13-Førstemnd_bomp)/12,V51=nedbetalingsår,(1-P51/Q51),V51>0,1)","v":0},{"$f":"_xlfn.IFS(W51=0,0,AND(W51>0,W50=0),1,AND(W51>0,W52=0),W51,W51=1,1)","v":0},1,{"$f":"IF(P50>0,0,P50*LOOKUP(B51,Renteforutsetninger!$B$22:$C$27))","v":0},2068,"","",0,{"$f":"(Inntektsberegninger!T52*W51)/((1+Prisstigning))^(B51-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B53","v":2069},{"$f":"IF(B52<forste_ar_finan,0,HLOOKUP(Finansiering!$B52,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B52<forste_ar_finan,0,HLOOKUP(Finansiering!$B52,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B52<forste_ar_finan,0,HLOOKUP(Finansiering!$B52,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K53","v":0},{"$f":"Inntektsberegninger!T53","v":0},0,{"$f":"LOOKUP(B52,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N52+F52)*(LOOKUP(B52,Renteforutsetninger!$B$22:$C$27))/2)+((M52-N52)*(LOOKUP(B52,Renteforutsetninger!$B$22:$C$27)))-Z52","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B52,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B52,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B52,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B52,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B52),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S52>0,1,P52>0,1,P51>0,1,S52=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V52=0,0,V52=førsteårsbomp,(13-Førstemnd_bomp)/12,V52=nedbetalingsår,(1-P52/Q52),V52>0,1)","v":0},{"$f":"_xlfn.IFS(W52=0,0,AND(W52>0,W51=0),1,AND(W52>0,W53=0),W52,W52=1,1)","v":0},1,{"$f":"IF(P51>0,0,P51*LOOKUP(B52,Renteforutsetninger!$B$22:$C$27))","v":0},2069,"","",0,{"$f":"(Inntektsberegninger!T53*W52)/((1+Prisstigning))^(B52-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B54","v":2070},{"$f":"IF(B53<forste_ar_finan,0,HLOOKUP(Finansiering!$B53,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B53<forste_ar_finan,0,HLOOKUP(Finansiering!$B53,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B53<forste_ar_finan,0,HLOOKUP(Finansiering!$B53,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K54","v":0},{"$f":"Inntektsberegninger!T54","v":0},0,{"$f":"LOOKUP(B53,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N53+F53)*(LOOKUP(B53,Renteforutsetninger!$B$22:$C$27))/2)+((M53-N53)*(LOOKUP(B53,Renteforutsetninger!$B$22:$C$27)))-Z53","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B53,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B53,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B53,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B53,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B53),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S53>0,1,P53>0,1,P52>0,1,S53=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V53=0,0,V53=førsteårsbomp,(13-Førstemnd_bomp)/12,V53=nedbetalingsår,(1-P53/Q53),V53>0,1)","v":0},{"$f":"_xlfn.IFS(W53=0,0,AND(W53>0,W52=0),1,AND(W53>0,W54=0),W53,W53=1,1)","v":0},1,{"$f":"IF(P52>0,0,P52*LOOKUP(B53,Renteforutsetninger!$B$22:$C$27))","v":0},2070,"","",0,{"$f":"(Inntektsberegninger!T54*W53)/((1+Prisstigning))^(B53-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B55","v":2071},{"$f":"IF(B54<forste_ar_finan,0,HLOOKUP(Finansiering!$B54,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B54<forste_ar_finan,0,HLOOKUP(Finansiering!$B54,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B54<forste_ar_finan,0,HLOOKUP(Finansiering!$B54,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K55","v":0},{"$f":"Inntektsberegninger!T55","v":0},0,{"$f":"LOOKUP(B54,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N54+F54)*(LOOKUP(B54,Renteforutsetninger!$B$22:$C$27))/2)+((M54-N54)*(LOOKUP(B54,Renteforutsetninger!$B$22:$C$27)))-Z54","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B54,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B54,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B54,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B54,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B54),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S54>0,1,P54>0,1,P53>0,1,S54=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V54=0,0,V54=førsteårsbomp,(13-Førstemnd_bomp)/12,V54=nedbetalingsår,(1-P54/Q54),V54>0,1)","v":0},{"$f":"_xlfn.IFS(W54=0,0,AND(W54>0,W53=0),1,AND(W54>0,W55=0),W54,W54=1,1)","v":0},1,{"$f":"IF(P53>0,0,P53*LOOKUP(B54,Renteforutsetninger!$B$22:$C$27))","v":0},2071,"","",0,{"$f":"(Inntektsberegninger!T55*W54)/((1+Prisstigning))^(B54-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B56","v":2072},{"$f":"IF(B55<forste_ar_finan,0,HLOOKUP(Finansiering!$B55,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B55<forste_ar_finan,0,HLOOKUP(Finansiering!$B55,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B55<forste_ar_finan,0,HLOOKUP(Finansiering!$B55,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K56","v":0},{"$f":"Inntektsberegninger!T56","v":0},0,{"$f":"LOOKUP(B55,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N55+F55)*(LOOKUP(B55,Renteforutsetninger!$B$22:$C$27))/2)+((M55-N55)*(LOOKUP(B55,Renteforutsetninger!$B$22:$C$27)))-Z55","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B55,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B55,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B55,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B55,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B55),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S55>0,1,P55>0,1,P54>0,1,S55=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V55=0,0,V55=førsteårsbomp,(13-Førstemnd_bomp)/12,V55=nedbetalingsår,(1-P55/Q55),V55>0,1)","v":0},{"$f":"_xlfn.IFS(W55=0,0,AND(W55>0,W54=0),1,AND(W55>0,W56=0),W55,W55=1,1)","v":0},1,{"$f":"IF(P54>0,0,P54*LOOKUP(B55,Renteforutsetninger!$B$22:$C$27))","v":0},2072,"","",0,{"$f":"(Inntektsberegninger!T56*W55)/((1+Prisstigning))^(B55-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B57","v":2073},{"$f":"IF(B56<forste_ar_finan,0,HLOOKUP(Finansiering!$B56,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B56<forste_ar_finan,0,HLOOKUP(Finansiering!$B56,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B56<forste_ar_finan,0,HLOOKUP(Finansiering!$B56,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K57","v":0},{"$f":"Inntektsberegninger!T57","v":0},0,{"$f":"LOOKUP(B56,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N56+F56)*(LOOKUP(B56,Renteforutsetninger!$B$22:$C$27))/2)+((M56-N56)*(LOOKUP(B56,Renteforutsetninger!$B$22:$C$27)))-Z56","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B56,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B56,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B56,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B56,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B56),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S56>0,1,P56>0,1,P55>0,1,S56=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V56=0,0,V56=førsteårsbomp,(13-Førstemnd_bomp)/12,V56=nedbetalingsår,(1-P56/Q56),V56>0,1)","v":0},{"$f":"_xlfn.IFS(W56=0,0,AND(W56>0,W55=0),1,AND(W56>0,W57=0),W56,W56=1,1)","v":0},1,{"$f":"IF(P55>0,0,P55*LOOKUP(B56,Renteforutsetninger!$B$22:$C$27))","v":0},2073,"","",0,{"$f":"(Inntektsberegninger!T57*W56)/((1+Prisstigning))^(B56-C_Referanseår)","v":0},0,0,0]
[null,{"$f":"Inntektsberegninger!B58","v":2074},{"$f":"IF(B57<forste_ar_finan,0,HLOOKUP(Finansiering!$B57,Prosjektdata!$G$26:$BF$44,7,0))","v":0},{"$f":"IF(B57<forste_ar_finan,0,HLOOKUP(Finansiering!$B57,Prosjektdata!$G$26:$BF$44,12,0)*Bevilgningsfaktor)","v":0},{"$f":"IF(B57<forste_ar_finan,0,HLOOKUP(Finansiering!$B57,Prosjektdata!$G$26:$BF$44,18,0))","v":0},{"$f":"Inntektsberegninger!K58","v":0},{"$f":"Inntektsberegninger!T58","v":0},0,{"$f":"LOOKUP(B57,Renteforutsetninger!$B$38:$B$49,Renteforutsetninger!$I$38:$I$49)","v":5.5E-2},{"$f":"((N57+F57)*(LOOKUP(B57,Renteforutsetninger!$B$22:$C$27))/2)+((M57-N57)*(LOOKUP(B57,Renteforutsetninger!$B$22:$C$27)))-Z57","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(B57,Renteforutsetninger!$U$38:$Y$73,4,0))=TRUE,0,VLOOKUP(B57,Renteforutsetninger!$U$38:$Y$73,4,0))","v":0},{"$f":"IF(ISERROR(LOOKUP(B57,Renteforutsetninger!$U$38:$Y$73)=TRUE),0,LOOKUP(B57,Renteforutsetninger!$U$38:$Y$73))","v":0},{"$f":"IF(ISERROR(VLOOKUP((B57),Renteforutsetninger!$F$21:$G$21,2,0)),0,Renteforutsetninger!$G$21)","v":0},0,0,"",0,{"$f":"_xlfn.IFS(S57>0,1,P57>0,1,P56>0,1,S57=0,0)","v":0},0,0,{"$f":"_xlfn.IFS(V57=0,0,V57=førsteårsbomp,(13-Førstemnd_bomp)/12,V57=nedbetalingsår,(1-P57/Q57),V57>0,1)","v":0},{"$f":"_xlfn.IFS(W57=0,0,AND(W57>0,W56=0),1,AND(W57>0,W58=0),W57,W57=1,1)","v":0},1,{"$f":"IF(P56>0,0,P56*LOOKUP(B57,Renteforutsetninger!$B$22:$C$27))","v":0},2074,"","",0,{"$f":"(Inntektsberegninger!T58*W57)/((1+Prisstigning))^(B57-C_Referanseår)","v":0},0,0,0]

{"sheet":"Inntektsberegninger","index":21,"n_rows":69,"n_cols":30,"rows_kept":69,"cut":false,"hidden":false,"merged":[[4,2,4,10],[4,11,4,19],[5,2,5,10],[5,11,5,19]]}
[]
[]
[]
[]
[null,null,"Brutto inntekt",null,null,null,null,null,null,null,null,"Innkrevingskostnader"]
[null,null,"Bomsnitt",null,null,null,null,null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikk","Bom","investering","Lån"]
[null,"År",{"$f":"Bommer!E6","v":1},{"$f":"Bommer!F6","v":2},{"$f":"Bommer!G6","v":3},{"$f":"Bommer!H6","v":4},{"$f":"Bommer!I6","v":5},{"$f":"Bommer!J6","v":6},7,8,"Sum",{"$f":"C7","v":1},{"$f":"D7","v":2},3,4,5,6,7,8,"Sum",null,null,null,null,null,null,{"$f":"SMALL(Bommer!$E$77:$J$77,1)","v":2024},{"$f":"SMALL(Bommer!$E$9:$J$9,1)","v":2024},{"$f":"forste_ar_finan","v":2024},{"$f":"IF(Renteforutsetninger!F21=0,\"\",Renteforutsetninger!F21)","v":""}]
[null,{"$f":"SMALL(AA7:AD7,1)","v":2024},{"$f":"VLOOKUP($B8,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},{"$f":"SUM(C8:J8)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B8,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},{"$f":"SUM(L8:S8)","v":0}]
[null,{"$f":"B8+1","v":2025},{"$f":"VLOOKUP($B9,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},{"$f":"SUM(C9:J9)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B9,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},{"$f":"SUM(L9:S9)","v":0}]
[null,{"$f":"B9+1","v":2026},{"$f":"VLOOKUP($B10,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B10,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B10,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2027,{"$f":"VLOOKUP($B11,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B11,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B11,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2028,{"$f":"VLOOKUP($B12,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B12,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B12,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2029,{"$f":"VLOOKUP($B13,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B13,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B13,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2030,{"$f":"VLOOKUP($B14,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B14,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B14,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2031,{"$f":"VLOOKUP($B15,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B15,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B15,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2032,{"$f":"VLOOKUP($B16,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B16,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B16,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2033,{"$f":"VLOOKUP($B17,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B17,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B17,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2034,{"$f":"VLOOKUP($B18,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B18,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B18,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2035,{"$f":"VLOOKUP($B19,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B19,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B19,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2036,{"$f":"VLOOKUP($B20,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B20,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B20,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2037,{"$f":"VLOOKUP($B21,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B21,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B21,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2038,{"$f":"VLOOKUP($B22,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B22,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B22,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2039,{"$f":"VLOOKUP($B23,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B23,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B23,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2040,{"$f":"VLOOKUP($B24,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B24,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B24,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2041,{"$f":"VLOOKUP($B25,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B25,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B25,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2042,{"$f":"VLOOKUP($B26,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B26,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B26,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2043,{"$f":"VLOOKUP($B27,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B27,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B27,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2044,{"$f":"VLOOKUP($B28,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B28,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B28,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2045,{"$f":"VLOOKUP($B29,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B29,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B29,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2046,{"$f":"VLOOKUP($B30,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B30,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B30,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2047,{"$f":"VLOOKUP($B31,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B31,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B31,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2048,{"$f":"VLOOKUP($B32,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B32,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B32,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2049,{"$f":"VLOOKUP($B33,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B33,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B33,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2050,{"$f":"VLOOKUP($B34,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B34,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B34,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2051,{"$f":"VLOOKUP($B35,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B35,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B35,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2052,{"$f":"VLOOKUP($B36,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B36,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B36,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2053,{"$f":"VLOOKUP($B37,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B37,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B37,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2054,{"$f":"VLOOKUP($B38,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B38,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B38,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2055,{"$f":"VLOOKUP($B39,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B39,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B39,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2056,{"$f":"VLOOKUP($B40,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B40,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B40,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2057,{"$f":"VLOOKUP($B41,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B41,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B41,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2058,{"$f":"VLOOKUP($B42,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B42,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B42,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2059,{"$f":"VLOOKUP($B43,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B43,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B43,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2060,{"$f":"VLOOKUP($B44,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B44,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B44,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2061,{"$f":"VLOOKUP($B45,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B45,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B45,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2062,{"$f":"VLOOKUP($B46,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B46,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B46,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2063,{"$f":"VLOOKUP($B47,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B47,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B47,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2064,{"$f":"VLOOKUP($B48,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B48,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B48,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2065,{"$f":"VLOOKUP($B49,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B49,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B49,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2066,{"$f":"VLOOKUP($B50,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B50,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B50,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2067,{"$f":"VLOOKUP($B51,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B51,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B51,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2068,{"$f":"VLOOKUP($B52,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B52,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B52,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2069,{"$f":"VLOOKUP($B53,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B53,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B53,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2070,{"$f":"VLOOKUP($B54,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B54,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B54,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2071,{"$f":"VLOOKUP($B55,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B55,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B55,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2072,{"$f":"VLOOKUP($B56,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B56,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B56,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2073,{"$f":"VLOOKUP($B57,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B57,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B57,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2074,{"$f":"VLOOKUP($B58,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B58,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B58,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2075,{"$f":"VLOOKUP($B59,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B59,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B59,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2076,{"$f":"VLOOKUP($B60,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B60,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B60,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2077,{"$f":"VLOOKUP($B61,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B61,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B61,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2078,{"$f":"VLOOKUP($B62,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B62,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B62,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2079,{"$f":"VLOOKUP($B63,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B63,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B63,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2080,{"$f":"VLOOKUP($B64,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B64,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B64,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2081,{"$f":"VLOOKUP($B65,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B65,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B65,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2082,{"$f":"VLOOKUP($B66,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B66,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B66,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2083,{"$f":"VLOOKUP($B67,Bomsnitt1!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt2!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt3!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt4!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt5!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt6!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt7!$Q$7:$AU$68,31,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt8!$Q$7:$AU$68,31,0)","v":0},0,{"$f":"VLOOKUP($B67,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B67,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2084,{"$f":"VLOOKUP($B68,Bomsnitt1!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B68,Bomsnitt2!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B68,Bomsnitt3!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B68,Bomsnitt4!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B68,Bomsnitt5!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B68,Bomsnitt6!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B68,Bomsnitt7!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B68,Bomsnitt8!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($B68,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B68,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B68,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B68,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B68,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B68,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B68,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B68,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]
[null,2085,{"$f":"VLOOKUP($B69,Bomsnitt1!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B69,Bomsnitt2!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B69,Bomsnitt3!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B69,Bomsnitt4!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B69,Bomsnitt5!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B69,Bomsnitt6!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B69,Bomsnitt7!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B69,Bomsnitt8!$Q$7:$AU$68,31,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($B69,Bomsnitt1!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B69,Bomsnitt2!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B69,Bomsnitt3!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B69,Bomsnitt4!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B69,Bomsnitt5!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B69,Bomsnitt6!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B69,Bomsnitt7!$Q$7:$AV$68,32,0)","v":0},{"$f":"VLOOKUP($B69,Bomsnitt8!$Q$7:$AV$68,32,0)","v":0},0]

{"sheet":"Portefølje","index":22,"n_rows":211,"n_cols":71,"rows_kept":211,"cut":false,"hidden":false,"merged":[[50,0,50,1],[51,18,51,23],[51,24,51,28],[51,29,51,32],[12,12,12,14],[12,8,12,11]]}
[]
[]
[]
[]
[]
["Kroneverdi",{"$f":"C_Referanseår","v":2024}]
[]
["Vegeiere","Sum","MVA","Egenandel"]
["Stat",{"$f":"BR55","v":0},0,0]
["Fylke",{"$f":"BR56","v":0},{"$f":"K51","v":0},{"$f":"N51","v":0}]
["Kommune",{"$f":"BR57","v":0},{"$f":"L51","v":0},{"$f":"O51","v":0}]
["Øvrig",{"$f":"BR58","v":0},{"$f":"J51","v":0},{"$f":"M51","v":0}]
["Sum",{"$f":"SUBTOTAL(9,B9:B12)","v":0},{"$f":"SUBTOTAL(9,C9:C12)","v":0},{"$f":"SUBTOTAL(9,D9:D12)","v":0},null,null,null,null,"MVA",null,null,null,"Egenandel 20 %"]
[]
["Prosjektnummer","Prosjektnavn","Vegeier","MVA %","Prisindeks","Kroneverdi","Investerings-beløp",{"$f":"B6&\"-kr\"","v":"2024-kr"},"MVA-mill",{"$f":"A12","v":"Øvrig"},{"$f":"A10","v":"Fylke"},{"$f":"A11","v":"Kommune"},{"$f":"J15","v":"Øvrig"},{"$f":"K15","v":"Fylke"},{"$f":"L15","v":"Kommune"},"Byggetid","Første år","Siste år",{"$f":"Prosjektdata!H5","v":2024},{"$f":"S15+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,"Sum","Akkumulert"]
[1,null,null,null,null,null,null,{"$f":"G16*(1+E16)^($B$6-F16)","v":0},{"$f":"H16*D16","v":0},{"$f":"_xlfn.IFS($C16=J$15,$I16,J$15<>$C16,0)","v":0},{"$f":"_xlfn.IFS($C16=K$15,$I16,K$15<>$C16,0)","v":0},{"$f":"_xlfn.IFS($C16=L$15,$I16,L$15<>$C16,0)","v":0},{"$f":"_xlfn.IFS($C16=M$15,$H16*0.2,M$15<>$C16,0)","v":0},{"$f":"_xlfn.IFS($C16=N$15,$H16*0.2,N$15<>$C16,0)","v":0},{"$f":"_xlfn.IFS($C16=O$15,$H16*0.2,O$15<>$C16,0)","v":0},null,null,{"$f":"Q16+P16","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q16,0,S$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(S$15<$Q16,0,S$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q16,0,T$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(T$15<$Q16,0,T$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q16,0,U$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(U$15<$Q16,0,U$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q16,0,V$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(V$15<$Q16,0,V$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q16,0,W$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(W$15<$Q16,0,W$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q16,0,X$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(X$15<$Q16,0,X$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q16,0,Y$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(Y$15<$Q16,0,Y$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q16,0,Z$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(Z$15<$Q16,0,Z$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q16,0,AA$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AA$15<$Q16,0,AA$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q16,0,AB$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AB$15<$Q16,0,AB$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q16,0,AC$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AC$15<$Q16,0,AC$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q16,0,AD$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AD$15<$Q16,0,AD$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q16,0,AE$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AE$15<$Q16,0,AE$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q16,0,AF$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AF$15<$Q16,0,AF$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q16,0,AG$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AG$15<$Q16,0,AG$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q16,0,AH$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AH$15<$Q16,0,AH$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q16,0,AI$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AI$15<$Q16,0,AI$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q16,0,AJ$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AJ$15<$Q16,0,AJ$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q16,0,AK$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AK$15<$Q16,0,AK$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q16,0,AL$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AL$15<$Q16,0,AL$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q16,0,AM$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AM$15<$Q16,0,AM$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q16,0,AN$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AN$15<$Q16,0,AN$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q16,0,AO$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AO$15<$Q16,0,AO$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q16,0,AP$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AP$15<$Q16,0,AP$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q16,0,AQ$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AQ$15<$Q16,0,AQ$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q16,0,AR$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AR$15<$Q16,0,AR$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q16,0,AS$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AS$15<$Q16,0,AS$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q16,0,AT$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AT$15<$Q16,0,AT$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q16,0,AU$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AU$15<$Q16,0,AU$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q16,0,AV$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AV$15<$Q16,0,AV$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q16,0,AW$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AW$15<$Q16,0,AW$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q16,0,AX$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AX$15<$Q16,0,AX$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q16,0,AY$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AY$15<$Q16,0,AY$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q16,0,AZ$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(AZ$15<$Q16,0,AZ$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q16,0,BA$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BA$15<$Q16,0,BA$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q16,0,BB$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BB$15<$Q16,0,BB$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q16,0,BC$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BC$15<$Q16,0,BC$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q16,0,BD$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BD$15<$Q16,0,BD$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q16,0,BE$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BE$15<$Q16,0,BE$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q16,0,BF$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BF$15<$Q16,0,BF$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q16,0,BG$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BG$15<$Q16,0,BG$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q16,0,BH$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BH$15<$Q16,0,BH$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q16,0,BI$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BI$15<$Q16,0,BI$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q16,0,BJ$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BJ$15<$Q16,0,BJ$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q16,0,BK$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BK$15<$Q16,0,BK$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q16,0,BL$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BL$15<$Q16,0,BL$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q16,0,BM$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BM$15<$Q16,0,BM$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q16,0,BN$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BN$15<$Q16,0,BN$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q16,0,BO$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BO$15<$Q16,0,BO$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q16,0,BP$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BP$15<$Q16,0,BP$15<$R16,$H16/$P16))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q16,0,BQ$15<$R16,$H16/$P16)=TRUE),0,_xlfn.IFS(BQ$15<$Q16,0,BQ$15<$R16,$H16/$P16))","v":0},{"$f":"SUM(S16:BO16)","v":0},{"$f":"BR16","v":0}]
[2,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C17=J$15,$I17,J$15<>$C17,0)","v":0},{"$f":"_xlfn.IFS($C17=K$15,$I17,K$15<>$C17,0)","v":0},{"$f":"_xlfn.IFS($C17=L$15,$I17,L$15<>$C17,0)","v":0},{"$f":"_xlfn.IFS($C17=M$15,$H17*0.2,M$15<>$C17,0)","v":0},{"$f":"_xlfn.IFS($C17=N$15,$H17*0.2,N$15<>$C17,0)","v":0},{"$f":"_xlfn.IFS($C17=O$15,$H17*0.2,O$15<>$C17,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q17,0,S$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(S$15<$Q17,0,S$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q17,0,T$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(T$15<$Q17,0,T$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q17,0,U$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(U$15<$Q17,0,U$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q17,0,V$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(V$15<$Q17,0,V$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q17,0,W$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(W$15<$Q17,0,W$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q17,0,X$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(X$15<$Q17,0,X$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q17,0,Y$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(Y$15<$Q17,0,Y$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q17,0,Z$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(Z$15<$Q17,0,Z$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q17,0,AA$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AA$15<$Q17,0,AA$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q17,0,AB$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AB$15<$Q17,0,AB$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q17,0,AC$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AC$15<$Q17,0,AC$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q17,0,AD$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AD$15<$Q17,0,AD$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q17,0,AE$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AE$15<$Q17,0,AE$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q17,0,AF$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AF$15<$Q17,0,AF$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q17,0,AG$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AG$15<$Q17,0,AG$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q17,0,AH$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AH$15<$Q17,0,AH$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q17,0,AI$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AI$15<$Q17,0,AI$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q17,0,AJ$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AJ$15<$Q17,0,AJ$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q17,0,AK$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AK$15<$Q17,0,AK$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q17,0,AL$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AL$15<$Q17,0,AL$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q17,0,AM$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AM$15<$Q17,0,AM$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q17,0,AN$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AN$15<$Q17,0,AN$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q17,0,AO$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AO$15<$Q17,0,AO$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q17,0,AP$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AP$15<$Q17,0,AP$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q17,0,AQ$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AQ$15<$Q17,0,AQ$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q17,0,AR$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AR$15<$Q17,0,AR$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q17,0,AS$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AS$15<$Q17,0,AS$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q17,0,AT$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AT$15<$Q17,0,AT$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q17,0,AU$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AU$15<$Q17,0,AU$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q17,0,AV$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AV$15<$Q17,0,AV$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q17,0,AW$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AW$15<$Q17,0,AW$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q17,0,AX$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AX$15<$Q17,0,AX$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q17,0,AY$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AY$15<$Q17,0,AY$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q17,0,AZ$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(AZ$15<$Q17,0,AZ$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q17,0,BA$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BA$15<$Q17,0,BA$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q17,0,BB$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BB$15<$Q17,0,BB$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q17,0,BC$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BC$15<$Q17,0,BC$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q17,0,BD$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BD$15<$Q17,0,BD$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q17,0,BE$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BE$15<$Q17,0,BE$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q17,0,BF$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BF$15<$Q17,0,BF$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q17,0,BG$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BG$15<$Q17,0,BG$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q17,0,BH$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BH$15<$Q17,0,BH$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q17,0,BI$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BI$15<$Q17,0,BI$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q17,0,BJ$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BJ$15<$Q17,0,BJ$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q17,0,BK$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BK$15<$Q17,0,BK$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q17,0,BL$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BL$15<$Q17,0,BL$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q17,0,BM$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BM$15<$Q17,0,BM$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q17,0,BN$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BN$15<$Q17,0,BN$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q17,0,BO$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BO$15<$Q17,0,BO$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q17,0,BP$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BP$15<$Q17,0,BP$15<$R17,$H17/$P17))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q17,0,BQ$15<$R17,$H17/$P17)=TRUE),0,_xlfn.IFS(BQ$15<$Q17,0,BQ$15<$R17,$H17/$P17))","v":0},{"$f":"SUM(S17:BO17)","v":0},{"$f":"+G17+BS16","v":0}]
[3,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C18=J$15,$I18,J$15<>$C18,0)","v":0},{"$f":"_xlfn.IFS($C18=K$15,$I18,K$15<>$C18,0)","v":0},{"$f":"_xlfn.IFS($C18=L$15,$I18,L$15<>$C18,0)","v":0},{"$f":"_xlfn.IFS($C18=M$15,$H18*0.2,M$15<>$C18,0)","v":0},{"$f":"_xlfn.IFS($C18=N$15,$H18*0.2,N$15<>$C18,0)","v":0},{"$f":"_xlfn.IFS($C18=O$15,$H18*0.2,O$15<>$C18,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q18,0,S$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(S$15<$Q18,0,S$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q18,0,T$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(T$15<$Q18,0,T$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q18,0,U$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(U$15<$Q18,0,U$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q18,0,V$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(V$15<$Q18,0,V$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q18,0,W$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(W$15<$Q18,0,W$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q18,0,X$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(X$15<$Q18,0,X$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q18,0,Y$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(Y$15<$Q18,0,Y$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q18,0,Z$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(Z$15<$Q18,0,Z$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q18,0,AA$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AA$15<$Q18,0,AA$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q18,0,AB$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AB$15<$Q18,0,AB$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q18,0,AC$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AC$15<$Q18,0,AC$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q18,0,AD$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AD$15<$Q18,0,AD$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q18,0,AE$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AE$15<$Q18,0,AE$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q18,0,AF$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AF$15<$Q18,0,AF$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q18,0,AG$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AG$15<$Q18,0,AG$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q18,0,AH$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AH$15<$Q18,0,AH$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q18,0,AI$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AI$15<$Q18,0,AI$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q18,0,AJ$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AJ$15<$Q18,0,AJ$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q18,0,AK$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AK$15<$Q18,0,AK$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q18,0,AL$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AL$15<$Q18,0,AL$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q18,0,AM$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AM$15<$Q18,0,AM$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q18,0,AN$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AN$15<$Q18,0,AN$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q18,0,AO$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AO$15<$Q18,0,AO$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q18,0,AP$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AP$15<$Q18,0,AP$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q18,0,AQ$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AQ$15<$Q18,0,AQ$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q18,0,AR$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AR$15<$Q18,0,AR$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q18,0,AS$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AS$15<$Q18,0,AS$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q18,0,AT$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AT$15<$Q18,0,AT$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q18,0,AU$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AU$15<$Q18,0,AU$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q18,0,AV$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AV$15<$Q18,0,AV$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q18,0,AW$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AW$15<$Q18,0,AW$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q18,0,AX$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AX$15<$Q18,0,AX$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q18,0,AY$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AY$15<$Q18,0,AY$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q18,0,AZ$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(AZ$15<$Q18,0,AZ$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q18,0,BA$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BA$15<$Q18,0,BA$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q18,0,BB$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BB$15<$Q18,0,BB$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q18,0,BC$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BC$15<$Q18,0,BC$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q18,0,BD$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BD$15<$Q18,0,BD$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q18,0,BE$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BE$15<$Q18,0,BE$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q18,0,BF$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BF$15<$Q18,0,BF$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q18,0,BG$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BG$15<$Q18,0,BG$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q18,0,BH$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BH$15<$Q18,0,BH$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q18,0,BI$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BI$15<$Q18,0,BI$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q18,0,BJ$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BJ$15<$Q18,0,BJ$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q18,0,BK$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BK$15<$Q18,0,BK$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q18,0,BL$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BL$15<$Q18,0,BL$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q18,0,BM$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BM$15<$Q18,0,BM$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q18,0,BN$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BN$15<$Q18,0,BN$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q18,0,BO$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BO$15<$Q18,0,BO$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q18,0,BP$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BP$15<$Q18,0,BP$15<$R18,$H18/$P18))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q18,0,BQ$15<$R18,$H18/$P18)=TRUE),0,_xlfn.IFS(BQ$15<$Q18,0,BQ$15<$R18,$H18/$P18))","v":0},0,{"$f":"+G18+BS17","v":0}]
[4,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C19=J$15,$I19,J$15<>$C19,0)","v":0},{"$f":"_xlfn.IFS($C19=K$15,$I19,K$15<>$C19,0)","v":0},{"$f":"_xlfn.IFS($C19=L$15,$I19,L$15<>$C19,0)","v":0},{"$f":"_xlfn.IFS($C19=M$15,$H19*0.2,M$15<>$C19,0)","v":0},{"$f":"_xlfn.IFS($C19=N$15,$H19*0.2,N$15<>$C19,0)","v":0},{"$f":"_xlfn.IFS($C19=O$15,$H19*0.2,O$15<>$C19,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q19,0,S$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(S$15<$Q19,0,S$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q19,0,T$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(T$15<$Q19,0,T$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q19,0,U$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(U$15<$Q19,0,U$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q19,0,V$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(V$15<$Q19,0,V$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q19,0,W$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(W$15<$Q19,0,W$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q19,0,X$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(X$15<$Q19,0,X$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q19,0,Y$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(Y$15<$Q19,0,Y$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q19,0,Z$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(Z$15<$Q19,0,Z$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q19,0,AA$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AA$15<$Q19,0,AA$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q19,0,AB$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AB$15<$Q19,0,AB$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q19,0,AC$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AC$15<$Q19,0,AC$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q19,0,AD$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AD$15<$Q19,0,AD$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q19,0,AE$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AE$15<$Q19,0,AE$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q19,0,AF$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AF$15<$Q19,0,AF$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q19,0,AG$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AG$15<$Q19,0,AG$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q19,0,AH$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AH$15<$Q19,0,AH$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q19,0,AI$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AI$15<$Q19,0,AI$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q19,0,AJ$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AJ$15<$Q19,0,AJ$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q19,0,AK$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AK$15<$Q19,0,AK$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q19,0,AL$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AL$15<$Q19,0,AL$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q19,0,AM$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AM$15<$Q19,0,AM$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q19,0,AN$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AN$15<$Q19,0,AN$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q19,0,AO$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AO$15<$Q19,0,AO$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q19,0,AP$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AP$15<$Q19,0,AP$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q19,0,AQ$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AQ$15<$Q19,0,AQ$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q19,0,AR$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AR$15<$Q19,0,AR$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q19,0,AS$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AS$15<$Q19,0,AS$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q19,0,AT$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AT$15<$Q19,0,AT$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q19,0,AU$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AU$15<$Q19,0,AU$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q19,0,AV$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AV$15<$Q19,0,AV$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q19,0,AW$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AW$15<$Q19,0,AW$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q19,0,AX$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AX$15<$Q19,0,AX$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q19,0,AY$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AY$15<$Q19,0,AY$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q19,0,AZ$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(AZ$15<$Q19,0,AZ$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q19,0,BA$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BA$15<$Q19,0,BA$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q19,0,BB$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BB$15<$Q19,0,BB$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q19,0,BC$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BC$15<$Q19,0,BC$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q19,0,BD$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BD$15<$Q19,0,BD$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q19,0,BE$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BE$15<$Q19,0,BE$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q19,0,BF$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BF$15<$Q19,0,BF$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q19,0,BG$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BG$15<$Q19,0,BG$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q19,0,BH$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BH$15<$Q19,0,BH$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q19,0,BI$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BI$15<$Q19,0,BI$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q19,0,BJ$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BJ$15<$Q19,0,BJ$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q19,0,BK$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BK$15<$Q19,0,BK$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q19,0,BL$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BL$15<$Q19,0,BL$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q19,0,BM$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BM$15<$Q19,0,BM$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q19,0,BN$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BN$15<$Q19,0,BN$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q19,0,BO$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BO$15<$Q19,0,BO$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q19,0,BP$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BP$15<$Q19,0,BP$15<$R19,$H19/$P19))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q19,0,BQ$15<$R19,$H19/$P19)=TRUE),0,_xlfn.IFS(BQ$15<$Q19,0,BQ$15<$R19,$H19/$P19))","v":0},0,0]
[5,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C20=J$15,$I20,J$15<>$C20,0)","v":0},{"$f":"_xlfn.IFS($C20=K$15,$I20,K$15<>$C20,0)","v":0},{"$f":"_xlfn.IFS($C20=L$15,$I20,L$15<>$C20,0)","v":0},{"$f":"_xlfn.IFS($C20=M$15,$H20*0.2,M$15<>$C20,0)","v":0},{"$f":"_xlfn.IFS($C20=N$15,$H20*0.2,N$15<>$C20,0)","v":0},{"$f":"_xlfn.IFS($C20=O$15,$H20*0.2,O$15<>$C20,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q20,0,S$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(S$15<$Q20,0,S$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q20,0,T$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(T$15<$Q20,0,T$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q20,0,U$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(U$15<$Q20,0,U$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q20,0,V$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(V$15<$Q20,0,V$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q20,0,W$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(W$15<$Q20,0,W$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q20,0,X$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(X$15<$Q20,0,X$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q20,0,Y$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(Y$15<$Q20,0,Y$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q20,0,Z$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(Z$15<$Q20,0,Z$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q20,0,AA$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AA$15<$Q20,0,AA$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q20,0,AB$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AB$15<$Q20,0,AB$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q20,0,AC$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AC$15<$Q20,0,AC$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q20,0,AD$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AD$15<$Q20,0,AD$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q20,0,AE$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AE$15<$Q20,0,AE$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q20,0,AF$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AF$15<$Q20,0,AF$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q20,0,AG$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AG$15<$Q20,0,AG$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q20,0,AH$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AH$15<$Q20,0,AH$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q20,0,AI$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AI$15<$Q20,0,AI$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q20,0,AJ$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AJ$15<$Q20,0,AJ$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q20,0,AK$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AK$15<$Q20,0,AK$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q20,0,AL$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AL$15<$Q20,0,AL$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q20,0,AM$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AM$15<$Q20,0,AM$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q20,0,AN$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AN$15<$Q20,0,AN$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q20,0,AO$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AO$15<$Q20,0,AO$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q20,0,AP$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AP$15<$Q20,0,AP$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q20,0,AQ$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AQ$15<$Q20,0,AQ$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q20,0,AR$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AR$15<$Q20,0,AR$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q20,0,AS$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AS$15<$Q20,0,AS$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q20,0,AT$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AT$15<$Q20,0,AT$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q20,0,AU$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AU$15<$Q20,0,AU$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q20,0,AV$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AV$15<$Q20,0,AV$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q20,0,AW$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AW$15<$Q20,0,AW$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q20,0,AX$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AX$15<$Q20,0,AX$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q20,0,AY$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AY$15<$Q20,0,AY$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q20,0,AZ$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(AZ$15<$Q20,0,AZ$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q20,0,BA$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BA$15<$Q20,0,BA$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q20,0,BB$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BB$15<$Q20,0,BB$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q20,0,BC$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BC$15<$Q20,0,BC$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q20,0,BD$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BD$15<$Q20,0,BD$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q20,0,BE$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BE$15<$Q20,0,BE$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q20,0,BF$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BF$15<$Q20,0,BF$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q20,0,BG$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BG$15<$Q20,0,BG$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q20,0,BH$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BH$15<$Q20,0,BH$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q20,0,BI$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BI$15<$Q20,0,BI$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q20,0,BJ$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BJ$15<$Q20,0,BJ$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q20,0,BK$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BK$15<$Q20,0,BK$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q20,0,BL$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BL$15<$Q20,0,BL$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q20,0,BM$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BM$15<$Q20,0,BM$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q20,0,BN$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BN$15<$Q20,0,BN$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q20,0,BO$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BO$15<$Q20,0,BO$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q20,0,BP$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BP$15<$Q20,0,BP$15<$R20,$H20/$P20))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q20,0,BQ$15<$R20,$H20/$P20)=TRUE),0,_xlfn.IFS(BQ$15<$Q20,0,BQ$15<$R20,$H20/$P20))","v":0},0,0]
[6,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C21=J$15,$I21,J$15<>$C21,0)","v":0},{"$f":"_xlfn.IFS($C21=K$15,$I21,K$15<>$C21,0)","v":0},{"$f":"_xlfn.IFS($C21=L$15,$I21,L$15<>$C21,0)","v":0},{"$f":"_xlfn.IFS($C21=M$15,$H21*0.2,M$15<>$C21,0)","v":0},{"$f":"_xlfn.IFS($C21=N$15,$H21*0.2,N$15<>$C21,0)","v":0},{"$f":"_xlfn.IFS($C21=O$15,$H21*0.2,O$15<>$C21,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q21,0,S$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(S$15<$Q21,0,S$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q21,0,T$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(T$15<$Q21,0,T$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q21,0,U$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(U$15<$Q21,0,U$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q21,0,V$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(V$15<$Q21,0,V$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q21,0,W$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(W$15<$Q21,0,W$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q21,0,X$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(X$15<$Q21,0,X$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q21,0,Y$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(Y$15<$Q21,0,Y$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q21,0,Z$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(Z$15<$Q21,0,Z$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q21,0,AA$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AA$15<$Q21,0,AA$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q21,0,AB$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AB$15<$Q21,0,AB$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q21,0,AC$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AC$15<$Q21,0,AC$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q21,0,AD$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AD$15<$Q21,0,AD$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q21,0,AE$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AE$15<$Q21,0,AE$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q21,0,AF$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AF$15<$Q21,0,AF$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q21,0,AG$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AG$15<$Q21,0,AG$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q21,0,AH$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AH$15<$Q21,0,AH$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q21,0,AI$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AI$15<$Q21,0,AI$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q21,0,AJ$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AJ$15<$Q21,0,AJ$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q21,0,AK$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AK$15<$Q21,0,AK$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q21,0,AL$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AL$15<$Q21,0,AL$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q21,0,AM$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AM$15<$Q21,0,AM$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q21,0,AN$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AN$15<$Q21,0,AN$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q21,0,AO$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AO$15<$Q21,0,AO$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q21,0,AP$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AP$15<$Q21,0,AP$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q21,0,AQ$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AQ$15<$Q21,0,AQ$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q21,0,AR$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AR$15<$Q21,0,AR$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q21,0,AS$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AS$15<$Q21,0,AS$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q21,0,AT$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AT$15<$Q21,0,AT$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q21,0,AU$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AU$15<$Q21,0,AU$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q21,0,AV$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AV$15<$Q21,0,AV$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q21,0,AW$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AW$15<$Q21,0,AW$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q21,0,AX$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AX$15<$Q21,0,AX$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q21,0,AY$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AY$15<$Q21,0,AY$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q21,0,AZ$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(AZ$15<$Q21,0,AZ$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q21,0,BA$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BA$15<$Q21,0,BA$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q21,0,BB$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BB$15<$Q21,0,BB$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q21,0,BC$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BC$15<$Q21,0,BC$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q21,0,BD$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BD$15<$Q21,0,BD$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q21,0,BE$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BE$15<$Q21,0,BE$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q21,0,BF$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BF$15<$Q21,0,BF$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q21,0,BG$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BG$15<$Q21,0,BG$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q21,0,BH$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BH$15<$Q21,0,BH$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q21,0,BI$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BI$15<$Q21,0,BI$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q21,0,BJ$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BJ$15<$Q21,0,BJ$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q21,0,BK$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BK$15<$Q21,0,BK$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q21,0,BL$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BL$15<$Q21,0,BL$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q21,0,BM$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BM$15<$Q21,0,BM$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q21,0,BN$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BN$15<$Q21,0,BN$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q21,0,BO$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BO$15<$Q21,0,BO$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q21,0,BP$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BP$15<$Q21,0,BP$15<$R21,$H21/$P21))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q21,0,BQ$15<$R21,$H21/$P21)=TRUE),0,_xlfn.IFS(BQ$15<$Q21,0,BQ$15<$R21,$H21/$P21))","v":0},0,0]
[7,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C22=J$15,$I22,J$15<>$C22,0)","v":0},{"$f":"_xlfn.IFS($C22=K$15,$I22,K$15<>$C22,0)","v":0},{"$f":"_xlfn.IFS($C22=L$15,$I22,L$15<>$C22,0)","v":0},{"$f":"_xlfn.IFS($C22=M$15,$H22*0.2,M$15<>$C22,0)","v":0},{"$f":"_xlfn.IFS($C22=N$15,$H22*0.2,N$15<>$C22,0)","v":0},{"$f":"_xlfn.IFS($C22=O$15,$H22*0.2,O$15<>$C22,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q22,0,S$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(S$15<$Q22,0,S$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q22,0,T$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(T$15<$Q22,0,T$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q22,0,U$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(U$15<$Q22,0,U$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q22,0,V$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(V$15<$Q22,0,V$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q22,0,W$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(W$15<$Q22,0,W$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q22,0,X$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(X$15<$Q22,0,X$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q22,0,Y$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(Y$15<$Q22,0,Y$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q22,0,Z$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(Z$15<$Q22,0,Z$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q22,0,AA$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AA$15<$Q22,0,AA$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q22,0,AB$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AB$15<$Q22,0,AB$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q22,0,AC$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AC$15<$Q22,0,AC$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q22,0,AD$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AD$15<$Q22,0,AD$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q22,0,AE$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AE$15<$Q22,0,AE$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q22,0,AF$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AF$15<$Q22,0,AF$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q22,0,AG$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AG$15<$Q22,0,AG$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q22,0,AH$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AH$15<$Q22,0,AH$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q22,0,AI$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AI$15<$Q22,0,AI$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q22,0,AJ$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AJ$15<$Q22,0,AJ$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q22,0,AK$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AK$15<$Q22,0,AK$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q22,0,AL$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AL$15<$Q22,0,AL$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q22,0,AM$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AM$15<$Q22,0,AM$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q22,0,AN$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AN$15<$Q22,0,AN$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q22,0,AO$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AO$15<$Q22,0,AO$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q22,0,AP$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AP$15<$Q22,0,AP$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q22,0,AQ$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AQ$15<$Q22,0,AQ$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q22,0,AR$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AR$15<$Q22,0,AR$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q22,0,AS$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AS$15<$Q22,0,AS$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q22,0,AT$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AT$15<$Q22,0,AT$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q22,0,AU$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AU$15<$Q22,0,AU$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q22,0,AV$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AV$15<$Q22,0,AV$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q22,0,AW$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AW$15<$Q22,0,AW$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q22,0,AX$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AX$15<$Q22,0,AX$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q22,0,AY$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AY$15<$Q22,0,AY$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q22,0,AZ$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(AZ$15<$Q22,0,AZ$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q22,0,BA$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BA$15<$Q22,0,BA$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q22,0,BB$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BB$15<$Q22,0,BB$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q22,0,BC$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BC$15<$Q22,0,BC$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q22,0,BD$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BD$15<$Q22,0,BD$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q22,0,BE$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BE$15<$Q22,0,BE$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q22,0,BF$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BF$15<$Q22,0,BF$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q22,0,BG$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BG$15<$Q22,0,BG$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q22,0,BH$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BH$15<$Q22,0,BH$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q22,0,BI$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BI$15<$Q22,0,BI$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q22,0,BJ$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BJ$15<$Q22,0,BJ$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q22,0,BK$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BK$15<$Q22,0,BK$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q22,0,BL$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BL$15<$Q22,0,BL$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q22,0,BM$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BM$15<$Q22,0,BM$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q22,0,BN$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BN$15<$Q22,0,BN$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q22,0,BO$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BO$15<$Q22,0,BO$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q22,0,BP$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BP$15<$Q22,0,BP$15<$R22,$H22/$P22))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q22,0,BQ$15<$R22,$H22/$P22)=TRUE),0,_xlfn.IFS(BQ$15<$Q22,0,BQ$15<$R22,$H22/$P22))","v":0},0,0]
[8,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C23=J$15,$I23,J$15<>$C23,0)","v":0},{"$f":"_xlfn.IFS($C23=K$15,$I23,K$15<>$C23,0)","v":0},{"$f":"_xlfn.IFS($C23=L$15,$I23,L$15<>$C23,0)","v":0},{"$f":"_xlfn.IFS($C23=M$15,$H23*0.2,M$15<>$C23,0)","v":0},{"$f":"_xlfn.IFS($C23=N$15,$H23*0.2,N$15<>$C23,0)","v":0},{"$f":"_xlfn.IFS($C23=O$15,$H23*0.2,O$15<>$C23,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q23,0,S$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(S$15<$Q23,0,S$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q23,0,T$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(T$15<$Q23,0,T$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q23,0,U$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(U$15<$Q23,0,U$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q23,0,V$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(V$15<$Q23,0,V$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q23,0,W$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(W$15<$Q23,0,W$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q23,0,X$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(X$15<$Q23,0,X$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q23,0,Y$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(Y$15<$Q23,0,Y$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q23,0,Z$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(Z$15<$Q23,0,Z$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q23,0,AA$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AA$15<$Q23,0,AA$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q23,0,AB$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AB$15<$Q23,0,AB$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q23,0,AC$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AC$15<$Q23,0,AC$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q23,0,AD$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AD$15<$Q23,0,AD$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q23,0,AE$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AE$15<$Q23,0,AE$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q23,0,AF$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AF$15<$Q23,0,AF$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q23,0,AG$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AG$15<$Q23,0,AG$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q23,0,AH$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AH$15<$Q23,0,AH$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q23,0,AI$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AI$15<$Q23,0,AI$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q23,0,AJ$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AJ$15<$Q23,0,AJ$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q23,0,AK$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AK$15<$Q23,0,AK$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q23,0,AL$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AL$15<$Q23,0,AL$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q23,0,AM$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AM$15<$Q23,0,AM$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q23,0,AN$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AN$15<$Q23,0,AN$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q23,0,AO$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AO$15<$Q23,0,AO$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q23,0,AP$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AP$15<$Q23,0,AP$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q23,0,AQ$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AQ$15<$Q23,0,AQ$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q23,0,AR$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AR$15<$Q23,0,AR$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q23,0,AS$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AS$15<$Q23,0,AS$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q23,0,AT$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AT$15<$Q23,0,AT$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q23,0,AU$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AU$15<$Q23,0,AU$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q23,0,AV$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AV$15<$Q23,0,AV$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q23,0,AW$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AW$15<$Q23,0,AW$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q23,0,AX$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AX$15<$Q23,0,AX$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q23,0,AY$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AY$15<$Q23,0,AY$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q23,0,AZ$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(AZ$15<$Q23,0,AZ$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q23,0,BA$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BA$15<$Q23,0,BA$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q23,0,BB$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BB$15<$Q23,0,BB$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q23,0,BC$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BC$15<$Q23,0,BC$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q23,0,BD$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BD$15<$Q23,0,BD$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q23,0,BE$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BE$15<$Q23,0,BE$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q23,0,BF$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BF$15<$Q23,0,BF$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q23,0,BG$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BG$15<$Q23,0,BG$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q23,0,BH$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BH$15<$Q23,0,BH$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q23,0,BI$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BI$15<$Q23,0,BI$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q23,0,BJ$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BJ$15<$Q23,0,BJ$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q23,0,BK$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BK$15<$Q23,0,BK$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q23,0,BL$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BL$15<$Q23,0,BL$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q23,0,BM$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BM$15<$Q23,0,BM$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q23,0,BN$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BN$15<$Q23,0,BN$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q23,0,BO$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BO$15<$Q23,0,BO$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q23,0,BP$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BP$15<$Q23,0,BP$15<$R23,$H23/$P23))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q23,0,BQ$15<$R23,$H23/$P23)=TRUE),0,_xlfn.IFS(BQ$15<$Q23,0,BQ$15<$R23,$H23/$P23))","v":0},0,0]
[9,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C24=J$15,$I24,J$15<>$C24,0)","v":0},{"$f":"_xlfn.IFS($C24=K$15,$I24,K$15<>$C24,0)","v":0},{"$f":"_xlfn.IFS($C24=L$15,$I24,L$15<>$C24,0)","v":0},{"$f":"_xlfn.IFS($C24=M$15,$H24*0.2,M$15<>$C24,0)","v":0},{"$f":"_xlfn.IFS($C24=N$15,$H24*0.2,N$15<>$C24,0)","v":0},{"$f":"_xlfn.IFS($C24=O$15,$H24*0.2,O$15<>$C24,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q24,0,S$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(S$15<$Q24,0,S$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q24,0,T$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(T$15<$Q24,0,T$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q24,0,U$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(U$15<$Q24,0,U$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q24,0,V$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(V$15<$Q24,0,V$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q24,0,W$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(W$15<$Q24,0,W$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q24,0,X$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(X$15<$Q24,0,X$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q24,0,Y$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(Y$15<$Q24,0,Y$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q24,0,Z$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(Z$15<$Q24,0,Z$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q24,0,AA$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AA$15<$Q24,0,AA$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q24,0,AB$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AB$15<$Q24,0,AB$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q24,0,AC$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AC$15<$Q24,0,AC$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q24,0,AD$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AD$15<$Q24,0,AD$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q24,0,AE$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AE$15<$Q24,0,AE$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q24,0,AF$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AF$15<$Q24,0,AF$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q24,0,AG$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AG$15<$Q24,0,AG$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q24,0,AH$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AH$15<$Q24,0,AH$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q24,0,AI$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AI$15<$Q24,0,AI$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q24,0,AJ$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AJ$15<$Q24,0,AJ$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q24,0,AK$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AK$15<$Q24,0,AK$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q24,0,AL$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AL$15<$Q24,0,AL$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q24,0,AM$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AM$15<$Q24,0,AM$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q24,0,AN$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AN$15<$Q24,0,AN$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q24,0,AO$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AO$15<$Q24,0,AO$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q24,0,AP$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AP$15<$Q24,0,AP$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q24,0,AQ$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AQ$15<$Q24,0,AQ$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q24,0,AR$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AR$15<$Q24,0,AR$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q24,0,AS$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AS$15<$Q24,0,AS$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q24,0,AT$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AT$15<$Q24,0,AT$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q24,0,AU$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AU$15<$Q24,0,AU$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q24,0,AV$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AV$15<$Q24,0,AV$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q24,0,AW$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AW$15<$Q24,0,AW$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q24,0,AX$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AX$15<$Q24,0,AX$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q24,0,AY$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AY$15<$Q24,0,AY$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q24,0,AZ$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(AZ$15<$Q24,0,AZ$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q24,0,BA$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BA$15<$Q24,0,BA$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q24,0,BB$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BB$15<$Q24,0,BB$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q24,0,BC$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BC$15<$Q24,0,BC$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q24,0,BD$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BD$15<$Q24,0,BD$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q24,0,BE$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BE$15<$Q24,0,BE$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q24,0,BF$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BF$15<$Q24,0,BF$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q24,0,BG$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BG$15<$Q24,0,BG$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q24,0,BH$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BH$15<$Q24,0,BH$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q24,0,BI$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BI$15<$Q24,0,BI$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q24,0,BJ$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BJ$15<$Q24,0,BJ$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q24,0,BK$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BK$15<$Q24,0,BK$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q24,0,BL$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BL$15<$Q24,0,BL$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q24,0,BM$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BM$15<$Q24,0,BM$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q24,0,BN$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BN$15<$Q24,0,BN$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q24,0,BO$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BO$15<$Q24,0,BO$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q24,0,BP$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BP$15<$Q24,0,BP$15<$R24,$H24/$P24))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q24,0,BQ$15<$R24,$H24/$P24)=TRUE),0,_xlfn.IFS(BQ$15<$Q24,0,BQ$15<$R24,$H24/$P24))","v":0},0,0]
[10,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C25=J$15,$I25,J$15<>$C25,0)","v":0},{"$f":"_xlfn.IFS($C25=K$15,$I25,K$15<>$C25,0)","v":0},{"$f":"_xlfn.IFS($C25=L$15,$I25,L$15<>$C25,0)","v":0},{"$f":"_xlfn.IFS($C25=M$15,$H25*0.2,M$15<>$C25,0)","v":0},{"$f":"_xlfn.IFS($C25=N$15,$H25*0.2,N$15<>$C25,0)","v":0},{"$f":"_xlfn.IFS($C25=O$15,$H25*0.2,O$15<>$C25,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q25,0,S$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(S$15<$Q25,0,S$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q25,0,T$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(T$15<$Q25,0,T$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q25,0,U$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(U$15<$Q25,0,U$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q25,0,V$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(V$15<$Q25,0,V$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q25,0,W$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(W$15<$Q25,0,W$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q25,0,X$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(X$15<$Q25,0,X$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q25,0,Y$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(Y$15<$Q25,0,Y$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q25,0,Z$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(Z$15<$Q25,0,Z$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q25,0,AA$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AA$15<$Q25,0,AA$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q25,0,AB$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AB$15<$Q25,0,AB$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q25,0,AC$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AC$15<$Q25,0,AC$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q25,0,AD$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AD$15<$Q25,0,AD$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q25,0,AE$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AE$15<$Q25,0,AE$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q25,0,AF$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AF$15<$Q25,0,AF$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q25,0,AG$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AG$15<$Q25,0,AG$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q25,0,AH$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AH$15<$Q25,0,AH$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q25,0,AI$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AI$15<$Q25,0,AI$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q25,0,AJ$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AJ$15<$Q25,0,AJ$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q25,0,AK$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AK$15<$Q25,0,AK$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q25,0,AL$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AL$15<$Q25,0,AL$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q25,0,AM$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AM$15<$Q25,0,AM$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q25,0,AN$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AN$15<$Q25,0,AN$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q25,0,AO$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AO$15<$Q25,0,AO$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q25,0,AP$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AP$15<$Q25,0,AP$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q25,0,AQ$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AQ$15<$Q25,0,AQ$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q25,0,AR$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AR$15<$Q25,0,AR$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q25,0,AS$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AS$15<$Q25,0,AS$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q25,0,AT$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AT$15<$Q25,0,AT$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q25,0,AU$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AU$15<$Q25,0,AU$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q25,0,AV$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AV$15<$Q25,0,AV$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q25,0,AW$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AW$15<$Q25,0,AW$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q25,0,AX$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AX$15<$Q25,0,AX$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q25,0,AY$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AY$15<$Q25,0,AY$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q25,0,AZ$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(AZ$15<$Q25,0,AZ$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q25,0,BA$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BA$15<$Q25,0,BA$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q25,0,BB$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BB$15<$Q25,0,BB$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q25,0,BC$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BC$15<$Q25,0,BC$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q25,0,BD$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BD$15<$Q25,0,BD$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q25,0,BE$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BE$15<$Q25,0,BE$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q25,0,BF$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BF$15<$Q25,0,BF$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q25,0,BG$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BG$15<$Q25,0,BG$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q25,0,BH$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BH$15<$Q25,0,BH$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q25,0,BI$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BI$15<$Q25,0,BI$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q25,0,BJ$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BJ$15<$Q25,0,BJ$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q25,0,BK$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BK$15<$Q25,0,BK$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q25,0,BL$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BL$15<$Q25,0,BL$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q25,0,BM$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BM$15<$Q25,0,BM$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q25,0,BN$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BN$15<$Q25,0,BN$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q25,0,BO$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BO$15<$Q25,0,BO$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q25,0,BP$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BP$15<$Q25,0,BP$15<$R25,$H25/$P25))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q25,0,BQ$15<$R25,$H25/$P25)=TRUE),0,_xlfn.IFS(BQ$15<$Q25,0,BQ$15<$R25,$H25/$P25))","v":0},0,0]
[11,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C26=J$15,$I26,J$15<>$C26,0)","v":0},{"$f":"_xlfn.IFS($C26=K$15,$I26,K$15<>$C26,0)","v":0},{"$f":"_xlfn.IFS($C26=L$15,$I26,L$15<>$C26,0)","v":0},{"$f":"_xlfn.IFS($C26=M$15,$H26*0.2,M$15<>$C26,0)","v":0},{"$f":"_xlfn.IFS($C26=N$15,$H26*0.2,N$15<>$C26,0)","v":0},{"$f":"_xlfn.IFS($C26=O$15,$H26*0.2,O$15<>$C26,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q26,0,S$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(S$15<$Q26,0,S$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q26,0,T$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(T$15<$Q26,0,T$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q26,0,U$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(U$15<$Q26,0,U$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q26,0,V$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(V$15<$Q26,0,V$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q26,0,W$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(W$15<$Q26,0,W$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q26,0,X$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(X$15<$Q26,0,X$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q26,0,Y$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(Y$15<$Q26,0,Y$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q26,0,Z$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(Z$15<$Q26,0,Z$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q26,0,AA$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AA$15<$Q26,0,AA$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q26,0,AB$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AB$15<$Q26,0,AB$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q26,0,AC$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AC$15<$Q26,0,AC$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q26,0,AD$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AD$15<$Q26,0,AD$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q26,0,AE$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AE$15<$Q26,0,AE$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q26,0,AF$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AF$15<$Q26,0,AF$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q26,0,AG$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AG$15<$Q26,0,AG$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q26,0,AH$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AH$15<$Q26,0,AH$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q26,0,AI$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AI$15<$Q26,0,AI$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q26,0,AJ$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AJ$15<$Q26,0,AJ$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q26,0,AK$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AK$15<$Q26,0,AK$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q26,0,AL$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AL$15<$Q26,0,AL$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q26,0,AM$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AM$15<$Q26,0,AM$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q26,0,AN$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AN$15<$Q26,0,AN$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q26,0,AO$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AO$15<$Q26,0,AO$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q26,0,AP$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AP$15<$Q26,0,AP$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q26,0,AQ$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AQ$15<$Q26,0,AQ$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q26,0,AR$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AR$15<$Q26,0,AR$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q26,0,AS$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AS$15<$Q26,0,AS$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q26,0,AT$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AT$15<$Q26,0,AT$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q26,0,AU$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AU$15<$Q26,0,AU$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q26,0,AV$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AV$15<$Q26,0,AV$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q26,0,AW$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AW$15<$Q26,0,AW$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q26,0,AX$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AX$15<$Q26,0,AX$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q26,0,AY$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AY$15<$Q26,0,AY$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q26,0,AZ$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(AZ$15<$Q26,0,AZ$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q26,0,BA$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BA$15<$Q26,0,BA$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q26,0,BB$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BB$15<$Q26,0,BB$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q26,0,BC$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BC$15<$Q26,0,BC$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q26,0,BD$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BD$15<$Q26,0,BD$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q26,0,BE$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BE$15<$Q26,0,BE$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q26,0,BF$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BF$15<$Q26,0,BF$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q26,0,BG$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BG$15<$Q26,0,BG$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q26,0,BH$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BH$15<$Q26,0,BH$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q26,0,BI$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BI$15<$Q26,0,BI$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q26,0,BJ$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BJ$15<$Q26,0,BJ$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q26,0,BK$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BK$15<$Q26,0,BK$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q26,0,BL$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BL$15<$Q26,0,BL$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q26,0,BM$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BM$15<$Q26,0,BM$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q26,0,BN$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BN$15<$Q26,0,BN$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q26,0,BO$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BO$15<$Q26,0,BO$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q26,0,BP$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BP$15<$Q26,0,BP$15<$R26,$H26/$P26))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q26,0,BQ$15<$R26,$H26/$P26)=TRUE),0,_xlfn.IFS(BQ$15<$Q26,0,BQ$15<$R26,$H26/$P26))","v":0},0,0]
[12,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C27=J$15,$I27,J$15<>$C27,0)","v":0},{"$f":"_xlfn.IFS($C27=K$15,$I27,K$15<>$C27,0)","v":0},{"$f":"_xlfn.IFS($C27=L$15,$I27,L$15<>$C27,0)","v":0},{"$f":"_xlfn.IFS($C27=M$15,$H27*0.2,M$15<>$C27,0)","v":0},{"$f":"_xlfn.IFS($C27=N$15,$H27*0.2,N$15<>$C27,0)","v":0},{"$f":"_xlfn.IFS($C27=O$15,$H27*0.2,O$15<>$C27,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q27,0,S$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(S$15<$Q27,0,S$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q27,0,T$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(T$15<$Q27,0,T$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q27,0,U$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(U$15<$Q27,0,U$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q27,0,V$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(V$15<$Q27,0,V$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q27,0,W$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(W$15<$Q27,0,W$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q27,0,X$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(X$15<$Q27,0,X$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q27,0,Y$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(Y$15<$Q27,0,Y$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q27,0,Z$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(Z$15<$Q27,0,Z$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q27,0,AA$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AA$15<$Q27,0,AA$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q27,0,AB$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AB$15<$Q27,0,AB$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q27,0,AC$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AC$15<$Q27,0,AC$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q27,0,AD$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AD$15<$Q27,0,AD$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q27,0,AE$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AE$15<$Q27,0,AE$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q27,0,AF$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AF$15<$Q27,0,AF$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q27,0,AG$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AG$15<$Q27,0,AG$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q27,0,AH$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AH$15<$Q27,0,AH$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q27,0,AI$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AI$15<$Q27,0,AI$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q27,0,AJ$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AJ$15<$Q27,0,AJ$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q27,0,AK$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AK$15<$Q27,0,AK$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q27,0,AL$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AL$15<$Q27,0,AL$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q27,0,AM$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AM$15<$Q27,0,AM$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q27,0,AN$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AN$15<$Q27,0,AN$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q27,0,AO$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AO$15<$Q27,0,AO$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q27,0,AP$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AP$15<$Q27,0,AP$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q27,0,AQ$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AQ$15<$Q27,0,AQ$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q27,0,AR$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AR$15<$Q27,0,AR$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q27,0,AS$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AS$15<$Q27,0,AS$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q27,0,AT$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AT$15<$Q27,0,AT$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q27,0,AU$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AU$15<$Q27,0,AU$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q27,0,AV$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AV$15<$Q27,0,AV$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q27,0,AW$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AW$15<$Q27,0,AW$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q27,0,AX$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AX$15<$Q27,0,AX$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q27,0,AY$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AY$15<$Q27,0,AY$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q27,0,AZ$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(AZ$15<$Q27,0,AZ$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q27,0,BA$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BA$15<$Q27,0,BA$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q27,0,BB$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BB$15<$Q27,0,BB$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q27,0,BC$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BC$15<$Q27,0,BC$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q27,0,BD$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BD$15<$Q27,0,BD$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q27,0,BE$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BE$15<$Q27,0,BE$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q27,0,BF$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BF$15<$Q27,0,BF$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q27,0,BG$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BG$15<$Q27,0,BG$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q27,0,BH$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BH$15<$Q27,0,BH$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q27,0,BI$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BI$15<$Q27,0,BI$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q27,0,BJ$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BJ$15<$Q27,0,BJ$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q27,0,BK$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BK$15<$Q27,0,BK$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q27,0,BL$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BL$15<$Q27,0,BL$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q27,0,BM$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BM$15<$Q27,0,BM$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q27,0,BN$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BN$15<$Q27,0,BN$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q27,0,BO$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BO$15<$Q27,0,BO$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q27,0,BP$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BP$15<$Q27,0,BP$15<$R27,$H27/$P27))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q27,0,BQ$15<$R27,$H27/$P27)=TRUE),0,_xlfn.IFS(BQ$15<$Q27,0,BQ$15<$R27,$H27/$P27))","v":0},0,0]
[13,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C28=J$15,$I28,J$15<>$C28,0)","v":0},{"$f":"_xlfn.IFS($C28=K$15,$I28,K$15<>$C28,0)","v":0},{"$f":"_xlfn.IFS($C28=L$15,$I28,L$15<>$C28,0)","v":0},{"$f":"_xlfn.IFS($C28=M$15,$H28*0.2,M$15<>$C28,0)","v":0},{"$f":"_xlfn.IFS($C28=N$15,$H28*0.2,N$15<>$C28,0)","v":0},{"$f":"_xlfn.IFS($C28=O$15,$H28*0.2,O$15<>$C28,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q28,0,S$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(S$15<$Q28,0,S$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q28,0,T$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(T$15<$Q28,0,T$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q28,0,U$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(U$15<$Q28,0,U$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q28,0,V$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(V$15<$Q28,0,V$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q28,0,W$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(W$15<$Q28,0,W$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q28,0,X$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(X$15<$Q28,0,X$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q28,0,Y$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(Y$15<$Q28,0,Y$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q28,0,Z$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(Z$15<$Q28,0,Z$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q28,0,AA$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AA$15<$Q28,0,AA$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q28,0,AB$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AB$15<$Q28,0,AB$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q28,0,AC$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AC$15<$Q28,0,AC$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q28,0,AD$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AD$15<$Q28,0,AD$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q28,0,AE$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AE$15<$Q28,0,AE$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q28,0,AF$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AF$15<$Q28,0,AF$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q28,0,AG$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AG$15<$Q28,0,AG$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q28,0,AH$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AH$15<$Q28,0,AH$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q28,0,AI$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AI$15<$Q28,0,AI$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q28,0,AJ$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AJ$15<$Q28,0,AJ$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q28,0,AK$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AK$15<$Q28,0,AK$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q28,0,AL$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AL$15<$Q28,0,AL$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q28,0,AM$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AM$15<$Q28,0,AM$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q28,0,AN$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AN$15<$Q28,0,AN$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q28,0,AO$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AO$15<$Q28,0,AO$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q28,0,AP$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AP$15<$Q28,0,AP$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q28,0,AQ$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AQ$15<$Q28,0,AQ$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q28,0,AR$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AR$15<$Q28,0,AR$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q28,0,AS$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AS$15<$Q28,0,AS$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q28,0,AT$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AT$15<$Q28,0,AT$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q28,0,AU$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AU$15<$Q28,0,AU$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q28,0,AV$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AV$15<$Q28,0,AV$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q28,0,AW$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AW$15<$Q28,0,AW$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q28,0,AX$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AX$15<$Q28,0,AX$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q28,0,AY$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AY$15<$Q28,0,AY$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q28,0,AZ$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(AZ$15<$Q28,0,AZ$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q28,0,BA$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BA$15<$Q28,0,BA$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q28,0,BB$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BB$15<$Q28,0,BB$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q28,0,BC$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BC$15<$Q28,0,BC$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q28,0,BD$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BD$15<$Q28,0,BD$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q28,0,BE$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BE$15<$Q28,0,BE$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q28,0,BF$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BF$15<$Q28,0,BF$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q28,0,BG$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BG$15<$Q28,0,BG$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q28,0,BH$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BH$15<$Q28,0,BH$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q28,0,BI$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BI$15<$Q28,0,BI$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q28,0,BJ$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BJ$15<$Q28,0,BJ$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q28,0,BK$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BK$15<$Q28,0,BK$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q28,0,BL$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BL$15<$Q28,0,BL$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q28,0,BM$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BM$15<$Q28,0,BM$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q28,0,BN$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BN$15<$Q28,0,BN$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q28,0,BO$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BO$15<$Q28,0,BO$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q28,0,BP$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BP$15<$Q28,0,BP$15<$R28,$H28/$P28))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q28,0,BQ$15<$R28,$H28/$P28)=TRUE),0,_xlfn.IFS(BQ$15<$Q28,0,BQ$15<$R28,$H28/$P28))","v":0},0,0]
[14,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C29=J$15,$I29,J$15<>$C29,0)","v":0},{"$f":"_xlfn.IFS($C29=K$15,$I29,K$15<>$C29,0)","v":0},{"$f":"_xlfn.IFS($C29=L$15,$I29,L$15<>$C29,0)","v":0},{"$f":"_xlfn.IFS($C29=M$15,$H29*0.2,M$15<>$C29,0)","v":0},{"$f":"_xlfn.IFS($C29=N$15,$H29*0.2,N$15<>$C29,0)","v":0},{"$f":"_xlfn.IFS($C29=O$15,$H29*0.2,O$15<>$C29,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q29,0,S$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(S$15<$Q29,0,S$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q29,0,T$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(T$15<$Q29,0,T$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q29,0,U$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(U$15<$Q29,0,U$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q29,0,V$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(V$15<$Q29,0,V$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q29,0,W$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(W$15<$Q29,0,W$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q29,0,X$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(X$15<$Q29,0,X$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q29,0,Y$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(Y$15<$Q29,0,Y$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q29,0,Z$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(Z$15<$Q29,0,Z$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q29,0,AA$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AA$15<$Q29,0,AA$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q29,0,AB$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AB$15<$Q29,0,AB$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q29,0,AC$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AC$15<$Q29,0,AC$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q29,0,AD$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AD$15<$Q29,0,AD$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q29,0,AE$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AE$15<$Q29,0,AE$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q29,0,AF$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AF$15<$Q29,0,AF$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q29,0,AG$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AG$15<$Q29,0,AG$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q29,0,AH$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AH$15<$Q29,0,AH$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q29,0,AI$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AI$15<$Q29,0,AI$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q29,0,AJ$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AJ$15<$Q29,0,AJ$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q29,0,AK$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AK$15<$Q29,0,AK$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q29,0,AL$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AL$15<$Q29,0,AL$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q29,0,AM$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AM$15<$Q29,0,AM$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q29,0,AN$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AN$15<$Q29,0,AN$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q29,0,AO$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AO$15<$Q29,0,AO$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q29,0,AP$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AP$15<$Q29,0,AP$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q29,0,AQ$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AQ$15<$Q29,0,AQ$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q29,0,AR$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AR$15<$Q29,0,AR$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q29,0,AS$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AS$15<$Q29,0,AS$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q29,0,AT$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AT$15<$Q29,0,AT$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q29,0,AU$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AU$15<$Q29,0,AU$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q29,0,AV$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AV$15<$Q29,0,AV$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q29,0,AW$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AW$15<$Q29,0,AW$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q29,0,AX$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AX$15<$Q29,0,AX$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q29,0,AY$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AY$15<$Q29,0,AY$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q29,0,AZ$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(AZ$15<$Q29,0,AZ$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q29,0,BA$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BA$15<$Q29,0,BA$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q29,0,BB$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BB$15<$Q29,0,BB$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q29,0,BC$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BC$15<$Q29,0,BC$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q29,0,BD$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BD$15<$Q29,0,BD$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q29,0,BE$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BE$15<$Q29,0,BE$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q29,0,BF$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BF$15<$Q29,0,BF$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q29,0,BG$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BG$15<$Q29,0,BG$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q29,0,BH$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BH$15<$Q29,0,BH$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q29,0,BI$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BI$15<$Q29,0,BI$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q29,0,BJ$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BJ$15<$Q29,0,BJ$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q29,0,BK$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BK$15<$Q29,0,BK$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q29,0,BL$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BL$15<$Q29,0,BL$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q29,0,BM$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BM$15<$Q29,0,BM$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q29,0,BN$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BN$15<$Q29,0,BN$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q29,0,BO$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BO$15<$Q29,0,BO$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q29,0,BP$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BP$15<$Q29,0,BP$15<$R29,$H29/$P29))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q29,0,BQ$15<$R29,$H29/$P29)=TRUE),0,_xlfn.IFS(BQ$15<$Q29,0,BQ$15<$R29,$H29/$P29))","v":0},0,0]
[15,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C30=J$15,$I30,J$15<>$C30,0)","v":0},{"$f":"_xlfn.IFS($C30=K$15,$I30,K$15<>$C30,0)","v":0},{"$f":"_xlfn.IFS($C30=L$15,$I30,L$15<>$C30,0)","v":0},{"$f":"_xlfn.IFS($C30=M$15,$H30*0.2,M$15<>$C30,0)","v":0},{"$f":"_xlfn.IFS($C30=N$15,$H30*0.2,N$15<>$C30,0)","v":0},{"$f":"_xlfn.IFS($C30=O$15,$H30*0.2,O$15<>$C30,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q30,0,S$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(S$15<$Q30,0,S$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q30,0,T$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(T$15<$Q30,0,T$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q30,0,U$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(U$15<$Q30,0,U$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q30,0,V$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(V$15<$Q30,0,V$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q30,0,W$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(W$15<$Q30,0,W$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q30,0,X$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(X$15<$Q30,0,X$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q30,0,Y$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(Y$15<$Q30,0,Y$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q30,0,Z$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(Z$15<$Q30,0,Z$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q30,0,AA$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AA$15<$Q30,0,AA$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q30,0,AB$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AB$15<$Q30,0,AB$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q30,0,AC$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AC$15<$Q30,0,AC$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q30,0,AD$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AD$15<$Q30,0,AD$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q30,0,AE$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AE$15<$Q30,0,AE$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q30,0,AF$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AF$15<$Q30,0,AF$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q30,0,AG$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AG$15<$Q30,0,AG$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q30,0,AH$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AH$15<$Q30,0,AH$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q30,0,AI$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AI$15<$Q30,0,AI$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q30,0,AJ$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AJ$15<$Q30,0,AJ$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q30,0,AK$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AK$15<$Q30,0,AK$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q30,0,AL$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AL$15<$Q30,0,AL$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q30,0,AM$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AM$15<$Q30,0,AM$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q30,0,AN$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AN$15<$Q30,0,AN$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q30,0,AO$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AO$15<$Q30,0,AO$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q30,0,AP$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AP$15<$Q30,0,AP$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q30,0,AQ$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AQ$15<$Q30,0,AQ$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q30,0,AR$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AR$15<$Q30,0,AR$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q30,0,AS$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AS$15<$Q30,0,AS$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q30,0,AT$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AT$15<$Q30,0,AT$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q30,0,AU$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AU$15<$Q30,0,AU$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q30,0,AV$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AV$15<$Q30,0,AV$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q30,0,AW$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AW$15<$Q30,0,AW$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q30,0,AX$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AX$15<$Q30,0,AX$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q30,0,AY$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AY$15<$Q30,0,AY$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q30,0,AZ$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(AZ$15<$Q30,0,AZ$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q30,0,BA$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BA$15<$Q30,0,BA$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q30,0,BB$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BB$15<$Q30,0,BB$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q30,0,BC$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BC$15<$Q30,0,BC$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q30,0,BD$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BD$15<$Q30,0,BD$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q30,0,BE$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BE$15<$Q30,0,BE$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q30,0,BF$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BF$15<$Q30,0,BF$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q30,0,BG$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BG$15<$Q30,0,BG$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q30,0,BH$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BH$15<$Q30,0,BH$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q30,0,BI$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BI$15<$Q30,0,BI$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q30,0,BJ$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BJ$15<$Q30,0,BJ$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q30,0,BK$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BK$15<$Q30,0,BK$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q30,0,BL$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BL$15<$Q30,0,BL$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q30,0,BM$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BM$15<$Q30,0,BM$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q30,0,BN$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BN$15<$Q30,0,BN$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q30,0,BO$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BO$15<$Q30,0,BO$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q30,0,BP$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BP$15<$Q30,0,BP$15<$R30,$H30/$P30))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q30,0,BQ$15<$R30,$H30/$P30)=TRUE),0,_xlfn.IFS(BQ$15<$Q30,0,BQ$15<$R30,$H30/$P30))","v":0},0,0]
[16,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C31=J$15,$I31,J$15<>$C31,0)","v":0},{"$f":"_xlfn.IFS($C31=K$15,$I31,K$15<>$C31,0)","v":0},{"$f":"_xlfn.IFS($C31=L$15,$I31,L$15<>$C31,0)","v":0},{"$f":"_xlfn.IFS($C31=M$15,$H31*0.2,M$15<>$C31,0)","v":0},{"$f":"_xlfn.IFS($C31=N$15,$H31*0.2,N$15<>$C31,0)","v":0},{"$f":"_xlfn.IFS($C31=O$15,$H31*0.2,O$15<>$C31,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q31,0,S$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(S$15<$Q31,0,S$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q31,0,T$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(T$15<$Q31,0,T$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q31,0,U$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(U$15<$Q31,0,U$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q31,0,V$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(V$15<$Q31,0,V$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q31,0,W$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(W$15<$Q31,0,W$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q31,0,X$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(X$15<$Q31,0,X$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q31,0,Y$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(Y$15<$Q31,0,Y$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q31,0,Z$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(Z$15<$Q31,0,Z$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q31,0,AA$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AA$15<$Q31,0,AA$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q31,0,AB$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AB$15<$Q31,0,AB$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q31,0,AC$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AC$15<$Q31,0,AC$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q31,0,AD$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AD$15<$Q31,0,AD$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q31,0,AE$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AE$15<$Q31,0,AE$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q31,0,AF$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AF$15<$Q31,0,AF$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q31,0,AG$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AG$15<$Q31,0,AG$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q31,0,AH$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AH$15<$Q31,0,AH$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q31,0,AI$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AI$15<$Q31,0,AI$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q31,0,AJ$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AJ$15<$Q31,0,AJ$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q31,0,AK$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AK$15<$Q31,0,AK$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q31,0,AL$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AL$15<$Q31,0,AL$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q31,0,AM$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AM$15<$Q31,0,AM$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q31,0,AN$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AN$15<$Q31,0,AN$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q31,0,AO$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AO$15<$Q31,0,AO$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q31,0,AP$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AP$15<$Q31,0,AP$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q31,0,AQ$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AQ$15<$Q31,0,AQ$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q31,0,AR$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AR$15<$Q31,0,AR$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q31,0,AS$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AS$15<$Q31,0,AS$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q31,0,AT$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AT$15<$Q31,0,AT$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q31,0,AU$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AU$15<$Q31,0,AU$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q31,0,AV$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AV$15<$Q31,0,AV$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q31,0,AW$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AW$15<$Q31,0,AW$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q31,0,AX$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AX$15<$Q31,0,AX$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q31,0,AY$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AY$15<$Q31,0,AY$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q31,0,AZ$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(AZ$15<$Q31,0,AZ$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q31,0,BA$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BA$15<$Q31,0,BA$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q31,0,BB$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BB$15<$Q31,0,BB$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q31,0,BC$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BC$15<$Q31,0,BC$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q31,0,BD$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BD$15<$Q31,0,BD$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q31,0,BE$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BE$15<$Q31,0,BE$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q31,0,BF$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BF$15<$Q31,0,BF$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q31,0,BG$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BG$15<$Q31,0,BG$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q31,0,BH$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BH$15<$Q31,0,BH$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q31,0,BI$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BI$15<$Q31,0,BI$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q31,0,BJ$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BJ$15<$Q31,0,BJ$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q31,0,BK$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BK$15<$Q31,0,BK$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q31,0,BL$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BL$15<$Q31,0,BL$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q31,0,BM$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BM$15<$Q31,0,BM$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q31,0,BN$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BN$15<$Q31,0,BN$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q31,0,BO$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BO$15<$Q31,0,BO$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q31,0,BP$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BP$15<$Q31,0,BP$15<$R31,$H31/$P31))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q31,0,BQ$15<$R31,$H31/$P31)=TRUE),0,_xlfn.IFS(BQ$15<$Q31,0,BQ$15<$R31,$H31/$P31))","v":0},0,0]
[17,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C32=J$15,$I32,J$15<>$C32,0)","v":0},{"$f":"_xlfn.IFS($C32=K$15,$I32,K$15<>$C32,0)","v":0},{"$f":"_xlfn.IFS($C32=L$15,$I32,L$15<>$C32,0)","v":0},{"$f":"_xlfn.IFS($C32=M$15,$H32*0.2,M$15<>$C32,0)","v":0},{"$f":"_xlfn.IFS($C32=N$15,$H32*0.2,N$15<>$C32,0)","v":0},{"$f":"_xlfn.IFS($C32=O$15,$H32*0.2,O$15<>$C32,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q32,0,S$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(S$15<$Q32,0,S$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q32,0,T$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(T$15<$Q32,0,T$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q32,0,U$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(U$15<$Q32,0,U$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q32,0,V$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(V$15<$Q32,0,V$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q32,0,W$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(W$15<$Q32,0,W$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q32,0,X$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(X$15<$Q32,0,X$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q32,0,Y$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(Y$15<$Q32,0,Y$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q32,0,Z$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(Z$15<$Q32,0,Z$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q32,0,AA$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AA$15<$Q32,0,AA$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q32,0,AB$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AB$15<$Q32,0,AB$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q32,0,AC$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AC$15<$Q32,0,AC$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q32,0,AD$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AD$15<$Q32,0,AD$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q32,0,AE$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AE$15<$Q32,0,AE$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q32,0,AF$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AF$15<$Q32,0,AF$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q32,0,AG$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AG$15<$Q32,0,AG$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q32,0,AH$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AH$15<$Q32,0,AH$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q32,0,AI$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AI$15<$Q32,0,AI$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q32,0,AJ$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AJ$15<$Q32,0,AJ$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q32,0,AK$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AK$15<$Q32,0,AK$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q32,0,AL$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AL$15<$Q32,0,AL$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q32,0,AM$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AM$15<$Q32,0,AM$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q32,0,AN$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AN$15<$Q32,0,AN$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q32,0,AO$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AO$15<$Q32,0,AO$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q32,0,AP$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AP$15<$Q32,0,AP$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q32,0,AQ$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AQ$15<$Q32,0,AQ$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q32,0,AR$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AR$15<$Q32,0,AR$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q32,0,AS$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AS$15<$Q32,0,AS$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q32,0,AT$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AT$15<$Q32,0,AT$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q32,0,AU$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AU$15<$Q32,0,AU$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q32,0,AV$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AV$15<$Q32,0,AV$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q32,0,AW$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AW$15<$Q32,0,AW$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q32,0,AX$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AX$15<$Q32,0,AX$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q32,0,AY$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AY$15<$Q32,0,AY$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q32,0,AZ$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(AZ$15<$Q32,0,AZ$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q32,0,BA$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BA$15<$Q32,0,BA$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q32,0,BB$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BB$15<$Q32,0,BB$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q32,0,BC$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BC$15<$Q32,0,BC$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q32,0,BD$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BD$15<$Q32,0,BD$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q32,0,BE$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BE$15<$Q32,0,BE$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q32,0,BF$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BF$15<$Q32,0,BF$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q32,0,BG$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BG$15<$Q32,0,BG$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q32,0,BH$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BH$15<$Q32,0,BH$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q32,0,BI$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BI$15<$Q32,0,BI$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q32,0,BJ$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BJ$15<$Q32,0,BJ$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q32,0,BK$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BK$15<$Q32,0,BK$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q32,0,BL$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BL$15<$Q32,0,BL$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q32,0,BM$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BM$15<$Q32,0,BM$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q32,0,BN$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BN$15<$Q32,0,BN$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q32,0,BO$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BO$15<$Q32,0,BO$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q32,0,BP$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BP$15<$Q32,0,BP$15<$R32,$H32/$P32))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q32,0,BQ$15<$R32,$H32/$P32)=TRUE),0,_xlfn.IFS(BQ$15<$Q32,0,BQ$15<$R32,$H32/$P32))","v":0},0,0]
[18,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C33=J$15,$I33,J$15<>$C33,0)","v":0},{"$f":"_xlfn.IFS($C33=K$15,$I33,K$15<>$C33,0)","v":0},{"$f":"_xlfn.IFS($C33=L$15,$I33,L$15<>$C33,0)","v":0},{"$f":"_xlfn.IFS($C33=M$15,$H33*0.2,M$15<>$C33,0)","v":0},{"$f":"_xlfn.IFS($C33=N$15,$H33*0.2,N$15<>$C33,0)","v":0},{"$f":"_xlfn.IFS($C33=O$15,$H33*0.2,O$15<>$C33,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q33,0,S$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(S$15<$Q33,0,S$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q33,0,T$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(T$15<$Q33,0,T$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q33,0,U$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(U$15<$Q33,0,U$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q33,0,V$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(V$15<$Q33,0,V$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q33,0,W$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(W$15<$Q33,0,W$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q33,0,X$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(X$15<$Q33,0,X$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q33,0,Y$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(Y$15<$Q33,0,Y$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q33,0,Z$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(Z$15<$Q33,0,Z$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q33,0,AA$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AA$15<$Q33,0,AA$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q33,0,AB$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AB$15<$Q33,0,AB$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q33,0,AC$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AC$15<$Q33,0,AC$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q33,0,AD$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AD$15<$Q33,0,AD$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q33,0,AE$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AE$15<$Q33,0,AE$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q33,0,AF$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AF$15<$Q33,0,AF$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q33,0,AG$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AG$15<$Q33,0,AG$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q33,0,AH$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AH$15<$Q33,0,AH$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q33,0,AI$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AI$15<$Q33,0,AI$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q33,0,AJ$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AJ$15<$Q33,0,AJ$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q33,0,AK$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AK$15<$Q33,0,AK$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q33,0,AL$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AL$15<$Q33,0,AL$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q33,0,AM$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AM$15<$Q33,0,AM$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q33,0,AN$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AN$15<$Q33,0,AN$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q33,0,AO$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AO$15<$Q33,0,AO$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q33,0,AP$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AP$15<$Q33,0,AP$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q33,0,AQ$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AQ$15<$Q33,0,AQ$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q33,0,AR$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AR$15<$Q33,0,AR$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q33,0,AS$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AS$15<$Q33,0,AS$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q33,0,AT$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AT$15<$Q33,0,AT$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q33,0,AU$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AU$15<$Q33,0,AU$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q33,0,AV$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AV$15<$Q33,0,AV$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q33,0,AW$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AW$15<$Q33,0,AW$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q33,0,AX$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AX$15<$Q33,0,AX$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q33,0,AY$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AY$15<$Q33,0,AY$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q33,0,AZ$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(AZ$15<$Q33,0,AZ$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q33,0,BA$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BA$15<$Q33,0,BA$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q33,0,BB$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BB$15<$Q33,0,BB$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q33,0,BC$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BC$15<$Q33,0,BC$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q33,0,BD$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BD$15<$Q33,0,BD$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q33,0,BE$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BE$15<$Q33,0,BE$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q33,0,BF$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BF$15<$Q33,0,BF$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q33,0,BG$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BG$15<$Q33,0,BG$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q33,0,BH$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BH$15<$Q33,0,BH$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q33,0,BI$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BI$15<$Q33,0,BI$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q33,0,BJ$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BJ$15<$Q33,0,BJ$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q33,0,BK$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BK$15<$Q33,0,BK$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q33,0,BL$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BL$15<$Q33,0,BL$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q33,0,BM$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BM$15<$Q33,0,BM$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q33,0,BN$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BN$15<$Q33,0,BN$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q33,0,BO$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BO$15<$Q33,0,BO$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q33,0,BP$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BP$15<$Q33,0,BP$15<$R33,$H33/$P33))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q33,0,BQ$15<$R33,$H33/$P33)=TRUE),0,_xlfn.IFS(BQ$15<$Q33,0,BQ$15<$R33,$H33/$P33))","v":0},0,0]
[19,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C34=J$15,$I34,J$15<>$C34,0)","v":0},{"$f":"_xlfn.IFS($C34=K$15,$I34,K$15<>$C34,0)","v":0},{"$f":"_xlfn.IFS($C34=L$15,$I34,L$15<>$C34,0)","v":0},{"$f":"_xlfn.IFS($C34=M$15,$H34*0.2,M$15<>$C34,0)","v":0},{"$f":"_xlfn.IFS($C34=N$15,$H34*0.2,N$15<>$C34,0)","v":0},{"$f":"_xlfn.IFS($C34=O$15,$H34*0.2,O$15<>$C34,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q34,0,S$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(S$15<$Q34,0,S$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q34,0,T$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(T$15<$Q34,0,T$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q34,0,U$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(U$15<$Q34,0,U$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q34,0,V$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(V$15<$Q34,0,V$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q34,0,W$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(W$15<$Q34,0,W$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q34,0,X$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(X$15<$Q34,0,X$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q34,0,Y$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(Y$15<$Q34,0,Y$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q34,0,Z$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(Z$15<$Q34,0,Z$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q34,0,AA$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AA$15<$Q34,0,AA$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q34,0,AB$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AB$15<$Q34,0,AB$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q34,0,AC$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AC$15<$Q34,0,AC$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q34,0,AD$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AD$15<$Q34,0,AD$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q34,0,AE$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AE$15<$Q34,0,AE$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q34,0,AF$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AF$15<$Q34,0,AF$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q34,0,AG$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AG$15<$Q34,0,AG$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q34,0,AH$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AH$15<$Q34,0,AH$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q34,0,AI$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AI$15<$Q34,0,AI$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q34,0,AJ$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AJ$15<$Q34,0,AJ$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q34,0,AK$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AK$15<$Q34,0,AK$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q34,0,AL$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AL$15<$Q34,0,AL$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q34,0,AM$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AM$15<$Q34,0,AM$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q34,0,AN$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AN$15<$Q34,0,AN$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q34,0,AO$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AO$15<$Q34,0,AO$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q34,0,AP$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AP$15<$Q34,0,AP$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q34,0,AQ$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AQ$15<$Q34,0,AQ$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q34,0,AR$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AR$15<$Q34,0,AR$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q34,0,AS$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AS$15<$Q34,0,AS$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q34,0,AT$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AT$15<$Q34,0,AT$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q34,0,AU$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AU$15<$Q34,0,AU$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q34,0,AV$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AV$15<$Q34,0,AV$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q34,0,AW$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AW$15<$Q34,0,AW$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q34,0,AX$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AX$15<$Q34,0,AX$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q34,0,AY$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AY$15<$Q34,0,AY$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q34,0,AZ$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(AZ$15<$Q34,0,AZ$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q34,0,BA$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BA$15<$Q34,0,BA$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q34,0,BB$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BB$15<$Q34,0,BB$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q34,0,BC$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BC$15<$Q34,0,BC$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q34,0,BD$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BD$15<$Q34,0,BD$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q34,0,BE$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BE$15<$Q34,0,BE$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q34,0,BF$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BF$15<$Q34,0,BF$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q34,0,BG$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BG$15<$Q34,0,BG$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q34,0,BH$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BH$15<$Q34,0,BH$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q34,0,BI$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BI$15<$Q34,0,BI$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q34,0,BJ$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BJ$15<$Q34,0,BJ$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q34,0,BK$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BK$15<$Q34,0,BK$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q34,0,BL$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BL$15<$Q34,0,BL$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q34,0,BM$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BM$15<$Q34,0,BM$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q34,0,BN$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BN$15<$Q34,0,BN$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q34,0,BO$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BO$15<$Q34,0,BO$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q34,0,BP$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BP$15<$Q34,0,BP$15<$R34,$H34/$P34))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q34,0,BQ$15<$R34,$H34/$P34)=TRUE),0,_xlfn.IFS(BQ$15<$Q34,0,BQ$15<$R34,$H34/$P34))","v":0},0,0]
[20,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C35=J$15,$I35,J$15<>$C35,0)","v":0},{"$f":"_xlfn.IFS($C35=K$15,$I35,K$15<>$C35,0)","v":0},{"$f":"_xlfn.IFS($C35=L$15,$I35,L$15<>$C35,0)","v":0},{"$f":"_xlfn.IFS($C35=M$15,$H35*0.2,M$15<>$C35,0)","v":0},{"$f":"_xlfn.IFS($C35=N$15,$H35*0.2,N$15<>$C35,0)","v":0},{"$f":"_xlfn.IFS($C35=O$15,$H35*0.2,O$15<>$C35,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q35,0,S$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(S$15<$Q35,0,S$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q35,0,T$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(T$15<$Q35,0,T$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q35,0,U$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(U$15<$Q35,0,U$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q35,0,V$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(V$15<$Q35,0,V$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q35,0,W$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(W$15<$Q35,0,W$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q35,0,X$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(X$15<$Q35,0,X$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q35,0,Y$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(Y$15<$Q35,0,Y$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q35,0,Z$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(Z$15<$Q35,0,Z$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q35,0,AA$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AA$15<$Q35,0,AA$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q35,0,AB$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AB$15<$Q35,0,AB$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q35,0,AC$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AC$15<$Q35,0,AC$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q35,0,AD$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AD$15<$Q35,0,AD$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q35,0,AE$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AE$15<$Q35,0,AE$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q35,0,AF$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AF$15<$Q35,0,AF$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q35,0,AG$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AG$15<$Q35,0,AG$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q35,0,AH$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AH$15<$Q35,0,AH$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q35,0,AI$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AI$15<$Q35,0,AI$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q35,0,AJ$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AJ$15<$Q35,0,AJ$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q35,0,AK$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AK$15<$Q35,0,AK$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q35,0,AL$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AL$15<$Q35,0,AL$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q35,0,AM$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AM$15<$Q35,0,AM$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q35,0,AN$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AN$15<$Q35,0,AN$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q35,0,AO$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AO$15<$Q35,0,AO$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q35,0,AP$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AP$15<$Q35,0,AP$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q35,0,AQ$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AQ$15<$Q35,0,AQ$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q35,0,AR$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AR$15<$Q35,0,AR$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q35,0,AS$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AS$15<$Q35,0,AS$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q35,0,AT$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AT$15<$Q35,0,AT$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q35,0,AU$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AU$15<$Q35,0,AU$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q35,0,AV$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AV$15<$Q35,0,AV$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q35,0,AW$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AW$15<$Q35,0,AW$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q35,0,AX$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AX$15<$Q35,0,AX$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q35,0,AY$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AY$15<$Q35,0,AY$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q35,0,AZ$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(AZ$15<$Q35,0,AZ$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q35,0,BA$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BA$15<$Q35,0,BA$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q35,0,BB$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BB$15<$Q35,0,BB$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q35,0,BC$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BC$15<$Q35,0,BC$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q35,0,BD$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BD$15<$Q35,0,BD$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q35,0,BE$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BE$15<$Q35,0,BE$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q35,0,BF$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BF$15<$Q35,0,BF$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q35,0,BG$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BG$15<$Q35,0,BG$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q35,0,BH$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BH$15<$Q35,0,BH$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q35,0,BI$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BI$15<$Q35,0,BI$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q35,0,BJ$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BJ$15<$Q35,0,BJ$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q35,0,BK$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BK$15<$Q35,0,BK$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q35,0,BL$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BL$15<$Q35,0,BL$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q35,0,BM$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BM$15<$Q35,0,BM$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q35,0,BN$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BN$15<$Q35,0,BN$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q35,0,BO$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BO$15<$Q35,0,BO$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q35,0,BP$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BP$15<$Q35,0,BP$15<$R35,$H35/$P35))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q35,0,BQ$15<$R35,$H35/$P35)=TRUE),0,_xlfn.IFS(BQ$15<$Q35,0,BQ$15<$R35,$H35/$P35))","v":0},0,0]
[21,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C36=J$15,$I36,J$15<>$C36,0)","v":0},{"$f":"_xlfn.IFS($C36=K$15,$I36,K$15<>$C36,0)","v":0},{"$f":"_xlfn.IFS($C36=L$15,$I36,L$15<>$C36,0)","v":0},{"$f":"_xlfn.IFS($C36=M$15,$H36*0.2,M$15<>$C36,0)","v":0},{"$f":"_xlfn.IFS($C36=N$15,$H36*0.2,N$15<>$C36,0)","v":0},{"$f":"_xlfn.IFS($C36=O$15,$H36*0.2,O$15<>$C36,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q36,0,S$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(S$15<$Q36,0,S$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q36,0,T$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(T$15<$Q36,0,T$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q36,0,U$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(U$15<$Q36,0,U$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q36,0,V$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(V$15<$Q36,0,V$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q36,0,W$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(W$15<$Q36,0,W$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q36,0,X$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(X$15<$Q36,0,X$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q36,0,Y$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(Y$15<$Q36,0,Y$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q36,0,Z$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(Z$15<$Q36,0,Z$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q36,0,AA$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AA$15<$Q36,0,AA$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q36,0,AB$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AB$15<$Q36,0,AB$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q36,0,AC$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AC$15<$Q36,0,AC$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q36,0,AD$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AD$15<$Q36,0,AD$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q36,0,AE$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AE$15<$Q36,0,AE$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q36,0,AF$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AF$15<$Q36,0,AF$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q36,0,AG$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AG$15<$Q36,0,AG$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q36,0,AH$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AH$15<$Q36,0,AH$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q36,0,AI$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AI$15<$Q36,0,AI$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q36,0,AJ$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AJ$15<$Q36,0,AJ$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q36,0,AK$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AK$15<$Q36,0,AK$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q36,0,AL$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AL$15<$Q36,0,AL$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q36,0,AM$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AM$15<$Q36,0,AM$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q36,0,AN$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AN$15<$Q36,0,AN$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q36,0,AO$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AO$15<$Q36,0,AO$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q36,0,AP$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AP$15<$Q36,0,AP$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q36,0,AQ$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AQ$15<$Q36,0,AQ$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q36,0,AR$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AR$15<$Q36,0,AR$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q36,0,AS$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AS$15<$Q36,0,AS$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q36,0,AT$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AT$15<$Q36,0,AT$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q36,0,AU$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AU$15<$Q36,0,AU$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q36,0,AV$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AV$15<$Q36,0,AV$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q36,0,AW$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AW$15<$Q36,0,AW$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q36,0,AX$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AX$15<$Q36,0,AX$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q36,0,AY$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AY$15<$Q36,0,AY$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q36,0,AZ$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(AZ$15<$Q36,0,AZ$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q36,0,BA$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BA$15<$Q36,0,BA$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q36,0,BB$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BB$15<$Q36,0,BB$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q36,0,BC$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BC$15<$Q36,0,BC$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q36,0,BD$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BD$15<$Q36,0,BD$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q36,0,BE$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BE$15<$Q36,0,BE$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q36,0,BF$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BF$15<$Q36,0,BF$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q36,0,BG$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BG$15<$Q36,0,BG$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q36,0,BH$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BH$15<$Q36,0,BH$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q36,0,BI$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BI$15<$Q36,0,BI$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q36,0,BJ$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BJ$15<$Q36,0,BJ$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q36,0,BK$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BK$15<$Q36,0,BK$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q36,0,BL$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BL$15<$Q36,0,BL$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q36,0,BM$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BM$15<$Q36,0,BM$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q36,0,BN$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BN$15<$Q36,0,BN$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q36,0,BO$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BO$15<$Q36,0,BO$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q36,0,BP$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BP$15<$Q36,0,BP$15<$R36,$H36/$P36))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q36,0,BQ$15<$R36,$H36/$P36)=TRUE),0,_xlfn.IFS(BQ$15<$Q36,0,BQ$15<$R36,$H36/$P36))","v":0},0,0]
[22,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C37=J$15,$I37,J$15<>$C37,0)","v":0},{"$f":"_xlfn.IFS($C37=K$15,$I37,K$15<>$C37,0)","v":0},{"$f":"_xlfn.IFS($C37=L$15,$I37,L$15<>$C37,0)","v":0},{"$f":"_xlfn.IFS($C37=M$15,$H37*0.2,M$15<>$C37,0)","v":0},{"$f":"_xlfn.IFS($C37=N$15,$H37*0.2,N$15<>$C37,0)","v":0},{"$f":"_xlfn.IFS($C37=O$15,$H37*0.2,O$15<>$C37,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q37,0,S$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(S$15<$Q37,0,S$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q37,0,T$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(T$15<$Q37,0,T$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q37,0,U$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(U$15<$Q37,0,U$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q37,0,V$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(V$15<$Q37,0,V$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q37,0,W$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(W$15<$Q37,0,W$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q37,0,X$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(X$15<$Q37,0,X$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q37,0,Y$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(Y$15<$Q37,0,Y$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q37,0,Z$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(Z$15<$Q37,0,Z$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q37,0,AA$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AA$15<$Q37,0,AA$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q37,0,AB$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AB$15<$Q37,0,AB$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q37,0,AC$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AC$15<$Q37,0,AC$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q37,0,AD$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AD$15<$Q37,0,AD$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q37,0,AE$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AE$15<$Q37,0,AE$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q37,0,AF$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AF$15<$Q37,0,AF$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q37,0,AG$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AG$15<$Q37,0,AG$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q37,0,AH$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AH$15<$Q37,0,AH$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q37,0,AI$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AI$15<$Q37,0,AI$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q37,0,AJ$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AJ$15<$Q37,0,AJ$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q37,0,AK$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AK$15<$Q37,0,AK$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q37,0,AL$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AL$15<$Q37,0,AL$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q37,0,AM$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AM$15<$Q37,0,AM$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q37,0,AN$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AN$15<$Q37,0,AN$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q37,0,AO$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AO$15<$Q37,0,AO$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q37,0,AP$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AP$15<$Q37,0,AP$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q37,0,AQ$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AQ$15<$Q37,0,AQ$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q37,0,AR$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AR$15<$Q37,0,AR$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q37,0,AS$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AS$15<$Q37,0,AS$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q37,0,AT$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AT$15<$Q37,0,AT$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q37,0,AU$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AU$15<$Q37,0,AU$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q37,0,AV$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AV$15<$Q37,0,AV$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q37,0,AW$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AW$15<$Q37,0,AW$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q37,0,AX$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AX$15<$Q37,0,AX$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q37,0,AY$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AY$15<$Q37,0,AY$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q37,0,AZ$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(AZ$15<$Q37,0,AZ$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q37,0,BA$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BA$15<$Q37,0,BA$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q37,0,BB$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BB$15<$Q37,0,BB$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q37,0,BC$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BC$15<$Q37,0,BC$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q37,0,BD$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BD$15<$Q37,0,BD$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q37,0,BE$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BE$15<$Q37,0,BE$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q37,0,BF$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BF$15<$Q37,0,BF$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q37,0,BG$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BG$15<$Q37,0,BG$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q37,0,BH$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BH$15<$Q37,0,BH$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q37,0,BI$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BI$15<$Q37,0,BI$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q37,0,BJ$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BJ$15<$Q37,0,BJ$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q37,0,BK$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BK$15<$Q37,0,BK$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q37,0,BL$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BL$15<$Q37,0,BL$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q37,0,BM$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BM$15<$Q37,0,BM$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q37,0,BN$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BN$15<$Q37,0,BN$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q37,0,BO$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BO$15<$Q37,0,BO$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q37,0,BP$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BP$15<$Q37,0,BP$15<$R37,$H37/$P37))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q37,0,BQ$15<$R37,$H37/$P37)=TRUE),0,_xlfn.IFS(BQ$15<$Q37,0,BQ$15<$R37,$H37/$P37))","v":0},0,0]
[23,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C38=J$15,$I38,J$15<>$C38,0)","v":0},{"$f":"_xlfn.IFS($C38=K$15,$I38,K$15<>$C38,0)","v":0},{"$f":"_xlfn.IFS($C38=L$15,$I38,L$15<>$C38,0)","v":0},{"$f":"_xlfn.IFS($C38=M$15,$H38*0.2,M$15<>$C38,0)","v":0},{"$f":"_xlfn.IFS($C38=N$15,$H38*0.2,N$15<>$C38,0)","v":0},{"$f":"_xlfn.IFS($C38=O$15,$H38*0.2,O$15<>$C38,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q38,0,S$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(S$15<$Q38,0,S$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q38,0,T$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(T$15<$Q38,0,T$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q38,0,U$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(U$15<$Q38,0,U$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q38,0,V$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(V$15<$Q38,0,V$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q38,0,W$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(W$15<$Q38,0,W$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q38,0,X$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(X$15<$Q38,0,X$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q38,0,Y$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(Y$15<$Q38,0,Y$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q38,0,Z$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(Z$15<$Q38,0,Z$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q38,0,AA$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AA$15<$Q38,0,AA$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q38,0,AB$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AB$15<$Q38,0,AB$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q38,0,AC$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AC$15<$Q38,0,AC$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q38,0,AD$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AD$15<$Q38,0,AD$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q38,0,AE$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AE$15<$Q38,0,AE$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q38,0,AF$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AF$15<$Q38,0,AF$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q38,0,AG$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AG$15<$Q38,0,AG$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q38,0,AH$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AH$15<$Q38,0,AH$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q38,0,AI$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AI$15<$Q38,0,AI$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q38,0,AJ$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AJ$15<$Q38,0,AJ$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q38,0,AK$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AK$15<$Q38,0,AK$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q38,0,AL$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AL$15<$Q38,0,AL$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q38,0,AM$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AM$15<$Q38,0,AM$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q38,0,AN$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AN$15<$Q38,0,AN$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q38,0,AO$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AO$15<$Q38,0,AO$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q38,0,AP$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AP$15<$Q38,0,AP$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q38,0,AQ$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AQ$15<$Q38,0,AQ$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q38,0,AR$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AR$15<$Q38,0,AR$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q38,0,AS$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AS$15<$Q38,0,AS$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q38,0,AT$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AT$15<$Q38,0,AT$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q38,0,AU$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AU$15<$Q38,0,AU$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q38,0,AV$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AV$15<$Q38,0,AV$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q38,0,AW$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AW$15<$Q38,0,AW$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q38,0,AX$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AX$15<$Q38,0,AX$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q38,0,AY$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AY$15<$Q38,0,AY$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q38,0,AZ$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(AZ$15<$Q38,0,AZ$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q38,0,BA$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BA$15<$Q38,0,BA$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q38,0,BB$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BB$15<$Q38,0,BB$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q38,0,BC$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BC$15<$Q38,0,BC$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q38,0,BD$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BD$15<$Q38,0,BD$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q38,0,BE$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BE$15<$Q38,0,BE$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q38,0,BF$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BF$15<$Q38,0,BF$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q38,0,BG$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BG$15<$Q38,0,BG$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q38,0,BH$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BH$15<$Q38,0,BH$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q38,0,BI$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BI$15<$Q38,0,BI$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q38,0,BJ$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BJ$15<$Q38,0,BJ$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q38,0,BK$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BK$15<$Q38,0,BK$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q38,0,BL$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BL$15<$Q38,0,BL$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q38,0,BM$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BM$15<$Q38,0,BM$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q38,0,BN$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BN$15<$Q38,0,BN$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q38,0,BO$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BO$15<$Q38,0,BO$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q38,0,BP$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BP$15<$Q38,0,BP$15<$R38,$H38/$P38))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q38,0,BQ$15<$R38,$H38/$P38)=TRUE),0,_xlfn.IFS(BQ$15<$Q38,0,BQ$15<$R38,$H38/$P38))","v":0},0,0]
[24,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C39=J$15,$I39,J$15<>$C39,0)","v":0},{"$f":"_xlfn.IFS($C39=K$15,$I39,K$15<>$C39,0)","v":0},{"$f":"_xlfn.IFS($C39=L$15,$I39,L$15<>$C39,0)","v":0},{"$f":"_xlfn.IFS($C39=M$15,$H39*0.2,M$15<>$C39,0)","v":0},{"$f":"_xlfn.IFS($C39=N$15,$H39*0.2,N$15<>$C39,0)","v":0},{"$f":"_xlfn.IFS($C39=O$15,$H39*0.2,O$15<>$C39,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q39,0,S$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(S$15<$Q39,0,S$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q39,0,T$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(T$15<$Q39,0,T$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q39,0,U$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(U$15<$Q39,0,U$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q39,0,V$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(V$15<$Q39,0,V$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q39,0,W$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(W$15<$Q39,0,W$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q39,0,X$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(X$15<$Q39,0,X$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q39,0,Y$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(Y$15<$Q39,0,Y$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q39,0,Z$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(Z$15<$Q39,0,Z$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q39,0,AA$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AA$15<$Q39,0,AA$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q39,0,AB$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AB$15<$Q39,0,AB$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q39,0,AC$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AC$15<$Q39,0,AC$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q39,0,AD$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AD$15<$Q39,0,AD$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q39,0,AE$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AE$15<$Q39,0,AE$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q39,0,AF$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AF$15<$Q39,0,AF$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q39,0,AG$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AG$15<$Q39,0,AG$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q39,0,AH$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AH$15<$Q39,0,AH$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q39,0,AI$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AI$15<$Q39,0,AI$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q39,0,AJ$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AJ$15<$Q39,0,AJ$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q39,0,AK$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AK$15<$Q39,0,AK$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q39,0,AL$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AL$15<$Q39,0,AL$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q39,0,AM$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AM$15<$Q39,0,AM$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q39,0,AN$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AN$15<$Q39,0,AN$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q39,0,AO$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AO$15<$Q39,0,AO$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q39,0,AP$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AP$15<$Q39,0,AP$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q39,0,AQ$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AQ$15<$Q39,0,AQ$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q39,0,AR$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AR$15<$Q39,0,AR$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q39,0,AS$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AS$15<$Q39,0,AS$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q39,0,AT$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AT$15<$Q39,0,AT$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q39,0,AU$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AU$15<$Q39,0,AU$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q39,0,AV$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AV$15<$Q39,0,AV$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q39,0,AW$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AW$15<$Q39,0,AW$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q39,0,AX$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AX$15<$Q39,0,AX$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q39,0,AY$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AY$15<$Q39,0,AY$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q39,0,AZ$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(AZ$15<$Q39,0,AZ$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q39,0,BA$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BA$15<$Q39,0,BA$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q39,0,BB$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BB$15<$Q39,0,BB$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q39,0,BC$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BC$15<$Q39,0,BC$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q39,0,BD$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BD$15<$Q39,0,BD$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q39,0,BE$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BE$15<$Q39,0,BE$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q39,0,BF$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BF$15<$Q39,0,BF$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q39,0,BG$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BG$15<$Q39,0,BG$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q39,0,BH$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BH$15<$Q39,0,BH$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q39,0,BI$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BI$15<$Q39,0,BI$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q39,0,BJ$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BJ$15<$Q39,0,BJ$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q39,0,BK$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BK$15<$Q39,0,BK$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q39,0,BL$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BL$15<$Q39,0,BL$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q39,0,BM$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BM$15<$Q39,0,BM$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q39,0,BN$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BN$15<$Q39,0,BN$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q39,0,BO$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BO$15<$Q39,0,BO$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q39,0,BP$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BP$15<$Q39,0,BP$15<$R39,$H39/$P39))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q39,0,BQ$15<$R39,$H39/$P39)=TRUE),0,_xlfn.IFS(BQ$15<$Q39,0,BQ$15<$R39,$H39/$P39))","v":0},0,0]
[25,null,null,null,null,null,null,0,{"$f":"H40*D40","v":0},{"$f":"_xlfn.IFS($C40=J$15,$I40,J$15<>$C40,0)","v":0},{"$f":"_xlfn.IFS($C40=K$15,$I40,K$15<>$C40,0)","v":0},{"$f":"_xlfn.IFS($C40=L$15,$I40,L$15<>$C40,0)","v":0},{"$f":"_xlfn.IFS($C40=M$15,$H40*0.2,M$15<>$C40,0)","v":0},{"$f":"_xlfn.IFS($C40=N$15,$H40*0.2,N$15<>$C40,0)","v":0},{"$f":"_xlfn.IFS($C40=O$15,$H40*0.2,O$15<>$C40,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q40,0,S$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(S$15<$Q40,0,S$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q40,0,T$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(T$15<$Q40,0,T$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q40,0,U$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(U$15<$Q40,0,U$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q40,0,V$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(V$15<$Q40,0,V$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q40,0,W$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(W$15<$Q40,0,W$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q40,0,X$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(X$15<$Q40,0,X$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q40,0,Y$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(Y$15<$Q40,0,Y$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q40,0,Z$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(Z$15<$Q40,0,Z$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q40,0,AA$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AA$15<$Q40,0,AA$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q40,0,AB$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AB$15<$Q40,0,AB$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q40,0,AC$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AC$15<$Q40,0,AC$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q40,0,AD$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AD$15<$Q40,0,AD$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q40,0,AE$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AE$15<$Q40,0,AE$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q40,0,AF$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AF$15<$Q40,0,AF$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q40,0,AG$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AG$15<$Q40,0,AG$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q40,0,AH$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AH$15<$Q40,0,AH$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q40,0,AI$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AI$15<$Q40,0,AI$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q40,0,AJ$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AJ$15<$Q40,0,AJ$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q40,0,AK$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AK$15<$Q40,0,AK$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q40,0,AL$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AL$15<$Q40,0,AL$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q40,0,AM$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AM$15<$Q40,0,AM$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q40,0,AN$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AN$15<$Q40,0,AN$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q40,0,AO$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AO$15<$Q40,0,AO$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q40,0,AP$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AP$15<$Q40,0,AP$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q40,0,AQ$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AQ$15<$Q40,0,AQ$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q40,0,AR$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AR$15<$Q40,0,AR$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q40,0,AS$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AS$15<$Q40,0,AS$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q40,0,AT$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AT$15<$Q40,0,AT$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q40,0,AU$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AU$15<$Q40,0,AU$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q40,0,AV$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AV$15<$Q40,0,AV$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q40,0,AW$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AW$15<$Q40,0,AW$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q40,0,AX$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AX$15<$Q40,0,AX$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q40,0,AY$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AY$15<$Q40,0,AY$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q40,0,AZ$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(AZ$15<$Q40,0,AZ$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q40,0,BA$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BA$15<$Q40,0,BA$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q40,0,BB$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BB$15<$Q40,0,BB$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q40,0,BC$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BC$15<$Q40,0,BC$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q40,0,BD$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BD$15<$Q40,0,BD$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q40,0,BE$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BE$15<$Q40,0,BE$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q40,0,BF$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BF$15<$Q40,0,BF$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q40,0,BG$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BG$15<$Q40,0,BG$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q40,0,BH$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BH$15<$Q40,0,BH$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q40,0,BI$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BI$15<$Q40,0,BI$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q40,0,BJ$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BJ$15<$Q40,0,BJ$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q40,0,BK$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BK$15<$Q40,0,BK$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q40,0,BL$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BL$15<$Q40,0,BL$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q40,0,BM$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BM$15<$Q40,0,BM$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q40,0,BN$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BN$15<$Q40,0,BN$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q40,0,BO$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BO$15<$Q40,0,BO$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q40,0,BP$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BP$15<$Q40,0,BP$15<$R40,$H40/$P40))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q40,0,BQ$15<$R40,$H40/$P40)=TRUE),0,_xlfn.IFS(BQ$15<$Q40,0,BQ$15<$R40,$H40/$P40))","v":0},{"$f":"SUM(S40:BO40)","v":0},{"$f":"+G40+BS39","v":0}]
[26,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C41=J$15,$I41,J$15<>$C41,0)","v":0},{"$f":"_xlfn.IFS($C41=K$15,$I41,K$15<>$C41,0)","v":0},{"$f":"_xlfn.IFS($C41=L$15,$I41,L$15<>$C41,0)","v":0},{"$f":"_xlfn.IFS($C41=M$15,$H41*0.2,M$15<>$C41,0)","v":0},{"$f":"_xlfn.IFS($C41=N$15,$H41*0.2,N$15<>$C41,0)","v":0},{"$f":"_xlfn.IFS($C41=O$15,$H41*0.2,O$15<>$C41,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q41,0,S$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(S$15<$Q41,0,S$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q41,0,T$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(T$15<$Q41,0,T$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q41,0,U$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(U$15<$Q41,0,U$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q41,0,V$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(V$15<$Q41,0,V$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q41,0,W$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(W$15<$Q41,0,W$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q41,0,X$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(X$15<$Q41,0,X$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q41,0,Y$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(Y$15<$Q41,0,Y$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q41,0,Z$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(Z$15<$Q41,0,Z$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q41,0,AA$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AA$15<$Q41,0,AA$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q41,0,AB$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AB$15<$Q41,0,AB$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q41,0,AC$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AC$15<$Q41,0,AC$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q41,0,AD$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AD$15<$Q41,0,AD$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q41,0,AE$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AE$15<$Q41,0,AE$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q41,0,AF$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AF$15<$Q41,0,AF$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q41,0,AG$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AG$15<$Q41,0,AG$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q41,0,AH$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AH$15<$Q41,0,AH$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q41,0,AI$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AI$15<$Q41,0,AI$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q41,0,AJ$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AJ$15<$Q41,0,AJ$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q41,0,AK$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AK$15<$Q41,0,AK$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q41,0,AL$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AL$15<$Q41,0,AL$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q41,0,AM$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AM$15<$Q41,0,AM$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q41,0,AN$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AN$15<$Q41,0,AN$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q41,0,AO$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AO$15<$Q41,0,AO$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q41,0,AP$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AP$15<$Q41,0,AP$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q41,0,AQ$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AQ$15<$Q41,0,AQ$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q41,0,AR$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AR$15<$Q41,0,AR$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q41,0,AS$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AS$15<$Q41,0,AS$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q41,0,AT$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AT$15<$Q41,0,AT$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q41,0,AU$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AU$15<$Q41,0,AU$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q41,0,AV$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AV$15<$Q41,0,AV$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q41,0,AW$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AW$15<$Q41,0,AW$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q41,0,AX$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AX$15<$Q41,0,AX$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q41,0,AY$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AY$15<$Q41,0,AY$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q41,0,AZ$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(AZ$15<$Q41,0,AZ$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q41,0,BA$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BA$15<$Q41,0,BA$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q41,0,BB$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BB$15<$Q41,0,BB$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q41,0,BC$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BC$15<$Q41,0,BC$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q41,0,BD$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BD$15<$Q41,0,BD$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q41,0,BE$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BE$15<$Q41,0,BE$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q41,0,BF$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BF$15<$Q41,0,BF$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q41,0,BG$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BG$15<$Q41,0,BG$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q41,0,BH$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BH$15<$Q41,0,BH$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q41,0,BI$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BI$15<$Q41,0,BI$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q41,0,BJ$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BJ$15<$Q41,0,BJ$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q41,0,BK$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BK$15<$Q41,0,BK$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q41,0,BL$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BL$15<$Q41,0,BL$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q41,0,BM$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BM$15<$Q41,0,BM$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q41,0,BN$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BN$15<$Q41,0,BN$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q41,0,BO$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BO$15<$Q41,0,BO$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q41,0,BP$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BP$15<$Q41,0,BP$15<$R41,$H41/$P41))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q41,0,BQ$15<$R41,$H41/$P41)=TRUE),0,_xlfn.IFS(BQ$15<$Q41,0,BQ$15<$R41,$H41/$P41))","v":0},0,0]
[27,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C42=J$15,$I42,J$15<>$C42,0)","v":0},{"$f":"_xlfn.IFS($C42=K$15,$I42,K$15<>$C42,0)","v":0},{"$f":"_xlfn.IFS($C42=L$15,$I42,L$15<>$C42,0)","v":0},{"$f":"_xlfn.IFS($C42=M$15,$H42*0.2,M$15<>$C42,0)","v":0},{"$f":"_xlfn.IFS($C42=N$15,$H42*0.2,N$15<>$C42,0)","v":0},{"$f":"_xlfn.IFS($C42=O$15,$H42*0.2,O$15<>$C42,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q42,0,S$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(S$15<$Q42,0,S$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q42,0,T$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(T$15<$Q42,0,T$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q42,0,U$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(U$15<$Q42,0,U$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q42,0,V$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(V$15<$Q42,0,V$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q42,0,W$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(W$15<$Q42,0,W$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q42,0,X$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(X$15<$Q42,0,X$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q42,0,Y$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(Y$15<$Q42,0,Y$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q42,0,Z$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(Z$15<$Q42,0,Z$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q42,0,AA$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AA$15<$Q42,0,AA$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q42,0,AB$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AB$15<$Q42,0,AB$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q42,0,AC$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AC$15<$Q42,0,AC$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q42,0,AD$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AD$15<$Q42,0,AD$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q42,0,AE$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AE$15<$Q42,0,AE$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q42,0,AF$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AF$15<$Q42,0,AF$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q42,0,AG$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AG$15<$Q42,0,AG$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q42,0,AH$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AH$15<$Q42,0,AH$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q42,0,AI$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AI$15<$Q42,0,AI$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q42,0,AJ$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AJ$15<$Q42,0,AJ$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q42,0,AK$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AK$15<$Q42,0,AK$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q42,0,AL$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AL$15<$Q42,0,AL$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q42,0,AM$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AM$15<$Q42,0,AM$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q42,0,AN$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AN$15<$Q42,0,AN$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q42,0,AO$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AO$15<$Q42,0,AO$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q42,0,AP$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AP$15<$Q42,0,AP$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q42,0,AQ$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AQ$15<$Q42,0,AQ$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q42,0,AR$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AR$15<$Q42,0,AR$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q42,0,AS$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AS$15<$Q42,0,AS$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q42,0,AT$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AT$15<$Q42,0,AT$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q42,0,AU$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AU$15<$Q42,0,AU$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q42,0,AV$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AV$15<$Q42,0,AV$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q42,0,AW$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AW$15<$Q42,0,AW$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q42,0,AX$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AX$15<$Q42,0,AX$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q42,0,AY$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AY$15<$Q42,0,AY$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q42,0,AZ$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(AZ$15<$Q42,0,AZ$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q42,0,BA$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BA$15<$Q42,0,BA$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q42,0,BB$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BB$15<$Q42,0,BB$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q42,0,BC$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BC$15<$Q42,0,BC$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q42,0,BD$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BD$15<$Q42,0,BD$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q42,0,BE$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BE$15<$Q42,0,BE$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q42,0,BF$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BF$15<$Q42,0,BF$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q42,0,BG$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BG$15<$Q42,0,BG$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q42,0,BH$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BH$15<$Q42,0,BH$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q42,0,BI$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BI$15<$Q42,0,BI$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q42,0,BJ$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BJ$15<$Q42,0,BJ$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q42,0,BK$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BK$15<$Q42,0,BK$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q42,0,BL$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BL$15<$Q42,0,BL$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q42,0,BM$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BM$15<$Q42,0,BM$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q42,0,BN$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BN$15<$Q42,0,BN$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q42,0,BO$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BO$15<$Q42,0,BO$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q42,0,BP$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BP$15<$Q42,0,BP$15<$R42,$H42/$P42))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q42,0,BQ$15<$R42,$H42/$P42)=TRUE),0,_xlfn.IFS(BQ$15<$Q42,0,BQ$15<$R42,$H42/$P42))","v":0},0,0]
[28,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C43=J$15,$I43,J$15<>$C43,0)","v":0},{"$f":"_xlfn.IFS($C43=K$15,$I43,K$15<>$C43,0)","v":0},{"$f":"_xlfn.IFS($C43=L$15,$I43,L$15<>$C43,0)","v":0},{"$f":"_xlfn.IFS($C43=M$15,$H43*0.2,M$15<>$C43,0)","v":0},{"$f":"_xlfn.IFS($C43=N$15,$H43*0.2,N$15<>$C43,0)","v":0},{"$f":"_xlfn.IFS($C43=O$15,$H43*0.2,O$15<>$C43,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q43,0,S$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(S$15<$Q43,0,S$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q43,0,T$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(T$15<$Q43,0,T$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q43,0,U$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(U$15<$Q43,0,U$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q43,0,V$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(V$15<$Q43,0,V$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q43,0,W$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(W$15<$Q43,0,W$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q43,0,X$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(X$15<$Q43,0,X$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q43,0,Y$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(Y$15<$Q43,0,Y$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q43,0,Z$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(Z$15<$Q43,0,Z$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q43,0,AA$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AA$15<$Q43,0,AA$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q43,0,AB$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AB$15<$Q43,0,AB$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q43,0,AC$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AC$15<$Q43,0,AC$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q43,0,AD$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AD$15<$Q43,0,AD$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q43,0,AE$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AE$15<$Q43,0,AE$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q43,0,AF$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AF$15<$Q43,0,AF$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q43,0,AG$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AG$15<$Q43,0,AG$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q43,0,AH$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AH$15<$Q43,0,AH$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q43,0,AI$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AI$15<$Q43,0,AI$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q43,0,AJ$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AJ$15<$Q43,0,AJ$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q43,0,AK$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AK$15<$Q43,0,AK$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q43,0,AL$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AL$15<$Q43,0,AL$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q43,0,AM$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AM$15<$Q43,0,AM$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q43,0,AN$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AN$15<$Q43,0,AN$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q43,0,AO$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AO$15<$Q43,0,AO$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q43,0,AP$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AP$15<$Q43,0,AP$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q43,0,AQ$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AQ$15<$Q43,0,AQ$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q43,0,AR$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AR$15<$Q43,0,AR$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q43,0,AS$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AS$15<$Q43,0,AS$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q43,0,AT$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AT$15<$Q43,0,AT$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q43,0,AU$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AU$15<$Q43,0,AU$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q43,0,AV$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AV$15<$Q43,0,AV$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q43,0,AW$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AW$15<$Q43,0,AW$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q43,0,AX$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AX$15<$Q43,0,AX$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q43,0,AY$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AY$15<$Q43,0,AY$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q43,0,AZ$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(AZ$15<$Q43,0,AZ$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q43,0,BA$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BA$15<$Q43,0,BA$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q43,0,BB$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BB$15<$Q43,0,BB$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q43,0,BC$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BC$15<$Q43,0,BC$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q43,0,BD$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BD$15<$Q43,0,BD$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q43,0,BE$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BE$15<$Q43,0,BE$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q43,0,BF$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BF$15<$Q43,0,BF$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q43,0,BG$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BG$15<$Q43,0,BG$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q43,0,BH$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BH$15<$Q43,0,BH$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q43,0,BI$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BI$15<$Q43,0,BI$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q43,0,BJ$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BJ$15<$Q43,0,BJ$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q43,0,BK$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BK$15<$Q43,0,BK$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q43,0,BL$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BL$15<$Q43,0,BL$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q43,0,BM$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BM$15<$Q43,0,BM$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q43,0,BN$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BN$15<$Q43,0,BN$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q43,0,BO$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BO$15<$Q43,0,BO$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q43,0,BP$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BP$15<$Q43,0,BP$15<$R43,$H43/$P43))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q43,0,BQ$15<$R43,$H43/$P43)=TRUE),0,_xlfn.IFS(BQ$15<$Q43,0,BQ$15<$R43,$H43/$P43))","v":0},0,0]
[29,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C44=J$15,$I44,J$15<>$C44,0)","v":0},{"$f":"_xlfn.IFS($C44=K$15,$I44,K$15<>$C44,0)","v":0},{"$f":"_xlfn.IFS($C44=L$15,$I44,L$15<>$C44,0)","v":0},{"$f":"_xlfn.IFS($C44=M$15,$H44*0.2,M$15<>$C44,0)","v":0},{"$f":"_xlfn.IFS($C44=N$15,$H44*0.2,N$15<>$C44,0)","v":0},{"$f":"_xlfn.IFS($C44=O$15,$H44*0.2,O$15<>$C44,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q44,0,S$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(S$15<$Q44,0,S$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q44,0,T$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(T$15<$Q44,0,T$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q44,0,U$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(U$15<$Q44,0,U$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q44,0,V$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(V$15<$Q44,0,V$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q44,0,W$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(W$15<$Q44,0,W$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q44,0,X$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(X$15<$Q44,0,X$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q44,0,Y$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(Y$15<$Q44,0,Y$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q44,0,Z$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(Z$15<$Q44,0,Z$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q44,0,AA$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AA$15<$Q44,0,AA$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q44,0,AB$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AB$15<$Q44,0,AB$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q44,0,AC$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AC$15<$Q44,0,AC$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q44,0,AD$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AD$15<$Q44,0,AD$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q44,0,AE$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AE$15<$Q44,0,AE$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q44,0,AF$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AF$15<$Q44,0,AF$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q44,0,AG$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AG$15<$Q44,0,AG$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q44,0,AH$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AH$15<$Q44,0,AH$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q44,0,AI$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AI$15<$Q44,0,AI$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q44,0,AJ$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AJ$15<$Q44,0,AJ$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q44,0,AK$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AK$15<$Q44,0,AK$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q44,0,AL$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AL$15<$Q44,0,AL$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q44,0,AM$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AM$15<$Q44,0,AM$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q44,0,AN$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AN$15<$Q44,0,AN$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q44,0,AO$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AO$15<$Q44,0,AO$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q44,0,AP$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AP$15<$Q44,0,AP$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q44,0,AQ$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AQ$15<$Q44,0,AQ$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q44,0,AR$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AR$15<$Q44,0,AR$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q44,0,AS$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AS$15<$Q44,0,AS$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q44,0,AT$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AT$15<$Q44,0,AT$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q44,0,AU$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AU$15<$Q44,0,AU$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q44,0,AV$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AV$15<$Q44,0,AV$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q44,0,AW$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AW$15<$Q44,0,AW$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q44,0,AX$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AX$15<$Q44,0,AX$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q44,0,AY$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AY$15<$Q44,0,AY$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q44,0,AZ$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(AZ$15<$Q44,0,AZ$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q44,0,BA$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BA$15<$Q44,0,BA$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q44,0,BB$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BB$15<$Q44,0,BB$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q44,0,BC$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BC$15<$Q44,0,BC$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q44,0,BD$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BD$15<$Q44,0,BD$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q44,0,BE$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BE$15<$Q44,0,BE$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q44,0,BF$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BF$15<$Q44,0,BF$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q44,0,BG$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BG$15<$Q44,0,BG$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q44,0,BH$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BH$15<$Q44,0,BH$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q44,0,BI$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BI$15<$Q44,0,BI$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q44,0,BJ$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BJ$15<$Q44,0,BJ$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q44,0,BK$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BK$15<$Q44,0,BK$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q44,0,BL$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BL$15<$Q44,0,BL$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q44,0,BM$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BM$15<$Q44,0,BM$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q44,0,BN$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BN$15<$Q44,0,BN$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q44,0,BO$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BO$15<$Q44,0,BO$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q44,0,BP$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BP$15<$Q44,0,BP$15<$R44,$H44/$P44))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q44,0,BQ$15<$R44,$H44/$P44)=TRUE),0,_xlfn.IFS(BQ$15<$Q44,0,BQ$15<$R44,$H44/$P44))","v":0},0,0]
[30,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C45=J$15,$I45,J$15<>$C45,0)","v":0},{"$f":"_xlfn.IFS($C45=K$15,$I45,K$15<>$C45,0)","v":0},{"$f":"_xlfn.IFS($C45=L$15,$I45,L$15<>$C45,0)","v":0},{"$f":"_xlfn.IFS($C45=M$15,$H45*0.2,M$15<>$C45,0)","v":0},{"$f":"_xlfn.IFS($C45=N$15,$H45*0.2,N$15<>$C45,0)","v":0},{"$f":"_xlfn.IFS($C45=O$15,$H45*0.2,O$15<>$C45,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q45,0,S$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(S$15<$Q45,0,S$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q45,0,T$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(T$15<$Q45,0,T$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q45,0,U$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(U$15<$Q45,0,U$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q45,0,V$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(V$15<$Q45,0,V$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q45,0,W$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(W$15<$Q45,0,W$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q45,0,X$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(X$15<$Q45,0,X$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q45,0,Y$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(Y$15<$Q45,0,Y$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q45,0,Z$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(Z$15<$Q45,0,Z$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q45,0,AA$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AA$15<$Q45,0,AA$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q45,0,AB$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AB$15<$Q45,0,AB$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q45,0,AC$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AC$15<$Q45,0,AC$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q45,0,AD$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AD$15<$Q45,0,AD$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q45,0,AE$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AE$15<$Q45,0,AE$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q45,0,AF$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AF$15<$Q45,0,AF$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q45,0,AG$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AG$15<$Q45,0,AG$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q45,0,AH$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AH$15<$Q45,0,AH$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q45,0,AI$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AI$15<$Q45,0,AI$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q45,0,AJ$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AJ$15<$Q45,0,AJ$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q45,0,AK$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AK$15<$Q45,0,AK$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q45,0,AL$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AL$15<$Q45,0,AL$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q45,0,AM$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AM$15<$Q45,0,AM$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q45,0,AN$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AN$15<$Q45,0,AN$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q45,0,AO$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AO$15<$Q45,0,AO$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q45,0,AP$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AP$15<$Q45,0,AP$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q45,0,AQ$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AQ$15<$Q45,0,AQ$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q45,0,AR$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AR$15<$Q45,0,AR$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q45,0,AS$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AS$15<$Q45,0,AS$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q45,0,AT$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AT$15<$Q45,0,AT$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q45,0,AU$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AU$15<$Q45,0,AU$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q45,0,AV$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AV$15<$Q45,0,AV$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q45,0,AW$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AW$15<$Q45,0,AW$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q45,0,AX$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AX$15<$Q45,0,AX$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q45,0,AY$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AY$15<$Q45,0,AY$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q45,0,AZ$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(AZ$15<$Q45,0,AZ$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q45,0,BA$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BA$15<$Q45,0,BA$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q45,0,BB$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BB$15<$Q45,0,BB$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q45,0,BC$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BC$15<$Q45,0,BC$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q45,0,BD$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BD$15<$Q45,0,BD$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q45,0,BE$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BE$15<$Q45,0,BE$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q45,0,BF$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BF$15<$Q45,0,BF$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q45,0,BG$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BG$15<$Q45,0,BG$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q45,0,BH$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BH$15<$Q45,0,BH$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q45,0,BI$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BI$15<$Q45,0,BI$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q45,0,BJ$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BJ$15<$Q45,0,BJ$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q45,0,BK$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BK$15<$Q45,0,BK$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q45,0,BL$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BL$15<$Q45,0,BL$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q45,0,BM$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BM$15<$Q45,0,BM$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q45,0,BN$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BN$15<$Q45,0,BN$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q45,0,BO$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BO$15<$Q45,0,BO$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q45,0,BP$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BP$15<$Q45,0,BP$15<$R45,$H45/$P45))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q45,0,BQ$15<$R45,$H45/$P45)=TRUE),0,_xlfn.IFS(BQ$15<$Q45,0,BQ$15<$R45,$H45/$P45))","v":0},0,0]
[31,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C46=J$15,$I46,J$15<>$C46,0)","v":0},{"$f":"_xlfn.IFS($C46=K$15,$I46,K$15<>$C46,0)","v":0},{"$f":"_xlfn.IFS($C46=L$15,$I46,L$15<>$C46,0)","v":0},{"$f":"_xlfn.IFS($C46=M$15,$H46*0.2,M$15<>$C46,0)","v":0},{"$f":"_xlfn.IFS($C46=N$15,$H46*0.2,N$15<>$C46,0)","v":0},{"$f":"_xlfn.IFS($C46=O$15,$H46*0.2,O$15<>$C46,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q46,0,S$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(S$15<$Q46,0,S$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q46,0,T$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(T$15<$Q46,0,T$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q46,0,U$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(U$15<$Q46,0,U$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q46,0,V$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(V$15<$Q46,0,V$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q46,0,W$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(W$15<$Q46,0,W$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q46,0,X$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(X$15<$Q46,0,X$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q46,0,Y$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(Y$15<$Q46,0,Y$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q46,0,Z$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(Z$15<$Q46,0,Z$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q46,0,AA$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AA$15<$Q46,0,AA$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q46,0,AB$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AB$15<$Q46,0,AB$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q46,0,AC$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AC$15<$Q46,0,AC$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q46,0,AD$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AD$15<$Q46,0,AD$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q46,0,AE$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AE$15<$Q46,0,AE$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q46,0,AF$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AF$15<$Q46,0,AF$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q46,0,AG$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AG$15<$Q46,0,AG$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q46,0,AH$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AH$15<$Q46,0,AH$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q46,0,AI$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AI$15<$Q46,0,AI$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q46,0,AJ$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AJ$15<$Q46,0,AJ$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q46,0,AK$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AK$15<$Q46,0,AK$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q46,0,AL$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AL$15<$Q46,0,AL$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q46,0,AM$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AM$15<$Q46,0,AM$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q46,0,AN$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AN$15<$Q46,0,AN$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q46,0,AO$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AO$15<$Q46,0,AO$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q46,0,AP$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AP$15<$Q46,0,AP$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q46,0,AQ$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AQ$15<$Q46,0,AQ$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q46,0,AR$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AR$15<$Q46,0,AR$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q46,0,AS$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AS$15<$Q46,0,AS$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q46,0,AT$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AT$15<$Q46,0,AT$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q46,0,AU$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AU$15<$Q46,0,AU$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q46,0,AV$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AV$15<$Q46,0,AV$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q46,0,AW$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AW$15<$Q46,0,AW$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q46,0,AX$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AX$15<$Q46,0,AX$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q46,0,AY$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AY$15<$Q46,0,AY$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q46,0,AZ$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(AZ$15<$Q46,0,AZ$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q46,0,BA$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BA$15<$Q46,0,BA$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q46,0,BB$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BB$15<$Q46,0,BB$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q46,0,BC$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BC$15<$Q46,0,BC$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q46,0,BD$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BD$15<$Q46,0,BD$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q46,0,BE$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BE$15<$Q46,0,BE$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q46,0,BF$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BF$15<$Q46,0,BF$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q46,0,BG$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BG$15<$Q46,0,BG$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q46,0,BH$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BH$15<$Q46,0,BH$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q46,0,BI$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BI$15<$Q46,0,BI$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q46,0,BJ$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BJ$15<$Q46,0,BJ$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q46,0,BK$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BK$15<$Q46,0,BK$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q46,0,BL$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BL$15<$Q46,0,BL$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q46,0,BM$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BM$15<$Q46,0,BM$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q46,0,BN$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BN$15<$Q46,0,BN$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q46,0,BO$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BO$15<$Q46,0,BO$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q46,0,BP$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BP$15<$Q46,0,BP$15<$R46,$H46/$P46))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q46,0,BQ$15<$R46,$H46/$P46)=TRUE),0,_xlfn.IFS(BQ$15<$Q46,0,BQ$15<$R46,$H46/$P46))","v":0},0,0]
[32,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C47=J$15,$I47,J$15<>$C47,0)","v":0},{"$f":"_xlfn.IFS($C47=K$15,$I47,K$15<>$C47,0)","v":0},{"$f":"_xlfn.IFS($C47=L$15,$I47,L$15<>$C47,0)","v":0},{"$f":"_xlfn.IFS($C47=M$15,$H47*0.2,M$15<>$C47,0)","v":0},{"$f":"_xlfn.IFS($C47=N$15,$H47*0.2,N$15<>$C47,0)","v":0},{"$f":"_xlfn.IFS($C47=O$15,$H47*0.2,O$15<>$C47,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q47,0,S$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(S$15<$Q47,0,S$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q47,0,T$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(T$15<$Q47,0,T$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q47,0,U$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(U$15<$Q47,0,U$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q47,0,V$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(V$15<$Q47,0,V$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q47,0,W$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(W$15<$Q47,0,W$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q47,0,X$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(X$15<$Q47,0,X$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q47,0,Y$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(Y$15<$Q47,0,Y$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q47,0,Z$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(Z$15<$Q47,0,Z$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q47,0,AA$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AA$15<$Q47,0,AA$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q47,0,AB$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AB$15<$Q47,0,AB$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q47,0,AC$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AC$15<$Q47,0,AC$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q47,0,AD$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AD$15<$Q47,0,AD$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q47,0,AE$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AE$15<$Q47,0,AE$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q47,0,AF$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AF$15<$Q47,0,AF$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q47,0,AG$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AG$15<$Q47,0,AG$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q47,0,AH$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AH$15<$Q47,0,AH$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q47,0,AI$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AI$15<$Q47,0,AI$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q47,0,AJ$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AJ$15<$Q47,0,AJ$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q47,0,AK$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AK$15<$Q47,0,AK$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q47,0,AL$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AL$15<$Q47,0,AL$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q47,0,AM$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AM$15<$Q47,0,AM$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q47,0,AN$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AN$15<$Q47,0,AN$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q47,0,AO$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AO$15<$Q47,0,AO$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q47,0,AP$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AP$15<$Q47,0,AP$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q47,0,AQ$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AQ$15<$Q47,0,AQ$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q47,0,AR$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AR$15<$Q47,0,AR$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q47,0,AS$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AS$15<$Q47,0,AS$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q47,0,AT$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AT$15<$Q47,0,AT$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q47,0,AU$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AU$15<$Q47,0,AU$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q47,0,AV$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AV$15<$Q47,0,AV$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q47,0,AW$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AW$15<$Q47,0,AW$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q47,0,AX$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AX$15<$Q47,0,AX$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q47,0,AY$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AY$15<$Q47,0,AY$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q47,0,AZ$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(AZ$15<$Q47,0,AZ$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q47,0,BA$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BA$15<$Q47,0,BA$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q47,0,BB$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BB$15<$Q47,0,BB$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q47,0,BC$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BC$15<$Q47,0,BC$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q47,0,BD$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BD$15<$Q47,0,BD$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q47,0,BE$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BE$15<$Q47,0,BE$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q47,0,BF$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BF$15<$Q47,0,BF$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q47,0,BG$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BG$15<$Q47,0,BG$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q47,0,BH$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BH$15<$Q47,0,BH$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q47,0,BI$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BI$15<$Q47,0,BI$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q47,0,BJ$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BJ$15<$Q47,0,BJ$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q47,0,BK$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BK$15<$Q47,0,BK$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q47,0,BL$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BL$15<$Q47,0,BL$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q47,0,BM$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BM$15<$Q47,0,BM$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q47,0,BN$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BN$15<$Q47,0,BN$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q47,0,BO$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BO$15<$Q47,0,BO$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q47,0,BP$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BP$15<$Q47,0,BP$15<$R47,$H47/$P47))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q47,0,BQ$15<$R47,$H47/$P47)=TRUE),0,_xlfn.IFS(BQ$15<$Q47,0,BQ$15<$R47,$H47/$P47))","v":0},0,0]
[33,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C48=J$15,$I48,J$15<>$C48,0)","v":0},{"$f":"_xlfn.IFS($C48=K$15,$I48,K$15<>$C48,0)","v":0},{"$f":"_xlfn.IFS($C48=L$15,$I48,L$15<>$C48,0)","v":0},{"$f":"_xlfn.IFS($C48=M$15,$H48*0.2,M$15<>$C48,0)","v":0},{"$f":"_xlfn.IFS($C48=N$15,$H48*0.2,N$15<>$C48,0)","v":0},{"$f":"_xlfn.IFS($C48=O$15,$H48*0.2,O$15<>$C48,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q48,0,S$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(S$15<$Q48,0,S$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q48,0,T$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(T$15<$Q48,0,T$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q48,0,U$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(U$15<$Q48,0,U$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q48,0,V$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(V$15<$Q48,0,V$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q48,0,W$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(W$15<$Q48,0,W$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q48,0,X$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(X$15<$Q48,0,X$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q48,0,Y$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(Y$15<$Q48,0,Y$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q48,0,Z$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(Z$15<$Q48,0,Z$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q48,0,AA$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AA$15<$Q48,0,AA$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q48,0,AB$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AB$15<$Q48,0,AB$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q48,0,AC$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AC$15<$Q48,0,AC$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q48,0,AD$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AD$15<$Q48,0,AD$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q48,0,AE$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AE$15<$Q48,0,AE$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q48,0,AF$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AF$15<$Q48,0,AF$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q48,0,AG$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AG$15<$Q48,0,AG$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q48,0,AH$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AH$15<$Q48,0,AH$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q48,0,AI$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AI$15<$Q48,0,AI$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q48,0,AJ$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AJ$15<$Q48,0,AJ$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q48,0,AK$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AK$15<$Q48,0,AK$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q48,0,AL$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AL$15<$Q48,0,AL$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q48,0,AM$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AM$15<$Q48,0,AM$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q48,0,AN$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AN$15<$Q48,0,AN$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q48,0,AO$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AO$15<$Q48,0,AO$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q48,0,AP$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AP$15<$Q48,0,AP$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q48,0,AQ$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AQ$15<$Q48,0,AQ$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q48,0,AR$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AR$15<$Q48,0,AR$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q48,0,AS$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AS$15<$Q48,0,AS$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q48,0,AT$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AT$15<$Q48,0,AT$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q48,0,AU$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AU$15<$Q48,0,AU$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q48,0,AV$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AV$15<$Q48,0,AV$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q48,0,AW$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AW$15<$Q48,0,AW$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q48,0,AX$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AX$15<$Q48,0,AX$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q48,0,AY$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AY$15<$Q48,0,AY$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q48,0,AZ$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(AZ$15<$Q48,0,AZ$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q48,0,BA$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BA$15<$Q48,0,BA$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q48,0,BB$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BB$15<$Q48,0,BB$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q48,0,BC$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BC$15<$Q48,0,BC$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q48,0,BD$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BD$15<$Q48,0,BD$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q48,0,BE$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BE$15<$Q48,0,BE$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q48,0,BF$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BF$15<$Q48,0,BF$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q48,0,BG$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BG$15<$Q48,0,BG$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q48,0,BH$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BH$15<$Q48,0,BH$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q48,0,BI$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BI$15<$Q48,0,BI$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q48,0,BJ$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BJ$15<$Q48,0,BJ$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q48,0,BK$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BK$15<$Q48,0,BK$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q48,0,BL$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BL$15<$Q48,0,BL$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q48,0,BM$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BM$15<$Q48,0,BM$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q48,0,BN$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BN$15<$Q48,0,BN$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q48,0,BO$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BO$15<$Q48,0,BO$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q48,0,BP$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BP$15<$Q48,0,BP$15<$R48,$H48/$P48))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q48,0,BQ$15<$R48,$H48/$P48)=TRUE),0,_xlfn.IFS(BQ$15<$Q48,0,BQ$15<$R48,$H48/$P48))","v":0},0,0]
[34,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C49=J$15,$I49,J$15<>$C49,0)","v":0},{"$f":"_xlfn.IFS($C49=K$15,$I49,K$15<>$C49,0)","v":0},{"$f":"_xlfn.IFS($C49=L$15,$I49,L$15<>$C49,0)","v":0},{"$f":"_xlfn.IFS($C49=M$15,$H49*0.2,M$15<>$C49,0)","v":0},{"$f":"_xlfn.IFS($C49=N$15,$H49*0.2,N$15<>$C49,0)","v":0},{"$f":"_xlfn.IFS($C49=O$15,$H49*0.2,O$15<>$C49,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q49,0,S$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(S$15<$Q49,0,S$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q49,0,T$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(T$15<$Q49,0,T$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q49,0,U$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(U$15<$Q49,0,U$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q49,0,V$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(V$15<$Q49,0,V$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q49,0,W$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(W$15<$Q49,0,W$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q49,0,X$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(X$15<$Q49,0,X$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q49,0,Y$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(Y$15<$Q49,0,Y$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q49,0,Z$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(Z$15<$Q49,0,Z$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q49,0,AA$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AA$15<$Q49,0,AA$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q49,0,AB$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AB$15<$Q49,0,AB$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q49,0,AC$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AC$15<$Q49,0,AC$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q49,0,AD$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AD$15<$Q49,0,AD$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q49,0,AE$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AE$15<$Q49,0,AE$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q49,0,AF$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AF$15<$Q49,0,AF$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q49,0,AG$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AG$15<$Q49,0,AG$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q49,0,AH$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AH$15<$Q49,0,AH$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q49,0,AI$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AI$15<$Q49,0,AI$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q49,0,AJ$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AJ$15<$Q49,0,AJ$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q49,0,AK$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AK$15<$Q49,0,AK$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q49,0,AL$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AL$15<$Q49,0,AL$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q49,0,AM$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AM$15<$Q49,0,AM$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q49,0,AN$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AN$15<$Q49,0,AN$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q49,0,AO$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AO$15<$Q49,0,AO$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q49,0,AP$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AP$15<$Q49,0,AP$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q49,0,AQ$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AQ$15<$Q49,0,AQ$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q49,0,AR$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AR$15<$Q49,0,AR$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q49,0,AS$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AS$15<$Q49,0,AS$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q49,0,AT$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AT$15<$Q49,0,AT$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q49,0,AU$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AU$15<$Q49,0,AU$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q49,0,AV$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AV$15<$Q49,0,AV$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q49,0,AW$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AW$15<$Q49,0,AW$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q49,0,AX$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AX$15<$Q49,0,AX$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q49,0,AY$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AY$15<$Q49,0,AY$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q49,0,AZ$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(AZ$15<$Q49,0,AZ$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q49,0,BA$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BA$15<$Q49,0,BA$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q49,0,BB$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BB$15<$Q49,0,BB$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q49,0,BC$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BC$15<$Q49,0,BC$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q49,0,BD$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BD$15<$Q49,0,BD$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q49,0,BE$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BE$15<$Q49,0,BE$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q49,0,BF$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BF$15<$Q49,0,BF$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q49,0,BG$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BG$15<$Q49,0,BG$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q49,0,BH$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BH$15<$Q49,0,BH$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q49,0,BI$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BI$15<$Q49,0,BI$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q49,0,BJ$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BJ$15<$Q49,0,BJ$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q49,0,BK$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BK$15<$Q49,0,BK$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q49,0,BL$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BL$15<$Q49,0,BL$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q49,0,BM$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BM$15<$Q49,0,BM$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q49,0,BN$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BN$15<$Q49,0,BN$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q49,0,BO$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BO$15<$Q49,0,BO$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q49,0,BP$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BP$15<$Q49,0,BP$15<$R49,$H49/$P49))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q49,0,BQ$15<$R49,$H49/$P49)=TRUE),0,_xlfn.IFS(BQ$15<$Q49,0,BQ$15<$R49,$H49/$P49))","v":0},0,0]
[35,null,null,null,null,null,null,0,0,{"$f":"_xlfn.IFS($C50=J$15,$I50,J$15<>$C50,0)","v":0},{"$f":"_xlfn.IFS($C50=K$15,$I50,K$15<>$C50,0)","v":0},{"$f":"_xlfn.IFS($C50=L$15,$I50,L$15<>$C50,0)","v":0},{"$f":"_xlfn.IFS($C50=M$15,$H50*0.2,M$15<>$C50,0)","v":0},{"$f":"_xlfn.IFS($C50=N$15,$H50*0.2,N$15<>$C50,0)","v":0},{"$f":"_xlfn.IFS($C50=O$15,$H50*0.2,O$15<>$C50,0)","v":0},null,null,0,{"$f":"IF(ISERROR(_xlfn.IFS(S$15<$Q50,0,S$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(S$15<$Q50,0,S$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(T$15<$Q50,0,T$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(T$15<$Q50,0,T$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(U$15<$Q50,0,U$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(U$15<$Q50,0,U$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(V$15<$Q50,0,V$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(V$15<$Q50,0,V$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(W$15<$Q50,0,W$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(W$15<$Q50,0,W$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(X$15<$Q50,0,X$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(X$15<$Q50,0,X$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Y$15<$Q50,0,Y$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(Y$15<$Q50,0,Y$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(Z$15<$Q50,0,Z$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(Z$15<$Q50,0,Z$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AA$15<$Q50,0,AA$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AA$15<$Q50,0,AA$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AB$15<$Q50,0,AB$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AB$15<$Q50,0,AB$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AC$15<$Q50,0,AC$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AC$15<$Q50,0,AC$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AD$15<$Q50,0,AD$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AD$15<$Q50,0,AD$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AE$15<$Q50,0,AE$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AE$15<$Q50,0,AE$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AF$15<$Q50,0,AF$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AF$15<$Q50,0,AF$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AG$15<$Q50,0,AG$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AG$15<$Q50,0,AG$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AH$15<$Q50,0,AH$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AH$15<$Q50,0,AH$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AI$15<$Q50,0,AI$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AI$15<$Q50,0,AI$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AJ$15<$Q50,0,AJ$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AJ$15<$Q50,0,AJ$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AK$15<$Q50,0,AK$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AK$15<$Q50,0,AK$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AL$15<$Q50,0,AL$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AL$15<$Q50,0,AL$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AM$15<$Q50,0,AM$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AM$15<$Q50,0,AM$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AN$15<$Q50,0,AN$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AN$15<$Q50,0,AN$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AO$15<$Q50,0,AO$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AO$15<$Q50,0,AO$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AP$15<$Q50,0,AP$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AP$15<$Q50,0,AP$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AQ$15<$Q50,0,AQ$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AQ$15<$Q50,0,AQ$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AR$15<$Q50,0,AR$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AR$15<$Q50,0,AR$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AS$15<$Q50,0,AS$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AS$15<$Q50,0,AS$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AT$15<$Q50,0,AT$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AT$15<$Q50,0,AT$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AU$15<$Q50,0,AU$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AU$15<$Q50,0,AU$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AV$15<$Q50,0,AV$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AV$15<$Q50,0,AV$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AW$15<$Q50,0,AW$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AW$15<$Q50,0,AW$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AX$15<$Q50,0,AX$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AX$15<$Q50,0,AX$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AY$15<$Q50,0,AY$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AY$15<$Q50,0,AY$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(AZ$15<$Q50,0,AZ$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(AZ$15<$Q50,0,AZ$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BA$15<$Q50,0,BA$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BA$15<$Q50,0,BA$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BB$15<$Q50,0,BB$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BB$15<$Q50,0,BB$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BC$15<$Q50,0,BC$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BC$15<$Q50,0,BC$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BD$15<$Q50,0,BD$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BD$15<$Q50,0,BD$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BE$15<$Q50,0,BE$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BE$15<$Q50,0,BE$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BF$15<$Q50,0,BF$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BF$15<$Q50,0,BF$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BG$15<$Q50,0,BG$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BG$15<$Q50,0,BG$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BH$15<$Q50,0,BH$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BH$15<$Q50,0,BH$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BI$15<$Q50,0,BI$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BI$15<$Q50,0,BI$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BJ$15<$Q50,0,BJ$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BJ$15<$Q50,0,BJ$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BK$15<$Q50,0,BK$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BK$15<$Q50,0,BK$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BL$15<$Q50,0,BL$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BL$15<$Q50,0,BL$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BM$15<$Q50,0,BM$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BM$15<$Q50,0,BM$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BN$15<$Q50,0,BN$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BN$15<$Q50,0,BN$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BO$15<$Q50,0,BO$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BO$15<$Q50,0,BO$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BP$15<$Q50,0,BP$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BP$15<$Q50,0,BP$15<$R50,$H50/$P50))","v":0},{"$f":"IF(ISERROR(_xlfn.IFS(BQ$15<$Q50,0,BQ$15<$R50,$H50/$P50)=TRUE),0,_xlfn.IFS(BQ$15<$Q50,0,BQ$15<$R50,$H50/$P50))","v":0},0,0]
["SUM prosjekter og tiltak",null,null,null,null,null,{"$f":"SUM(G16:G50)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(SUM(P16:P50)>0,SMALL(P16:P50,1)&\"-\"&LARGE(P16:P50,1)&\" år\",\"\")","v":""},{"$f":"IF(SUM(Q16:Q50)>0,SMALL(Q16:Q50,1)&\"-\"&LARGE(Q16:Q50,1)&\" år\",\"\")","v":""},{"$f":"LARGE(R16:R50,1)","v":0},{"$f":"SUM(S16:S50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL16:AL50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP16:BP50)","v":0},{"$f":"SUM(BQ16:BQ50)","v":0},{"$f":"SUM(BR16:BR50)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Byggeperiode"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegeier",null,null,{"$f":"S15","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AY15","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,null,null,"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A9","v":"Stat"},{"$f":"_xlfn.MINIFS($Q$16:$Q$50,$C$16:$C$50,A9)","v":0},{"$f":"_xlfn.MAXIFS($R$16:$R$50,$C$16:$C$50,A9)","v":0},{"$f":"SUMIFS(S$16:S$50,$C$16:$C$50,$P55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AC$16:AC$50,$C$16:$C$50,$P55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AM$16:AM$50,$C$16:$C$50,$P55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AW$16:AW$50,$C$16:$C$50,$P55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BG$16:BG$50,$C$16:$C$50,$P55)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(S55:BL55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A10","v":"Fylke"},{"$f":"_xlfn.MINIFS($Q$16:$Q$50,$C$16:$C$50,A10)","v":0},{"$f":"_xlfn.MAXIFS($R$16:$R$50,$C$16:$C$50,A10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(S56:BL56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A11","v":"Kommune"},{"$f":"_xlfn.MINIFS($Q$16:$Q$50,$C$16:$C$50,A11)","v":0},{"$f":"_xlfn.MAXIFS($R$16:$R$50,$C$16:$C$50,A11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(S57:BL57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A12","v":"Øvrig"},{"$f":"_xlfn.MINIFS($Q$16:$Q$50,$C$16:$C$50,A12)","v":0},{"$f":"_xlfn.MAXIFS($R$16:$R$50,$C$16:$C$50,A12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(S58:BL58)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregert",{"$f":"SMALL(Q55:Q58,1)","v":0},{"$f":"LARGE(R55:R58,1)","v":0},{"$f":"S60","v":0},{"$f":"S59+T60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"BR60","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",null,null,{"$f":"SUM(S55:S58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY55:AY58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(S60:BL60)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["År",{"$f":"P55","v":"Stat"},{"$f":"P56","v":"Fylke"},{"$f":"P57","v":"Kommune"},{"$f":"P58","v":"Øvrig"},"Aggregert","Visning"]
[{"$f":"S15","v":2024},{"$f":"HLOOKUP($A163,$S$54:$BU$59,2,0)","v":0},{"$f":"HLOOKUP($A163,$S$54:$BU$59,3,0)","v":0},{"$f":"HLOOKUP($A163,$S$54:$BU$59,4,0)","v":0},{"$f":"HLOOKUP($A163,$S$54:$BU$59,5,0)","v":0},{"$f":"HLOOKUP($A163,$S$54:$BU$59,6,0)","v":0},{"$f":"IF(AND((A163-1)<$R$59,(A163+1)>$Q$59,F163>0)=TRUE,1,0)","v":0}]
[{"$f":"A163+1","v":2025},0,0,0,0,0,0]
[{"$f":"A164+1","v":2026},0,0,0,0,0,0]
[2027,0,0,0,0,0,0]
[2028,0,0,0,0,0,0]
[2029,0,0,0,0,0,0]
[2030,0,0,0,0,0,0]
[2031,0,0,0,0,0,0]
[2032,0,0,0,0,0,0]
[2033,0,0,0,0,0,0]
[2034,0,0,0,0,0,0]
[2035,0,0,0,0,0,0]
[2036,0,0,0,0,0,0]
[2037,0,0,0,0,0,0]
[2038,0,0,0,0,0,0]
[2039,0,0,0,0,0,0]
[2040,0,0,0,0,0,0]
[2041,0,0,0,0,0,{"$f":"IF(AND((A180-1)<$R$59,(A180+1)>$Q$59,F180>0)=TRUE,1,0)","v":0}]
[2042,0,0,0,0,0,0]
[2043,0,0,0,0,0,0]
[2044,0,0,0,0,0,0]
[2045,0,0,0,0,0,0]
[2046,0,0,0,0,0,0]
[2047,0,0,0,0,0,0]
[2048,0,0,0,0,0,0]
[2049,0,0,0,0,0,0]
[2050,0,0,0,0,0,0]
[2051,0,0,0,0,0,0]
[2052,0,0,0,0,0,0]
[2053,0,0,0,0,0,0]
[2054,0,0,0,0,0,0]
[2055,0,0,0,0,0,0]
[2056,{"$f":"HLOOKUP($A195,$S$54:$BU$59,2,0)","v":0},{"$f":"HLOOKUP($A195,$S$54:$BU$59,3,0)","v":0},{"$f":"HLOOKUP($A195,$S$54:$BU$59,4,0)","v":0},{"$f":"HLOOKUP($A195,$S$54:$BU$59,5,0)","v":0},{"$f":"HLOOKUP($A195,$S$54:$BU$59,6,0)","v":0},0]
[2057,0,0,0,0,0,0]
[2058,0,0,0,0,0,0]
[2059,0,0,0,0,0,0]
[2060,0,0,0,0,0,0]
[2061,0,0,0,0,0,0]
[2062,0,0,0,0,0,0]
[2063,0,0,0,0,0,0]
[2064,0,0,0,0,0,0]
[2065,0,0,0,0,0,0]
[2066,0,0,0,0,0,0]
[2067,0,0,0,0,0,0]
[2068,0,0,0,0,0,0]
[2069,0,0,0,0,0,0]
[2070,0,0,0,0,0,0]
[2071,0,0,0,0,0,0]
[2072,0,0,0,0,0,0]

{"sheet":"Følsomhet","index":23,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":true,"merged":[[2,24,2,25],[19,9,20,9],[2,26,2,27],[7,9,8,9],[7,4,8,4],[19,4,20,4],[2,20,2,21],[2,22,2,23]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takst",null,"Anlegg",null,"Rente",null,"Trafikk"]
[null,null,-0.1,null,null,null,null,-0.1,null,null,null,null,null,null,"Orginal","Følsomhet",null,null,null,null,2,{"$f":"IF(U4=1,(1+C4),IF(U4=2,1,IF(U4=3,(1+C6))))","v":1},2,{"$f":"IF($W$4=1,(1+H4),IF(W4=2,1,IF(W4=3,(1+H6))))","v":1},2,{"$f":"IF($Y$4=1,(1+C16),IF(Y4=2,1,IF(Y4=3,(1+C18))))","v":1},2,{"$f":"IF(AA$4=1,(1+H16),IF(AA4=2,1,IF(AA4=3,(1+HJ8))))","v":1}]
[null,null,"Uendret",null,null,null,null,"Uendret",null,null,null,null,null,"Takst",{"$f":"Bommer!D38","v":0},null,{"$f":"O5*V4","v":0}]
[null,null,0.1,null,null,null,null,0.1,null,null,null,null,null,"Investering",{"$f":"Prosjektdata!F11","v":0},null,{"$f":"O6*X4","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lånesaldo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedbetalingstid"]
[]
[]
[]
[]
[]
[]
[null,null,-0.1,null,null,null,null,0]
[null,null,"Uendret",null,null,null,null,"Uendret"]
[null,null,0.1,null,null,null,null,0.01]

{"sheet":"Utviklingsbaner_drivstoff","index":24,"n_rows":92,"n_cols":84,"rows_kept":92,"cut":false,"hidden":false,"merged":[[4,4,4,6],[2,8,6,8],[7,8,10,8],[0,10,0,15],[6,74,9,74],[10,74,14,74],[4,31,4,35],[15,74,18,74],[3,54,3,61],[4,54,4,57],[4,59,4,61],[4,42,4,45],[28,10,28,11],[30,13,34,13],[35,13,38,13],[30,14,34,14],[35,14,38,14],[28,12,28,14],[32,19,36,19],[37,19,40,19],[4,36,4,39],[3,31,3,39],[4,47,4,50],[3,42,3,50]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC1<>16,\"Sum kjøretøyandeler per takstgruppe må være 100 %\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(K3:K11)","v":2},2,2,2,2,2,2,2,{"$f":"SUM(U1:AB1)","v":16}]
[null,null,null,null,null,null,null,null,null,"Drivstoff",2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,null,null,null,null,"Bruk",null,true,null,null,null,null,null,null,null,null,"NB2021"]
[null,null,null,null,null,null,null,null,null,{"$f":"J19","v":"Takstgruppe 1 - bensin"},0.3,0.21,0.2,7.0000000000000007E-2,0.03,1.0362476925658667E-2,4.173467490341109E-3,0,null,{"$f":"$U$32","v":"Drivstoff"},{"$f":"$V$32","v":2015},{"$f":"$W$32","v":2020},{"$f":"$X$32","v":2025},{"$f":"$Y$32","v":2030},{"$f":"$Z$32","v":2035},{"$f":"$AA$32","v":2040},{"$f":"$AB$32","v":2045},{"$f":"$AC$32","v":2050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,2,0)","v":0.19391999999999995},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,3,0)","v":0.42432000000000003},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,4,0)","v":0.24959999999999999},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,5,0)","v":9.2159999999999978E-2},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,6,0)","v":0},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,7,0)","v":0.04},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,8,0)","v":0},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,9,0)","v":0},{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,10,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - diesel",0.67,0.56999999999999995,0.41,0.23,0.1,5.7140459808692735E-2,3.5102580525195763E-2,0.02,null,{"$f":"$U$33","v":"Takstgruppe 1 - bensin"},{"$f":"$V$33","v":0.28799999999999998},{"$f":"$W$33","v":0.20159999999999997},{"$f":"$X$33","v":0.192},{"$f":"$Y$33","v":6.720000000000001E-2},{"$f":"$Z$33","v":2.8799999999999999E-2},{"$f":"$AA$33","v":9.9479778486323191E-3},{"$f":"$AB$33","v":4.0065287907274649E-3},{"$f":"$AC$33","v":0},null,null,null,"Drivstoff",null,null,null,null,null,null,null,null,null,null,"Drivstoff",null,null,null,null,null,null,null,null,null,null,null,"Drivstoff"]
[null,null,null,{"$f":"ROUND(m_takstsjekk,3)","v":0},{"$f":"IF(D5<>0,\"Paramtre er endret, kjør måltakst\",\"\")","v":""},null,null,null,null,"Takstgruppe 1 - elektrisitet",0.02,0.14000000000000001,0.28999999999999998,0.6,0.79,0.88215304581305587,0.91940249168405608,0.94,null,{"$f":"$U$34","v":"Takstgruppe 1 - diesel"},{"$f":"$V$34","v":0.64319999999999999},{"$f":"$W$34","v":0.54719999999999991},{"$f":"$X$34","v":0.39359999999999995},{"$f":"$Y$34","v":0.2208},{"$f":"$Z$34","v":9.6000000000000002E-2},{"$f":"$AA$34","v":5.4854841416345022E-2},{"$f":"$AB$34","v":3.3698477304187929E-2},{"$f":"$AC$34","v":1.9199999999999998E-2},null,null,null,"Personbil",null,null,null,null,"Tunge",null,null,null,null,null,"Personbil",null,null,null,null,"Tunge",null,null,null,null,null,null,"Personbil",null,null,null,null,"Tunge"]
[null,"Innkrevingsstart",null,2024,null,null,null,null,null,"Takstgruppe 1- Hybrid",0.01,0.08,0.1,0.1,0.08,5.0344017452592718E-2,4.1321460300407016E-2,0.04,null,{"$f":"$U$35","v":"Takstgruppe 1 - elektrisitet"},{"$f":"$V$35","v":1.9199999999999998E-2},{"$f":"$W$35","v":0.13440000000000002},{"$f":"$X$35","v":0.27839999999999998},{"$f":"$Y$35","v":0.57599999999999996},{"$f":"$Z$35","v":0.75839999999999996},{"$f":"$AA$35","v":0.84686692398053365},{"$f":"$AB$35","v":0.88262639201669379},{"$f":"$AC$35","v":0.90239999999999987},null,null,"År","Bensin","Diesel","Elektrisk","Hybrid","X","Diesel","Elektrisk","Hydrogen","X",null,"År","Bensin","Diesel","Elektrisk","Hybrid",{"$f":"AJ6","v":"X"},"Diesel","Elektrisk","Hydrogen",{"$f":"AN6","v":"X"},null,null,"År","Bensin","Diesel","Elektrisk","Hybrid",null,"Diesel","Elektrisk","Hydrogen",null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivstoff",2015,2020,2025,2030,2035,2040,2045,2050]
[null,"Innkrevingstid(år)",null,11,null,null,null,null,null,"Takstgruppe 1 - X",0,0,0,0,0,0,0,0,null,{"$f":"$U$36","v":"Takstgruppe 1- Hybrid"},{"$f":"$V$36","v":9.5999999999999992E-3},{"$f":"$W$36","v":7.6799999999999993E-2},{"$f":"$X$36","v":9.6000000000000002E-2},{"$f":"$Y$36","v":9.6000000000000002E-2},{"$f":"$Z$36","v":7.6799999999999993E-2},{"$f":"$AA$36","v":4.8330256754489008E-2},{"$f":"$AB$36","v":3.9668601888390734E-2},{"$f":"$AC$36","v":3.8399999999999997E-2},null,null,2010,{"$f":"AF8","v":0.28799999999999998},{"$f":"AG8","v":0.64319999999999999},{"$f":"AH8","v":1.9199999999999998E-2},{"$f":"AI8","v":9.5999999999999992E-3},{"$f":"AJ8","v":0},{"$f":"AK8","v":0.04},{"$f":"AL8","v":0},{"$f":"AM8","v":0},{"$f":"AN8","v":0},null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personbil","Bensin",12444,9237,6016,3300,1415,494,202,122]
[null,"Gjennomsnittstakst (kr)",null,9.6,null,null,null,null,null,"Takstgruppe 2 - Diesel",1,1,1,0.88458298230834032,0.82070707070707072,0.74906367041198507,0.66611157368859286,0.59,null,{"$f":"$U$37","v":"Takstgruppe 1 - X"},{"$f":"$V$37","v":0},{"$f":"$W$37","v":0},{"$f":"$X$37","v":0},{"$f":"$Y$37","v":0},{"$f":"$Z$37","v":0},{"$f":"$AA$37","v":0},{"$f":"$AB$37","v":0},{"$f":"$AC$37","v":0},null,null,2011,0.28799999999999998,0.64319999999999999,1.9199999999999998E-2,9.5999999999999992E-3,0,0.04,0,0,0,null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel",20496,19088,12700,6192,2247,724,299,170]
[null,"Taktstår",null,2024,null,null,null,null,null,"Takstgruppe 2 - elektrisk",0,0,0,0.10951979780960404,0.1611952861952862,0.22596754057428214,0.31723563696919233,0.39,null,{"$f":"$U$38","v":"Takstgruppe 2 - Diesel"},{"$f":"$V$38","v":0.04},{"$f":"$W$38","v":0.04},{"$f":"$X$38","v":0.04},{"$f":"$Y$38","v":3.5383319292333612E-2},{"$f":"$Z$38","v":3.2828282828282832E-2},{"$f":"$AA$38","v":2.9962546816479405E-2},{"$f":"$AB$38","v":2.6644462947543714E-2},{"$f":"$AC$38","v":2.3599999999999999E-2},null,null,2012,0.28799999999999998,0.64319999999999999,1.9199999999999998E-2,9.5999999999999992E-3,0,0.04,0,0,0,null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",789,4311,13624,23896,31724,35854,37500,38200]
[null,"Prisstigning (%)",null,0.02,null,null,null,null,null,"Takstgruppe 2 - hydrogen",0,0,0,5.8972198820556026E-3,1.8097643097643099E-2,2.4968789013732832E-2,1.665278934221482E-2,0.02,null,{"$f":"$U$39","v":"Takstgruppe 2 - elektrisk"},{"$f":"$V$39","v":0},{"$f":"$W$39","v":0},{"$f":"$X$39","v":0},{"$f":"$Y$39","v":4.3807919123841615E-3},{"$f":"$Z$39","v":6.447811447811448E-3},{"$f":"$AA$39","v":9.0387016229712853E-3},{"$f":"$AB$39","v":1.2689425478767693E-2},{"$f":"$AC$39","v":1.5600000000000001E-2},null,null,2013,0.28799999999999998,0.64319999999999999,1.9199999999999998E-2,9.5999999999999992E-3,0,0.04,0,0,0,null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid",500,3600,4600,4700,3600,2400,2000,2000]
[null,"Trafikk (ÅDT)",null,56800,null,null,null,null,null,"Takstgruppe 2- Miljøkategori 4",0,0,0,0,0,0,0,0,null,{"$f":"$U$40","v":"Takstgruppe 2 - hydrogen"},{"$f":"$V$40","v":0},{"$f":"$W$40","v":0},{"$f":"$X$40","v":0},{"$f":"$Y$40","v":2.358887952822241E-4},{"$f":"$Z$40","v":7.2390572390572394E-4},{"$f":"$AA$40","v":9.9875156054931333E-4},{"$f":"$AB$40","v":6.6611157368859277E-4},{"$f":"$AC$40","v":8.0000000000000004E-4},null,null,2014,{"$f":"AF12","v":0.28799999999999998},{"$f":"AG12","v":0.64319999999999999},1.9199999999999998E-2,9.5999999999999992E-3,0,0.04,0,0,0,null,2014,{"$f":"AQ12","v":0.28799999999999998},{"$f":"AR12","v":0.64319999999999999},1.9199999999999998E-2,9.5999999999999992E-3,0,0.04,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunge","Diesel",2200,2300,2200,2100,1950,1800,1600,1430]
[null,"År for trafikk",null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$41","v":"Takstgruppe 2- Miljøkategori 4"},{"$f":"$V$41","v":0},{"$f":"$W$41","v":0},{"$f":"$X$41","v":0},{"$f":"$Y$41","v":0},{"$f":"$Z$41","v":0},{"$f":"$AA$41","v":0},{"$f":"$AB$41","v":0},{"$f":"$AC$41","v":0},null,null,2015,{"$f":"IF($AG$2=TRUE,AQ12,#REF!)","v":0.28799999999999998},{"$f":"IF($AG$2=TRUE,AR12,#REF!)","v":0.64319999999999999},{"$f":"IF($AG$2=TRUE,AS12,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AT12,#REF!)","v":9.5999999999999992E-3},{"$f":"IF($AG$2=TRUE,AU12,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV12,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW12,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX12,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AY12,BA12)","v":0},null,2015,{"$f":"LOOKUP($AP12,$T$20:$U$27)","v":0.28799999999999998},{"$f":"LOOKUP($AP12,$T$20:$V$27)","v":0.64319999999999999},{"$f":"LOOKUP($AP12,$T$20:$W$27)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP12,$T$20:$X$27)","v":9.5999999999999992E-3},{"$f":"LOOKUP($AP12,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP12,$T$20:$Z$27)","v":0.04},{"$f":"LOOKUP($AP12,$T$20:$AA$27)","v":0},{"$f":"VLOOKUP($AP12,$T$20:$AC$27,9,0)","v":0},{"$f":"VLOOKUP($AP12,$T$20:$AC$27,10,0)","v":0},null,null,2015,{"$f":"BC3","v":0.19391999999999995},0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",0,0,100,260,383,543,762,950]
[null,{"$f":"\"Sum inntekt ( \"&m_takstår& \" mill)\"","v":"Sum inntekt ( 2024 mill)"},null,{"$f":"Miljoberegning!D196","v":1772.7469377191751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"IF($AG$2=TRUE,AQ13,#REF!)","v":0.27071999999999996},{"$f":"IF($AG$2=TRUE,AR13,#REF!)","v":0.624},{"$f":"IF($AG$2=TRUE,AS13,#REF!)","v":4.224E-2},{"$f":"IF($AG$2=TRUE,AT13,#REF!)","v":2.3039999999999998E-2},{"$f":"IF($AG$2=TRUE,AU13,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV13,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW13,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX13,#REF!)","v":0},0,null,2016,{"$f":"AQ12+(AQ$17-AQ$12)/5","v":0.27071999999999996},{"$f":"AR12+(AR$17-AR$12)/5","v":0.624},4.224E-2,2.3039999999999998E-2,{"$f":"AU12+(AU$17-AU$12)/5","v":0},0.04,0,0,{"$f":"AY12+(AY$17-AY$12)/5","v":0},null,null,2016,{"$f":"BC12","v":0.19391999999999995},{"$f":"BD12","v":0.42432000000000003},0.24959999999999999,9.2159999999999978E-2,{"$f":"BG4","v":0},0.04,0,0,0]
[null,"Sum inntekt løpende",null,{"$f":"Miljoberegning!BI4","v":2413.9653445992262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"IF($AG$2=TRUE,AQ14,#REF!)","v":0.25343999999999994},{"$f":"IF($AG$2=TRUE,AR14,#REF!)","v":0.6048},{"$f":"IF($AG$2=TRUE,AS14,#REF!)","v":6.5280000000000005E-2},{"$f":"IF($AG$2=TRUE,AT14,#REF!)","v":3.6479999999999999E-2},{"$f":"IF($AG$2=TRUE,AU14,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV14,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW14,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX14,#REF!)","v":0},0,null,2017,{"$f":"AQ13+(AQ$17-AQ$12)/5","v":0.25343999999999994},0.6048,6.5280000000000005E-2,3.6479999999999999E-2,{"$f":"AU13+(AU$17-AU$12)/5","v":0},0.04,0,0,{"$f":"AY13+(AY$17-AY$12)/5","v":0},null,null,2017,{"$f":"BC13","v":0.19391999999999995},{"$f":"BD13","v":0.42432000000000003},{"$f":"BE13","v":0.24959999999999999},{"$f":"BF13","v":9.2159999999999978E-2},{"$f":"BG5","v":0},{"$f":"BH13","v":0.04},0,0,0]
[null,"Andel taksgruppe 2 (%)",null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"IF($AG$2=TRUE,AQ15,#REF!)","v":0.23615999999999995},{"$f":"IF($AG$2=TRUE,AR15,#REF!)","v":0.58560000000000001},{"$f":"IF($AG$2=TRUE,AS15,#REF!)","v":8.832000000000001E-2},{"$f":"IF($AG$2=TRUE,AT15,#REF!)","v":4.9919999999999999E-2},{"$f":"IF($AG$2=TRUE,AU15,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV15,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW15,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX15,#REF!)","v":0},0,null,2018,{"$f":"AQ14+(AQ$17-AQ$12)/5","v":0.23615999999999995},0.58560000000000001,8.832000000000001E-2,4.9919999999999999E-2,{"$f":"AU14+(AU$17-AU$12)/5","v":0},0.04,0,0,{"$f":"AY14+(AY$17-AY$12)/5","v":0},null,null,2018,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,{"$f":"BG6","v":0},0.04,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen",0,0,6,14,43,60,40,50]
[null,"Trafikkvekst",null,"Egen 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"IF($AG$2=TRUE,AQ16,#REF!)","v":0.21887999999999996},{"$f":"IF($AG$2=TRUE,AR16,#REF!)","v":0.56640000000000001},{"$f":"IF($AG$2=TRUE,AS16,#REF!)","v":0.11136000000000001},{"$f":"IF($AG$2=TRUE,AT16,#REF!)","v":6.336E-2},{"$f":"IF($AG$2=TRUE,AU16,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV16,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW16,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX16,#REF!)","v":0},0,null,2019,{"$f":"AQ15+(AQ$17-AQ$12)/5","v":0.21887999999999996},0.56640000000000001,0.11136000000000001,6.336E-2,{"$f":"AU15+(AU$17-AU$12)/5","v":0},0.04,0,0,{"$f":"AY15+(AY$17-AY$12)/5","v":0},null,null,2019,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,{"$f":"BG12","v":0},0.04,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Varebil","Diesel",7000,7200,6900,5700,3300,2000,1400,1000]
[null,{"$f":"\"Samlet inntektsdifferanse \"&m_takstår&\" kr\"","v":"Samlet inntektsdifferanse 2024 kr"},null,{"$f":"m_diffsuninntekt_fkr","v":-219.24042559255804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"IF($AG$2=TRUE,AQ17,#REF!)","v":0.20159999999999997},{"$f":"IF($AG$2=TRUE,AR17,#REF!)","v":0.54719999999999991},{"$f":"IF($AG$2=TRUE,AS17,#REF!)","v":0.13440000000000002},{"$f":"IF($AG$2=TRUE,AT17,#REF!)","v":7.6799999999999993E-2},{"$f":"IF($AG$2=TRUE,AU17,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV17,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW17,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX17,#REF!)","v":0},0,null,2020,{"$f":"LOOKUP($AP17,$T$20:$U$27)","v":0.20159999999999997},{"$f":"LOOKUP($AP17,$T$20:$V$27)","v":0.54719999999999991},{"$f":"LOOKUP($AP17,$T$20:$W$27)","v":0.13440000000000002},{"$f":"LOOKUP($AP17,$T$20:$X$27)","v":7.6799999999999993E-2},{"$f":"LOOKUP($AP17,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP17,$T$20:$Z$27)","v":0.04},{"$f":"LOOKUP($AP17,$T$20:$AA$27)","v":0},{"$f":"VLOOKUP($AP17,$T$20:$AC$27,9,0)","v":0},{"$f":"VLOOKUP($AP17,$T$20:$AC$27,10,0)","v":0},null,null,2020,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Kjøretøytype",{"$f":"\"Andeler år \"&m_trafikkår","v":"Andeler år 2024"},"Takst-forhold","Kjt/d","Takst","Gjs. inntekt"]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - bensin",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,2,0)","v":0.19391999999999995},1,{"$f":"Miljoberegning!E108","v":11014.655999999997},{"$f":"Miljoberegning!E15","v":20.310550186335849},{"$f":"Miljoberegning!M15","v":9.5763756675369063},null,null,null,null,{"$f":"$U$32","v":"Drivstoff"},{"$f":"$U$33","v":"Takstgruppe 1 - bensin"},{"$f":"$U$34","v":"Takstgruppe 1 - diesel"},{"$f":"$U$35","v":"Takstgruppe 1 - elektrisitet"},{"$f":"$U$36","v":"Takstgruppe 1- Hybrid"},{"$f":"$U$37","v":"Takstgruppe 1 - X"},{"$f":"$U$38","v":"Takstgruppe 2 - Diesel"},{"$f":"$U$39","v":"Takstgruppe 2 - elektrisk"},{"$f":"$U$40","v":"Takstgruppe 2 - hydrogen"},{"$f":"$U$41","v":"Takstgruppe 2- Miljøkategori 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",10,100,800,2600,4800,6200,7000,7400]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - diesel",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,3,0)","v":0.42432000000000003},1,{"$f":"Miljoberegning!E109","v":24101.376},{"$f":"Miljoberegning!E16","v":20.310550186335849},{"$f":"Miljoberegning!M16","v":9.5763756675369063},null,null,null,null,{"$f":"$V$32","v":2015},{"$f":"$V$33","v":0.28799999999999998},{"$f":"$V$34","v":0.64319999999999999},{"$f":"$V$35","v":1.9199999999999998E-2},{"$f":"$V$36","v":9.5999999999999992E-3},{"$f":"$V$37","v":0},{"$f":"$V$38","v":0.04},{"$f":"$V$39","v":0},{"$f":"$V$40","v":0},{"$f":"$V$41","v":0},null,2021,{"$f":"IF($AG$2=TRUE,AQ20,#REF!)","v":0.19967999999999997},{"$f":"IF($AG$2=TRUE,AR20,#REF!)","v":0.51647999999999994},{"$f":"IF($AG$2=TRUE,AS20,#REF!)","v":0.16320000000000001},{"$f":"IF($AG$2=TRUE,AT20,#REF!)","v":8.0639999999999989E-2},{"$f":"IF($AG$2=TRUE,AU20,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV20,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW20,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX20,#REF!)","v":0},0,null,2021,{"$f":"AQ17+(AQ$24-AQ$17)/5","v":0.19967999999999997},0.51647999999999994,0.16320000000000001,8.0639999999999989E-2,0,0.04,0,0,0,null,null,2021,{"$f":"BC17","v":0.19391999999999995},{"$f":"BD17","v":0.42432000000000003},{"$f":"BE17","v":0.24959999999999999},{"$f":"BF17","v":9.2159999999999978E-2},{"$f":"BG14","v":0},{"$f":"BH17","v":0.04},{"$f":"BI17","v":0},{"$f":"BJ17","v":0},{"$f":"BK17","v":0}]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - elektrisitet",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,4,0)","v":0.24959999999999999},0.7,{"$f":"Miljoberegning!E110","v":14177.279999999999},{"$f":"Miljoberegning!E17","v":14.217385130435094},{"$f":"Miljoberegning!M17","v":6.7034629672758337},null,null,null,null,{"$f":"$W$32","v":2020},{"$f":"$W$33","v":0.20159999999999997},{"$f":"$W$34","v":0.54719999999999991},{"$f":"$W$35","v":0.13440000000000002},{"$f":"$W$36","v":7.6799999999999993E-2},{"$f":"$W$37","v":0},{"$f":"$W$38","v":0.04},{"$f":"$W$39","v":0},{"$f":"$W$40","v":0},{"$f":"$W$41","v":0},null,2022,{"$f":"IF($AG$2=TRUE,AQ21,#REF!)","v":0.19775999999999996},{"$f":"IF($AG$2=TRUE,AR21,#REF!)","v":0.48575999999999997},{"$f":"IF($AG$2=TRUE,AS21,#REF!)","v":0.192},{"$f":"IF($AG$2=TRUE,AT21,#REF!)","v":8.4479999999999986E-2},{"$f":"IF($AG$2=TRUE,AU21,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV21,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW21,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX21,#REF!)","v":0},0,null,2022,{"$f":"AQ20+(AQ$24-AQ$17)/5","v":0.19775999999999996},0.48575999999999997,0.192,8.4479999999999986E-2,0,0.04,0,0,0,null,null,2022,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,{"$f":"BG15","v":0},0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1- Hybrid",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,5,0)","v":9.2159999999999978E-2},1,{"$f":"Miljoberegning!E111","v":5234.6879999999992},{"$f":"Miljoberegning!E18","v":20.310550186335849},{"$f":"Miljoberegning!M18","v":9.5763756675369063},null,null,null,null,{"$f":"$X$32","v":2025},{"$f":"$X$33","v":0.192},{"$f":"$X$34","v":0.39359999999999995},{"$f":"$X$35","v":0.27839999999999998},{"$f":"$X$36","v":9.6000000000000002E-2},{"$f":"$X$37","v":0},{"$f":"$X$38","v":0.04},{"$f":"$X$39","v":0},{"$f":"$X$40","v":0},{"$f":"$X$41","v":0},null,2023,{"$f":"IF($AG$2=TRUE,AQ22,#REF!)","v":0.19583999999999996},{"$f":"IF($AG$2=TRUE,AR22,#REF!)","v":0.45504},{"$f":"IF($AG$2=TRUE,AS22,#REF!)","v":0.2208},{"$f":"IF($AG$2=TRUE,AT22,#REF!)","v":8.8319999999999982E-2},{"$f":"IF($AG$2=TRUE,AU22,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV22,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW22,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX22,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AY22,BA24)","v":0},null,2023,0.19583999999999996,0.45504,0.2208,8.8319999999999982E-2,0,0.04,0,0,0,null,null,null,null,null,null,null,{"$f":"BG16","v":0},null,{"$f":"BI21","v":0},{"$f":"BJ21","v":0},{"$f":"BK21","v":0}]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - X",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,6,0)","v":0},0.5,{"$f":"Miljoberegning!E112","v":0},{"$f":"Miljoberegning!E19","v":10.155275093167925},{"$f":"Miljoberegning!M19","v":4.7881878337684531},null,null,null,null,{"$f":"$Y$32","v":2030},{"$f":"$Y$33","v":6.720000000000001E-2},{"$f":"$Y$34","v":0.2208},{"$f":"$Y$35","v":0.57599999999999996},{"$f":"$Y$36","v":9.6000000000000002E-2},{"$f":"$Y$37","v":0},{"$f":"$Y$38","v":3.5383319292333612E-2},{"$f":"$Y$39","v":4.3807919123841615E-3},{"$f":"$Y$40","v":2.358887952822241E-4},{"$f":"$Y$41","v":0},null,2024,{"$f":"IF($AG$2=TRUE,AQ23,#REF!)","v":0.19391999999999995},{"$f":"IF($AG$2=TRUE,AR23,#REF!)","v":0.42432000000000003},{"$f":"IF($AG$2=TRUE,AS23,#REF!)","v":0.24959999999999999},{"$f":"IF($AG$2=TRUE,AT23,#REF!)","v":9.2159999999999978E-2},{"$f":"IF($AG$2=TRUE,AU23,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV23,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW23,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX23,#REF!)","v":0},0,null,2024,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2 - Diesel",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,7,0)","v":0.04},2.2999999999999998,{"$f":"Miljoberegning!E114","v":2272},{"$f":"Miljoberegning!E20","v":46.714265428572446},{"$f":"Miljoberegning!M20","v":28.093959228743469},null,null,null,null,{"$f":"$Z$32","v":2035},{"$f":"$Z$33","v":2.8799999999999999E-2},{"$f":"$Z$34","v":9.6000000000000002E-2},{"$f":"$Z$35","v":0.75839999999999996},{"$f":"$Z$36","v":7.6799999999999993E-2},{"$f":"$Z$37","v":0},{"$f":"$Z$38","v":3.2828282828282832E-2},{"$f":"$Z$39","v":6.447811447811448E-3},{"$f":"$Z$40","v":7.2390572390572394E-4},{"$f":"$Z$41","v":0},null,2025,{"$f":"IF($AG$2=TRUE,AQ24,#REF!)","v":0.192},{"$f":"IF($AG$2=TRUE,AR24,#REF!)","v":0.39359999999999995},{"$f":"IF($AG$2=TRUE,AS24,#REF!)","v":0.27839999999999998},{"$f":"IF($AG$2=TRUE,AT24,#REF!)","v":9.6000000000000002E-2},{"$f":"IF($AG$2=TRUE,AU24,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV24,#REF!)","v":0.04},{"$f":"IF($AG$2=TRUE,AW24,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AX24,#REF!)","v":0},0,null,2025,{"$f":"LOOKUP($AP24,$T$20:$U$27)","v":0.192},{"$f":"LOOKUP($AP24,$T$20:$V$27)","v":0.39359999999999995},{"$f":"LOOKUP($AP24,$T$20:$W$27)","v":0.27839999999999998},{"$f":"LOOKUP($AP24,$T$20:$X$27)","v":9.6000000000000002E-2},{"$f":"LOOKUP($AP24,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP24,$T$20:$Z$27)","v":0.04},{"$f":"LOOKUP($AP24,$T$20:$AA$27)","v":0},{"$f":"VLOOKUP($AP24,$T$20:$AC$27,9,0)","v":0},{"$f":"VLOOKUP($AP24,$T$20:$AC$27,10,0)","v":0},null,null,2023,{"$f":"BC21","v":0.19391999999999995},{"$f":"BD21","v":0.42432000000000003},{"$f":"BE21","v":0.24959999999999999},{"$f":"BF21","v":9.2159999999999978E-2},{"$f":"BG17","v":0},{"$f":"BH21","v":0.04},{"$f":"BI22","v":0},{"$f":"BJ22","v":0},{"$f":"BK22","v":0}]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2 - elektrisk",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,8,0)","v":0},0,{"$f":"Miljoberegning!E115","v":0},{"$f":"Miljoberegning!E21","v":0},{"$f":"Miljoberegning!M21","v":0},null,null,null,null,{"$f":"$AA$32","v":2040},{"$f":"$AA$33","v":9.9479778486323191E-3},{"$f":"$AA$34","v":5.4854841416345022E-2},{"$f":"$AA$35","v":0.84686692398053365},{"$f":"$AA$36","v":4.8330256754489008E-2},{"$f":"$AA$37","v":0},{"$f":"$AA$38","v":2.9962546816479405E-2},{"$f":"$AA$39","v":9.0387016229712853E-3},{"$f":"$AA$40","v":9.9875156054931333E-4},{"$f":"$AA$41","v":0},null,2026,{"$f":"IF($AG$2=TRUE,AQ25,#REF!)","v":0.16703999999999999},{"$f":"IF($AG$2=TRUE,AR25,#REF!)","v":0.35903999999999997},{"$f":"IF($AG$2=TRUE,AS25,#REF!)","v":0.33792},{"$f":"IF($AG$2=TRUE,AT25,#REF!)","v":9.6000000000000002E-2},{"$f":"IF($AG$2=TRUE,AU25,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV25,#REF!)","v":3.9076663858466726E-2},{"$f":"IF($AG$2=TRUE,AW25,#REF!)","v":8.7615838247683225E-4},{"$f":"IF($AG$2=TRUE,AX25,#REF!)","v":4.7177759056444821E-5},0,null,2026,{"$f":"AQ24+(AQ$29-AQ$24)/5","v":0.16703999999999999},0.35903999999999997,0.33792,9.6000000000000002E-2,0,3.9076663858466726E-2,8.7615838247683225E-4,4.7177759056444821E-5,0,null,null,2024,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,{"$f":"BG20","v":0},0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2 - hydrogen",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,9,0)","v":0},0,{"$f":"Miljoberegning!E116","v":0},{"$f":"Miljoberegning!E22","v":0},{"$f":"Miljoberegning!M22","v":0},null,null,null,null,{"$f":"$AB$32","v":2045},{"$f":"$AB$33","v":4.0065287907274649E-3},{"$f":"$AB$34","v":3.3698477304187929E-2},{"$f":"$AB$35","v":0.88262639201669379},{"$f":"$AB$36","v":3.9668601888390734E-2},{"$f":"$AB$37","v":0},{"$f":"$AB$38","v":2.6644462947543714E-2},{"$f":"$AB$39","v":1.2689425478767693E-2},{"$f":"$AB$40","v":6.6611157368859277E-4},{"$f":"$AB$41","v":0},null,2027,{"$f":"IF($AG$2=TRUE,AQ26,#REF!)","v":0.14207999999999998},{"$f":"IF($AG$2=TRUE,AR26,#REF!)","v":0.32447999999999999},{"$f":"IF($AG$2=TRUE,AS26,#REF!)","v":0.39744000000000002},{"$f":"IF($AG$2=TRUE,AT26,#REF!)","v":9.6000000000000002E-2},{"$f":"IF($AG$2=TRUE,AU26,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV26,#REF!)","v":3.8153327716933451E-2},{"$f":"IF($AG$2=TRUE,AW26,#REF!)","v":1.7523167649536645E-3},{"$f":"IF($AG$2=TRUE,AX26,#REF!)","v":9.4355518112889642E-5},0,null,2027,0.14207999999999998,0.32447999999999999,0.39744000000000002,9.6000000000000002E-2,0,3.8153327716933451E-2,1.7523167649536645E-3,9.4355518112889642E-5,0,null,null,2025,0.19391999999999995,{"$f":"BD25","v":0.42432000000000003},{"$f":"BE25","v":0.24959999999999999},{"$f":"BF25","v":9.2159999999999978E-2},{"$f":"BG21","v":0},{"$f":"BH25","v":0.04},0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2- Miljøkategori 4",{"$f":"VLOOKUP(m_trafikkår,$AE$6:$AN$80,10,0)","v":0},0,{"$f":"Miljoberegning!E117","v":0},{"$f":"Miljoberegning!E23","v":0},{"$f":"Miljoberegning!M23","v":0},null,null,null,null,{"$f":"$AC$32","v":2050},{"$f":"$AC$33","v":0},{"$f":"$AC$34","v":1.9199999999999998E-2},{"$f":"$AC$35","v":0.90239999999999987},{"$f":"$AC$36","v":3.8399999999999997E-2},{"$f":"$AC$37","v":0},{"$f":"$AC$38","v":2.3599999999999999E-2},{"$f":"$AC$39","v":1.5600000000000001E-2},{"$f":"$AC$40","v":8.0000000000000004E-4},{"$f":"$AC$41","v":0},null,2028,{"$f":"IF($AG$2=TRUE,AQ27,#REF!)","v":0.11711999999999999},{"$f":"IF($AG$2=TRUE,AR27,#REF!)","v":0.28992000000000001},{"$f":"IF($AG$2=TRUE,AS27,#REF!)","v":0.45696000000000003},{"$f":"IF($AG$2=TRUE,AT27,#REF!)","v":9.6000000000000002E-2},{"$f":"IF($AG$2=TRUE,AU27,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV27,#REF!)","v":3.7229991575400176E-2},{"$f":"IF($AG$2=TRUE,AW27,#REF!)","v":2.6284751474304965E-3},{"$f":"IF($AG$2=TRUE,AX27,#REF!)","v":1.4153327716933447E-4},0,null,2028,0.11711999999999999,0.28992000000000001,0.45696000000000003,9.6000000000000002E-2,0,3.7229991575400176E-2,2.6284751474304965E-3,1.4153327716933447E-4,0,null,null,2026,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,{"$f":"BG22","v":0},0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"IF($AG$2=TRUE,AQ28,#REF!)","v":9.2159999999999992E-2},{"$f":"IF($AG$2=TRUE,AR28,#REF!)","v":0.25536000000000003},{"$f":"IF($AG$2=TRUE,AS28,#REF!)","v":0.51648000000000005},{"$f":"IF($AG$2=TRUE,AT28,#REF!)","v":9.6000000000000002E-2},{"$f":"IF($AG$2=TRUE,AU28,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV28,#REF!)","v":3.6306655433866901E-2},{"$f":"IF($AG$2=TRUE,AW28,#REF!)","v":3.504633529907329E-3},{"$f":"IF($AG$2=TRUE,AX28,#REF!)","v":1.8871103622577928E-4},0,null,2029,9.2159999999999992E-2,0.25536000000000003,0.51648000000000005,9.6000000000000002E-2,0,3.6306655433866901E-2,3.504633529907329E-3,1.8871103622577928E-4,0,null,null,2027,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Brikker",null,"Svinn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"IF($AG$2=TRUE,AQ29,#REF!)","v":6.720000000000001E-2},{"$f":"IF($AG$2=TRUE,AR29,#REF!)","v":0.2208},{"$f":"IF($AG$2=TRUE,AS29,#REF!)","v":0.57599999999999996},{"$f":"IF($AG$2=TRUE,AT29,#REF!)","v":9.6000000000000002E-2},{"$f":"IF($AG$2=TRUE,AU29,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV29,#REF!)","v":3.5383319292333612E-2},{"$f":"IF($AG$2=TRUE,AW29,#REF!)","v":4.3807919123841615E-3},{"$f":"IF($AG$2=TRUE,AX29,#REF!)","v":2.358887952822241E-4},0,null,2030,{"$f":"LOOKUP($AP29,$T$20:$U$27)","v":6.720000000000001E-2},{"$f":"LOOKUP($AP29,$T$20:$V$27)","v":0.2208},{"$f":"LOOKUP($AP29,$T$20:$W$27)","v":0.57599999999999996},{"$f":"LOOKUP($AP29,$T$20:$X$27)","v":9.6000000000000002E-2},{"$f":"LOOKUP($AP29,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP29,$T$20:$Z$27)","v":3.5383319292333612E-2},{"$f":"LOOKUP($AP29,$T$20:$AA$27)","v":4.3807919123841615E-3},{"$f":"VLOOKUP($AP29,$T$20:$AC$27,9,0)","v":2.358887952822241E-4},{"$f":"VLOOKUP($AP29,$T$20:$AC$27,10,0)","v":0},null,null,2028,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Kjøretøytype","Andeler","Rabatter","Bortfall","Timesregel","Månedstak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"IF($AG$2=TRUE,AQ30,#REF!)","v":5.952000000000001E-2},{"$f":"IF($AG$2=TRUE,AR30,#REF!)","v":0.19583999999999999},{"$f":"IF($AG$2=TRUE,AS30,#REF!)","v":0.61247999999999991},{"$f":"IF($AG$2=TRUE,AT30,#REF!)","v":9.2160000000000006E-2},{"$f":"IF($AG$2=TRUE,AU30,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV30,#REF!)","v":3.4872311999523453E-2},{"$f":"IF($AG$2=TRUE,AW30,#REF!)","v":4.7941958194696191E-3},{"$f":"IF($AG$2=TRUE,AX30,#REF!)","v":3.3349218100692409E-4},0,null,2031,{"$f":"AQ29+(AQ$34-AQ$29)/5","v":5.952000000000001E-2},0.19583999999999999,0.61247999999999991,9.2160000000000006E-2,0,3.4872311999523453E-2,4.7941958194696191E-3,3.3349218100692409E-4,0,null,null,2029,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J19","v":"Takstgruppe 1 - bensin"},1,0.2,0.02,0.38,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,{"$f":"IF($AG$2=TRUE,AQ31,#REF!)","v":5.1840000000000011E-2},{"$f":"IF($AG$2=TRUE,AR31,#REF!)","v":0.17087999999999998},{"$f":"IF($AG$2=TRUE,AS31,#REF!)","v":0.64895999999999987},{"$f":"IF($AG$2=TRUE,AT31,#REF!)","v":8.832000000000001E-2},{"$f":"IF($AG$2=TRUE,AU31,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV31,#REF!)","v":3.4361304706713294E-2},{"$f":"IF($AG$2=TRUE,AW31,#REF!)","v":5.2075997265550768E-3},{"$f":"IF($AG$2=TRUE,AX31,#REF!)","v":4.3109556673162402E-4},0,null,2032,5.1840000000000011E-2,0.17087999999999998,0.64895999999999987,8.832000000000001E-2,0,3.4361304706713294E-2,5.2075997265550768E-3,4.3109556673162402E-4,0,null,null,2030,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - diesel",1,0.2,0.02,null,null,null,null,null,null,null,"Drivstoff",2015,2020,2025,2030,2035,2040,2045,2050,null,2033,{"$f":"IF($AG$2=TRUE,AQ32,#REF!)","v":4.4160000000000012E-2},{"$f":"IF($AG$2=TRUE,AR32,#REF!)","v":0.14591999999999997},{"$f":"IF($AG$2=TRUE,AS32,#REF!)","v":0.68543999999999983},{"$f":"IF($AG$2=TRUE,AT32,#REF!)","v":8.4480000000000013E-2},{"$f":"IF($AG$2=TRUE,AU32,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV32,#REF!)","v":3.3850297413903135E-2},{"$f":"IF($AG$2=TRUE,AW32,#REF!)","v":5.6210036336405344E-3},{"$f":"IF($AG$2=TRUE,AX32,#REF!)","v":5.2869895245632396E-4},0,null,2033,4.4160000000000012E-2,0.14591999999999997,0.68543999999999983,8.4480000000000013E-2,0,3.3850297413903135E-2,5.6210036336405344E-3,5.2869895245632396E-4,0,null,null,2031,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - elektrisitet",1,0.2,0.02,null,null,null,null,null,null,"Personbil",{"$f":"J19","v":"Takstgruppe 1 - bensin"},{"$f":"K3*(1-$D$15)","v":0.28799999999999998},0.20159999999999997,0.192,6.720000000000001E-2,2.8799999999999999E-2,9.9479778486323191E-3,4.0065287907274649E-3,0,null,2034,{"$f":"IF($AG$2=TRUE,AQ33,#REF!)","v":3.6480000000000012E-2},{"$f":"IF($AG$2=TRUE,AR33,#REF!)","v":0.12095999999999997},{"$f":"IF($AG$2=TRUE,AS33,#REF!)","v":0.72191999999999978},{"$f":"IF($AG$2=TRUE,AT33,#REF!)","v":8.0640000000000017E-2},{"$f":"IF($AG$2=TRUE,AU33,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV33,#REF!)","v":3.3339290121092977E-2},{"$f":"IF($AG$2=TRUE,AW33,#REF!)","v":6.0344075407259921E-3},{"$f":"IF($AG$2=TRUE,AX33,#REF!)","v":6.263023381810239E-4},0,null,2034,3.6480000000000012E-2,0.12095999999999997,0.72191999999999978,8.0640000000000017E-2,0,3.3339290121092977E-2,6.0344075407259921E-3,6.263023381810239E-4,0,null,null,2032,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1- Hybrid",1,0.2,0.02,null,null,null,null,null,null,null,"Takstgruppe 1 - diesel",0.64319999999999999,0.54719999999999991,0.39359999999999995,0.2208,9.6000000000000002E-2,5.4854841416345022E-2,3.3698477304187929E-2,1.9199999999999998E-2,null,2035,{"$f":"IF($AG$2=TRUE,AQ34,#REF!)","v":2.8799999999999999E-2},{"$f":"IF($AG$2=TRUE,AR34,#REF!)","v":9.6000000000000002E-2},{"$f":"IF($AG$2=TRUE,AS34,#REF!)","v":0.75839999999999996},{"$f":"IF($AG$2=TRUE,AT34,#REF!)","v":7.6799999999999993E-2},{"$f":"IF($AG$2=TRUE,AU34,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV34,#REF!)","v":3.2828282828282832E-2},{"$f":"IF($AG$2=TRUE,AW34,#REF!)","v":6.447811447811448E-3},{"$f":"IF($AG$2=TRUE,AX34,#REF!)","v":7.2390572390572394E-4},0,null,2035,{"$f":"LOOKUP($AP34,$T$20:$U$27)","v":2.8799999999999999E-2},{"$f":"LOOKUP($AP34,$T$20:$V$27)","v":9.6000000000000002E-2},{"$f":"LOOKUP($AP34,$T$20:$W$27)","v":0.75839999999999996},{"$f":"LOOKUP($AP34,$T$20:$X$27)","v":7.6799999999999993E-2},{"$f":"LOOKUP($AP34,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP34,$T$20:$Z$27)","v":3.2828282828282832E-2},{"$f":"LOOKUP($AP34,$T$20:$AA$27)","v":6.447811447811448E-3},{"$f":"VLOOKUP($AP34,$T$20:$AC$27,9,0)","v":7.2390572390572394E-4},{"$f":"VLOOKUP($AP34,$T$20:$AC$27,10,0)","v":0},null,null,2033,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 1 - X",1,0.2,0.02,null,null,null,null,null,null,null,"Takstgruppe 1 - elektrisitet",1.9199999999999998E-2,0.13440000000000002,0.27839999999999998,0.57599999999999996,0.75839999999999996,0.84686692398053365,0.88262639201669379,0.90239999999999987,null,2036,{"$f":"IF($AG$2=TRUE,AQ35,#REF!)","v":2.5029595569726462E-2},{"$f":"IF($AG$2=TRUE,AR35,#REF!)","v":8.777096828326901E-2},{"$f":"IF($AG$2=TRUE,AS35,#REF!)","v":0.77609338479610668},{"$f":"IF($AG$2=TRUE,AT35,#REF!)","v":7.11060513508978E-2},{"$f":"IF($AG$2=TRUE,AU35,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV35,#REF!)","v":3.2255135625922145E-2},{"$f":"IF($AG$2=TRUE,AW35,#REF!)","v":6.9659894828434151E-3},{"$f":"IF($AG$2=TRUE,AX35,#REF!)","v":7.7887489123444186E-4},0,null,2036,{"$f":"AQ34+(AQ$39-AQ$34)/5","v":2.5029595569726462E-2},8.777096828326901E-2,0.77609338479610668,7.11060513508978E-2,0,3.2255135625922145E-2,6.9659894828434151E-3,7.7887489123444186E-4,0,null,null,2034,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2 - Diesel",null,null,0,0.33,0.03,null,null,null,null,null,"Takstgruppe 1- Hybrid",9.5999999999999992E-3,7.6799999999999993E-2,9.6000000000000002E-2,9.6000000000000002E-2,7.6799999999999993E-2,4.8330256754489008E-2,3.9668601888390734E-2,3.8399999999999997E-2,null,2037,{"$f":"IF($AG$2=TRUE,AQ36,#REF!)","v":2.1259191139452925E-2},{"$f":"IF($AG$2=TRUE,AR36,#REF!)","v":7.9541936566538018E-2},{"$f":"IF($AG$2=TRUE,AS36,#REF!)","v":0.79378676959221339},{"$f":"IF($AG$2=TRUE,AT36,#REF!)","v":6.5412102701795607E-2},{"$f":"IF($AG$2=TRUE,AU36,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV36,#REF!)","v":3.1681988423561458E-2},{"$f":"IF($AG$2=TRUE,AW36,#REF!)","v":7.4841675178753822E-3},{"$f":"IF($AG$2=TRUE,AX36,#REF!)","v":8.3384405856315978E-4},0,null,2037,2.1259191139452925E-2,7.9541936566538018E-2,0.79378676959221339,6.5412102701795607E-2,0,3.1681988423561458E-2,7.4841675178753822E-3,8.3384405856315978E-4,0,null,null,2035,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2 - elektrisk",null,null,0,null,null,null,null,null,null,null,"Takstgruppe 1 - X",0,0,0,0,0,0,0,0,null,2038,{"$f":"IF($AG$2=TRUE,AQ37,#REF!)","v":1.7488786709179388E-2},{"$f":"IF($AG$2=TRUE,AR37,#REF!)","v":7.1312904849807027E-2},{"$f":"IF($AG$2=TRUE,AS37,#REF!)","v":0.81148015438832011},{"$f":"IF($AG$2=TRUE,AT37,#REF!)","v":5.9718154052693408E-2},{"$f":"IF($AG$2=TRUE,AU37,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV37,#REF!)","v":3.1108841221200771E-2},{"$f":"IF($AG$2=TRUE,AW37,#REF!)","v":8.0023455529073494E-3},{"$f":"IF($AG$2=TRUE,AX37,#REF!)","v":8.888132258918777E-4},0,null,2038,1.7488786709179388E-2,7.1312904849807027E-2,0.81148015438832011,5.9718154052693408E-2,0,3.1108841221200771E-2,8.0023455529073494E-3,8.888132258918777E-4,0,null,null,2036,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2 - hydrogen",null,null,0,null,null,null,null,null,null,"Tunge","Takstgruppe 2 - Diesel",{"$f":"K8*$D$15","v":0.04},0.04,0.04,3.5383319292333612E-2,3.2828282828282832E-2,2.9962546816479405E-2,2.6644462947543714E-2,2.3599999999999999E-2,null,2039,{"$f":"IF($AG$2=TRUE,AQ38,#REF!)","v":1.3718382278905853E-2},{"$f":"IF($AG$2=TRUE,AR38,#REF!)","v":6.3083873133076035E-2},{"$f":"IF($AG$2=TRUE,AS38,#REF!)","v":0.82917353918442682},{"$f":"IF($AG$2=TRUE,AT38,#REF!)","v":5.4024205403591208E-2},{"$f":"IF($AG$2=TRUE,AU38,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV38,#REF!)","v":3.0535694018840084E-2},{"$f":"IF($AG$2=TRUE,AW38,#REF!)","v":8.5205235879393174E-3},{"$f":"IF($AG$2=TRUE,AX38,#REF!)","v":9.4378239322059562E-4},0,null,2039,1.3718382278905853E-2,6.3083873133076035E-2,0.82917353918442682,5.4024205403591208E-2,0,3.0535694018840084E-2,8.5205235879393174E-3,9.4378239322059562E-4,0,null,null,2037,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,"Takstgruppe 2- Miljøkategori 4",null,null,0,null,null,null,null,null,null,null,"Takstgruppe 2 - elektrisk",0,0,0,4.3807919123841615E-3,6.447811447811448E-3,9.0387016229712853E-3,1.2689425478767693E-2,1.5600000000000001E-2,null,2040,{"$f":"IF($AG$2=TRUE,AQ39,#REF!)","v":9.9479778486323191E-3},{"$f":"IF($AG$2=TRUE,AR39,#REF!)","v":5.4854841416345022E-2},{"$f":"IF($AG$2=TRUE,AS39,#REF!)","v":0.84686692398053365},{"$f":"IF($AG$2=TRUE,AT39,#REF!)","v":4.8330256754489008E-2},{"$f":"IF($AG$2=TRUE,AU39,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV39,#REF!)","v":2.9962546816479405E-2},{"$f":"IF($AG$2=TRUE,AW39,#REF!)","v":9.0387016229712853E-3},{"$f":"IF($AG$2=TRUE,AX39,#REF!)","v":9.9875156054931333E-4},0,null,2040,{"$f":"LOOKUP($AP39,$T$20:$U$27)","v":9.9479778486323191E-3},{"$f":"LOOKUP($AP39,$T$20:$V$27)","v":5.4854841416345022E-2},{"$f":"LOOKUP($AP39,$T$20:$W$27)","v":0.84686692398053365},{"$f":"LOOKUP($AP39,$T$20:$X$27)","v":4.8330256754489008E-2},{"$f":"LOOKUP($AP39,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP39,$T$20:$Z$27)","v":2.9962546816479405E-2},{"$f":"LOOKUP($AP39,$T$20:$AA$27)","v":9.0387016229712853E-3},{"$f":"VLOOKUP($AP39,$T$20:$AC$27,9,0)","v":9.9875156054931333E-4},{"$f":"VLOOKUP($AP39,$T$20:$AC$27,10,0)","v":0},null,null,2038,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 2 - hydrogen",0,0,0,2.358887952822241E-4,7.2390572390572394E-4,9.9875156054931333E-4,6.6611157368859277E-4,8.0000000000000004E-4,null,2041,{"$f":"IF($AG$2=TRUE,AQ40,#REF!)","v":8.759688037051348E-3},{"$f":"IF($AG$2=TRUE,AR40,#REF!)","v":5.0623568593913607E-2},{"$f":"IF($AG$2=TRUE,AS40,#REF!)","v":0.85401881758776566},{"$f":"IF($AG$2=TRUE,AT40,#REF!)","v":4.6597925781269353E-2},{"$f":"IF($AG$2=TRUE,AU40,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV40,#REF!)","v":2.9298930042692267E-2},{"$f":"IF($AG$2=TRUE,AW40,#REF!)","v":9.7688463941305662E-3},{"$f":"IF($AG$2=TRUE,AX40,#REF!)","v":9.3222356317716921E-4},0,null,2041,{"$f":"AQ39+(AQ$44-AQ$39)/5","v":8.759688037051348E-3},5.0623568593913607E-2,0.85401881758776566,4.6597925781269353E-2,0,2.9298930042692267E-2,9.7688463941305662E-3,9.3222356317716921E-4,0,null,null,2039,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 2- Miljøkategori 4",0,0,0,0,0,0,0,0,null,2042,{"$f":"IF($AG$2=TRUE,AQ41,#REF!)","v":7.5713982254703768E-3},{"$f":"IF($AG$2=TRUE,AR41,#REF!)","v":4.6392295771482191E-2},{"$f":"IF($AG$2=TRUE,AS41,#REF!)","v":0.86117071119499766},{"$f":"IF($AG$2=TRUE,AT41,#REF!)","v":4.4865594808049698E-2},{"$f":"IF($AG$2=TRUE,AU41,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV41,#REF!)","v":2.863531326890513E-2},{"$f":"IF($AG$2=TRUE,AW41,#REF!)","v":1.0498991165289847E-2},{"$f":"IF($AG$2=TRUE,AX41,#REF!)","v":8.656955658050251E-4},0,null,2042,7.5713982254703768E-3,4.6392295771482191E-2,0.86117071119499766,4.4865594808049698E-2,0,2.863531326890513E-2,1.0498991165289847E-2,8.656955658050251E-4,0,null,null,2040,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"IF($AG$2=TRUE,AQ42,#REF!)","v":6.3831084138894056E-3},{"$f":"IF($AG$2=TRUE,AR42,#REF!)","v":4.2161022949050775E-2},{"$f":"IF($AG$2=TRUE,AS42,#REF!)","v":0.86832260480222967},{"$f":"IF($AG$2=TRUE,AT42,#REF!)","v":4.3133263834830043E-2},{"$f":"IF($AG$2=TRUE,AU42,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV42,#REF!)","v":2.7971696495117992E-2},{"$f":"IF($AG$2=TRUE,AW42,#REF!)","v":1.1229135936449128E-2},{"$f":"IF($AG$2=TRUE,AX42,#REF!)","v":7.9916756843288099E-4},0,null,2043,6.3831084138894056E-3,4.2161022949050775E-2,0.86832260480222967,4.3133263834830043E-2,0,2.7971696495117992E-2,1.1229135936449128E-2,7.9916756843288099E-4,0,null,null,2041,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"IF($AG$2=TRUE,AQ43,#REF!)","v":5.1948186023084344E-3},{"$f":"IF($AG$2=TRUE,AR43,#REF!)","v":3.7929750126619359E-2},{"$f":"IF($AG$2=TRUE,AS43,#REF!)","v":0.87547449840946168},{"$f":"IF($AG$2=TRUE,AT43,#REF!)","v":4.1400932861610389E-2},{"$f":"IF($AG$2=TRUE,AU43,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV43,#REF!)","v":2.7308079721330855E-2},{"$f":"IF($AG$2=TRUE,AW43,#REF!)","v":1.1959280707608409E-2},{"$f":"IF($AG$2=TRUE,AX43,#REF!)","v":7.3263957106073688E-4},0,null,2044,5.1948186023084344E-3,3.7929750126619359E-2,0.87547449840946168,4.1400932861610389E-2,0,2.7308079721330855E-2,1.1959280707608409E-2,7.3263957106073688E-4,0,null,null,2042,{"$f":"BC42","v":0.19391999999999995},0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"IF($AG$2=TRUE,AQ44,#REF!)","v":4.0065287907274649E-3},{"$f":"IF($AG$2=TRUE,AR44,#REF!)","v":3.3698477304187929E-2},{"$f":"IF($AG$2=TRUE,AS44,#REF!)","v":0.88262639201669379},{"$f":"IF($AG$2=TRUE,AT44,#REF!)","v":3.9668601888390734E-2},{"$f":"IF($AG$2=TRUE,AU44,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV44,#REF!)","v":2.6644462947543714E-2},{"$f":"IF($AG$2=TRUE,AW44,#REF!)","v":1.2689425478767693E-2},{"$f":"IF($AG$2=TRUE,AX44,#REF!)","v":6.6611157368859277E-4},0,null,2045,{"$f":"LOOKUP($AP44,$T$20:$U$27)","v":4.0065287907274649E-3},{"$f":"LOOKUP($AP44,$T$20:$V$27)","v":3.3698477304187929E-2},{"$f":"LOOKUP($AP44,$T$20:$W$27)","v":0.88262639201669379},{"$f":"LOOKUP($AP44,$T$20:$X$27)","v":3.9668601888390734E-2},{"$f":"LOOKUP($AP44,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP44,$T$20:$Z$27)","v":2.6644462947543714E-2},{"$f":"LOOKUP($AP44,$T$20:$AA$27)","v":1.2689425478767693E-2},{"$f":"VLOOKUP($AP44,$T$20:$AC$27,9,0)","v":6.6611157368859277E-4},{"$f":"VLOOKUP($AP44,$T$20:$AC$27,10,0)","v":0},null,null,2043,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,{"$f":"BI43","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drivstoff",2015,2020,2025,2030,2035,2040,2045,2050,null,2046,{"$f":"IF($AG$2=TRUE,AQ45,#REF!)","v":3.2052230325819719E-3},{"$f":"IF($AG$2=TRUE,AR45,#REF!)","v":3.0798781843350342E-2},{"$f":"IF($AG$2=TRUE,AS45,#REF!)","v":0.88658111361335501},{"$f":"IF($AG$2=TRUE,AT45,#REF!)","v":3.9414881510712589E-2},{"$f":"IF($AG$2=TRUE,AU45,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV45,#REF!)","v":2.6035570358034971E-2},{"$f":"IF($AG$2=TRUE,AW45,#REF!)","v":1.3271540383014155E-2},{"$f":"IF($AG$2=TRUE,AX45,#REF!)","v":6.9288925895087422E-4},0,null,2046,{"$f":"AQ44+(AQ$49-AQ$44)/5","v":3.2052230325819719E-3},3.0798781843350342E-2,0.88658111361335501,3.9414881510712589E-2,0,2.6035570358034971E-2,1.3271540383014155E-2,6.9288925895087422E-4,0,null,null,2044,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personbil","Bensin",0.30175319479133828,0.21216923925027564,0.13476702508960572,7.1139087695093556E-2,3.0051395319203159E-2,1.0362476925658667E-2,4.173467490341109E-3,2.4952957539065698E-3,null,2047,{"$f":"IF($AG$2=TRUE,AQ46,#REF!)","v":2.403917274436479E-3},{"$f":"IF($AG$2=TRUE,AR46,#REF!)","v":2.7899086382512754E-2},{"$f":"IF($AG$2=TRUE,AS46,#REF!)","v":0.89053583521001622},{"$f":"IF($AG$2=TRUE,AT46,#REF!)","v":3.9161161133034444E-2},{"$f":"IF($AG$2=TRUE,AU46,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV46,#REF!)","v":2.5426677768526227E-2},{"$f":"IF($AG$2=TRUE,AW46,#REF!)","v":1.3853655287260618E-2},{"$f":"IF($AG$2=TRUE,AX46,#REF!)","v":7.1966694421315568E-4},0,null,2047,2.403917274436479E-3,2.7899086382512754E-2,0.89053583521001622,3.9161161133034444E-2,0,2.5426677768526227E-2,1.3853655287260618E-2,7.1966694421315568E-4,0,null,null,2045,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel",0.66674749630204422,0.60382212421903714,0.43906810035842292,0.25635940329395535,0.11780571719831798,5.7140459808692735E-2,3.5102580525195763E-2,2.3930295344841691E-2,null,2048,{"$f":"IF($AG$2=TRUE,AQ47,#REF!)","v":1.602611516290986E-3},{"$f":"IF($AG$2=TRUE,AR47,#REF!)","v":2.4999390921675167E-2},{"$f":"IF($AG$2=TRUE,AS47,#REF!)","v":0.89449055680667744},{"$f":"IF($AG$2=TRUE,AT47,#REF!)","v":3.89074407553563E-2},{"$f":"IF($AG$2=TRUE,AU47,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV47,#REF!)","v":2.4817785179017483E-2},{"$f":"IF($AG$2=TRUE,AW47,#REF!)","v":1.443577019150708E-2},{"$f":"IF($AG$2=TRUE,AX47,#REF!)","v":7.4644462947543713E-4},0,null,2048,1.602611516290986E-3,2.4999390921675167E-2,0.89449055680667744,3.89074407553563E-2,0,2.4817785179017483E-2,1.443577019150708E-2,7.4644462947543713E-4,0,null,null,2046,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",1.93748635999903E-2,0.10131844909959574,0.32311827956989247,0.57118220229369665,0.7756870407339761,0.88215304581305587,0.91940249168405608,0.93266792113229158,null,2049,{"$f":"IF($AG$2=TRUE,AQ48,#REF!)","v":8.0130575814549299E-4},{"$f":"IF($AG$2=TRUE,AR48,#REF!)","v":2.2099695460837579E-2},{"$f":"IF($AG$2=TRUE,AS48,#REF!)","v":0.89844527840333865},{"$f":"IF($AG$2=TRUE,AT48,#REF!)","v":3.8653720377678155E-2},{"$f":"IF($AG$2=TRUE,AU48,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV48,#REF!)","v":2.420889258950874E-2},{"$f":"IF($AG$2=TRUE,AW48,#REF!)","v":1.5017885095753542E-2},{"$f":"IF($AG$2=TRUE,AX48,#REF!)","v":7.7322231473771858E-4},0,null,2049,8.0130575814549299E-4,2.2099695460837579E-2,0.89844527840333865,3.8653720377678155E-2,0,2.420889258950874E-2,1.5017885095753542E-2,7.7322231473771858E-4,0,null,null,2047,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid",1.2124445306627221E-2,8.2690187431091508E-2,0.10304659498207885,0.10131930671725446,7.645584674850274E-2,5.0344017452592718E-2,4.1321460300407016E-2,4.0906487768960158E-2,null,2050,{"$f":"IF($AG$2=TRUE,AQ49,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR49,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS49,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT49,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU49,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV49,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW49,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX49,#REF!)","v":8.0000000000000004E-4},0,null,2050,{"$f":"LOOKUP($AP49,$T$20:$U$27)","v":0},{"$f":"LOOKUP($AP49,$T$20:$V$27)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP49,$T$20:$W$27)","v":0.90239999999999987},{"$f":"LOOKUP($AP49,$T$20:$X$27)","v":3.8399999999999997E-2},{"$f":"LOOKUP($AP49,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP49,$T$20:$Z$27)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP49,$T$20:$AA$27)","v":1.5600000000000001E-2},{"$f":"VLOOKUP($AP49,$T$20:$AC$27,9,0)","v":8.0000000000000004E-4},{"$f":"VLOOKUP($AP49,$T$20:$AC$27,10,0)","v":0},null,null,2048,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunge","Diesel",1,1,0.95403295750216821,0.88458298230834032,0.82070707070707072,0.74906367041198507,0.66611157368859286,0.58847736625514402,null,2051,{"$f":"IF($AG$2=TRUE,AQ50,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR50,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS50,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT50,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU50,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV50,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW50,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX50,#REF!)","v":8.0000000000000004E-4},0,null,2051,{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$37:$AC$37)","v":0},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP50,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2049,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrisk",0,0,4.3365134431916738E-2,0.10951979780960404,0.1611952861952862,0.22596754057428214,0.31723563696919233,0.39094650205761317,null,2052,{"$f":"IF($AG$2=TRUE,AQ51,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR51,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS51,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT51,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU51,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV51,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW51,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX51,#REF!)","v":8.0000000000000004E-4},0,null,2052,{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$37:$AC$37)","v":0},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP51,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2050,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen",0,0,2.6019080659150044E-3,5.8972198820556026E-3,1.8097643097643099E-2,2.4968789013732832E-2,1.665278934221482E-2,2.0576131687242798E-2,null,2053,{"$f":"IF($AG$2=TRUE,AQ52,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR52,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS52,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT52,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU52,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV52,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW52,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX52,#REF!)","v":8.0000000000000004E-4},0,null,2053,{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP52,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2051,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,{"$f":"IF($AG$2=TRUE,AQ53,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR53,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS53,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT53,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU53,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV53,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW53,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX53,#REF!)","v":8.0000000000000004E-4},0,null,2054,{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP53,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2052,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,{"$f":"IF($AG$2=TRUE,AQ54,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR54,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS54,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT54,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU54,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV54,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW54,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX54,#REF!)","v":8.0000000000000004E-4},{"$f":"IF($AG$2=TRUE,AY54,BA56)","v":0},null,2055,{"$f":"LOOKUP($AP54,$T$20:$U$27)","v":0},{"$f":"LOOKUP($AP54,$T$20:$V$27)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP54,$T$20:$W$27)","v":0.90239999999999987},{"$f":"LOOKUP($AP54,$T$20:$X$27)","v":3.8399999999999997E-2},{"$f":"LOOKUP($AP54,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP54,$T$20:$Z$27)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP54,$T$20:$AA$27)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP54,$T$20:$AB$27)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP54,$T$20:$AC$27)","v":0},null,null,2053,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"IF($AG$2=TRUE,AQ55,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR55,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS55,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT55,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU55,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV55,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW55,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX55,#REF!)","v":8.0000000000000004E-4},0,null,2056,{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP55,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2054,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,{"$f":"IF($AG$2=TRUE,AQ56,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR56,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS56,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT56,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU56,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV56,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW56,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX56,#REF!)","v":8.0000000000000004E-4},0,null,2057,{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP56,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2055,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"IF($AG$2=TRUE,AQ57,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR57,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS57,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT57,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU57,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV57,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW57,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX57,#REF!)","v":8.0000000000000004E-4},0,null,2058,{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP57,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2056,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,{"$f":"IF($AG$2=TRUE,AQ58,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR58,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS58,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT58,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU58,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV58,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW58,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX58,#REF!)","v":8.0000000000000004E-4},0,null,2059,{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP58,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2057,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"IF($AG$2=TRUE,AQ59,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR59,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS59,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT59,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU59,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV59,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW59,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX59,#REF!)","v":8.0000000000000004E-4},0,null,2060,{"$f":"LOOKUP($AP59,$T$20:$U$27)","v":0},{"$f":"LOOKUP($AP59,$T$20:$V$27)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP59,$T$20:$W$27)","v":0.90239999999999987},{"$f":"LOOKUP($AP59,$T$20:$X$27)","v":3.8399999999999997E-2},{"$f":"LOOKUP($AP59,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP59,$T$20:$Z$27)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP59,$T$20:$AA$27)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP59,$T$20:$AB$27)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP59,$T$20:$AC$27)","v":0},null,null,2058,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"IF($AG$2=TRUE,AQ60,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR60,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS60,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT60,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU60,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV60,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW60,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX60,#REF!)","v":8.0000000000000004E-4},0,null,2061,{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP60,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2059,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,{"$f":"IF($AG$2=TRUE,AQ61,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR61,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS61,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT61,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU61,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV61,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW61,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX61,#REF!)","v":8.0000000000000004E-4},0,null,2062,{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP61,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2060,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,{"$f":"IF($AG$2=TRUE,AQ62,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR62,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS62,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT62,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU62,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV62,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW62,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX62,#REF!)","v":8.0000000000000004E-4},0,null,2063,{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP62,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2061,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,{"$f":"BI61","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"IF($AG$2=TRUE,AQ63,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR63,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS63,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT63,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU63,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV63,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW63,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX63,#REF!)","v":8.0000000000000004E-4},0,null,2064,{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP63,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2062,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,{"$f":"IF($AG$2=TRUE,AQ64,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR64,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS64,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT64,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU64,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV64,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW64,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX64,#REF!)","v":8.0000000000000004E-4},0,null,2065,{"$f":"LOOKUP($AP64,$T$20:$U$27)","v":0},{"$f":"LOOKUP($AP64,$T$20:$V$27)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP64,$T$20:$W$27)","v":0.90239999999999987},{"$f":"LOOKUP($AP64,$T$20:$X$27)","v":3.8399999999999997E-2},{"$f":"LOOKUP($AP64,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP64,$T$20:$Z$27)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP64,$T$20:$AA$27)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP64,$T$20:$AB$27)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP64,$T$20:$AC$27)","v":0},null,null,2063,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"IF($AG$2=TRUE,AQ65,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR65,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS65,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT65,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU65,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV65,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW65,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX65,#REF!)","v":8.0000000000000004E-4},0,null,2066,{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP65,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2064,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,{"$f":"IF($AG$2=TRUE,AQ66,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR66,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS66,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT66,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU66,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV66,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW66,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX66,#REF!)","v":8.0000000000000004E-4},0,null,2067,{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP66,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2065,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"IF($AG$2=TRUE,AQ67,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR67,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS67,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT67,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU67,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV67,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW67,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX67,#REF!)","v":8.0000000000000004E-4},0,null,2068,{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP67,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2066,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,{"$f":"IF($AG$2=TRUE,AQ68,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR68,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS68,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT68,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU68,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV68,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW68,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX68,#REF!)","v":8.0000000000000004E-4},0,null,2069,{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP68,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2067,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,{"$f":"IF($AG$2=TRUE,AQ69,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR69,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS69,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT69,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU69,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV69,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW69,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX69,#REF!)","v":8.0000000000000004E-4},0,null,2070,{"$f":"LOOKUP($AP69,$T$20:$U$27)","v":0},{"$f":"LOOKUP($AP69,$T$20:$V$27)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP69,$T$20:$W$27)","v":0.90239999999999987},{"$f":"LOOKUP($AP69,$T$20:$X$27)","v":3.8399999999999997E-2},{"$f":"LOOKUP($AP69,$T$20:$Y$27)","v":0},{"$f":"LOOKUP($AP69,$T$20:$Z$27)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP69,$T$20:$AA$27)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP69,$T$20:$AB$27)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP69,$T$20:$AC$27)","v":0},null,null,2068,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,{"$f":"IF($AG$2=TRUE,AQ70,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR70,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS70,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT70,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU70,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV70,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW70,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX70,#REF!)","v":8.0000000000000004E-4},0,null,2071,{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$33:$AC$33)","v":0},{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$34:$AC$34)","v":1.9199999999999998E-2},{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$35:$AC$35)","v":0.90239999999999987},{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$36:$AC$36)","v":3.8399999999999997E-2},0,{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$38:$AC$38)","v":2.3599999999999999E-2},{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$39:$AC$39)","v":1.5600000000000001E-2},{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$40:$AC$40)","v":8.0000000000000004E-4},{"$f":"LOOKUP($AP70,$V$32:$AC$32,$V$41:$AC$41)","v":0},null,null,2069,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,{"$f":"IF($AG$2=TRUE,AQ71,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR71,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS71,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT71,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU71,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV71,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW71,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX71,#REF!)","v":8.0000000000000004E-4},0,null,2072,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2070,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,{"$f":"IF($AG$2=TRUE,AQ72,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR72,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS72,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT72,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU72,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV72,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW72,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX72,#REF!)","v":8.0000000000000004E-4},0,null,2073,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2071,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,{"$f":"IF($AG$2=TRUE,AQ73,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR73,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS73,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT73,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU73,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV73,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW73,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX73,#REF!)","v":8.0000000000000004E-4},0,null,2074,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2072,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,{"$f":"IF($AG$2=TRUE,AQ74,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR74,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS74,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT74,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU74,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV74,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW74,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX74,#REF!)","v":8.0000000000000004E-4},0,null,2075,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2073,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,{"$f":"IF($AG$2=TRUE,AQ75,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR75,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS75,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT75,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU75,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV75,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW75,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX75,#REF!)","v":8.0000000000000004E-4},0,null,2076,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2074,{"$f":"BC74","v":0.19391999999999995},{"$f":"BD74","v":0.42432000000000003},{"$f":"BE74","v":0.24959999999999999},{"$f":"BF74","v":9.2159999999999978E-2},0,{"$f":"BH74","v":0.04},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,{"$f":"IF($AG$2=TRUE,AQ76,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR76,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS76,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT76,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU76,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV76,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW76,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX76,#REF!)","v":8.0000000000000004E-4},0,null,2077,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2075,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,{"$f":"IF($AG$2=TRUE,AQ77,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR77,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS77,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT77,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU77,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV77,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW77,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX77,#REF!)","v":8.0000000000000004E-4},0,null,2078,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2076,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,{"$f":"IF($AG$2=TRUE,AQ78,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR78,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS78,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT78,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU78,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV78,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW78,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX78,#REF!)","v":8.0000000000000004E-4},0,null,2079,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2077,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,{"$f":"IF($AG$2=TRUE,AQ79,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR79,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS79,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT79,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU79,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV79,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW79,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX79,#REF!)","v":8.0000000000000004E-4},0,null,2080,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2078,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081,{"$f":"IF($AG$2=TRUE,AQ80,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR80,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS80,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT80,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU80,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV80,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW80,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX80,#REF!)","v":8.0000000000000004E-4},0,null,2081,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2079,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,{"$f":"BG76","v":0},0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,{"$f":"IF($AG$2=TRUE,AQ81,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR81,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS81,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT81,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU81,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV81,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW81,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX81,#REF!)","v":8.0000000000000004E-4},0,null,2082,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2080,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,{"$f":"IF($AG$2=TRUE,AQ82,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR82,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS82,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT82,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU82,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV82,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW82,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX82,#REF!)","v":8.0000000000000004E-4},0,null,2083,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2081,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084,{"$f":"IF($AG$2=TRUE,AQ83,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR83,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS83,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT83,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU83,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV83,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW83,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX83,#REF!)","v":8.0000000000000004E-4},0,null,2084,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2082,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,{"$f":"BH82","v":0.04},{"$f":"BI82","v":0},{"$f":"BJ82","v":0},{"$f":"BK82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,{"$f":"IF($AG$2=TRUE,AQ84,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR84,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS84,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT84,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU84,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV84,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW84,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX84,#REF!)","v":8.0000000000000004E-4},0,null,2085,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2083,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,{"$f":"IF($AG$2=TRUE,AQ85,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR85,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS85,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT85,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU85,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV85,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW85,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX85,#REF!)","v":8.0000000000000004E-4},0,null,2086,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2084,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,{"$f":"IF($AG$2=TRUE,AQ86,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR86,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS86,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT86,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU86,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV86,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW86,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX86,#REF!)","v":8.0000000000000004E-4},{"$f":"IF($AG$2=TRUE,AY86,BA88)","v":0},null,2087,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2085,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088,{"$f":"IF($AG$2=TRUE,AQ87,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR87,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS87,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT87,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU87,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV87,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW87,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX87,#REF!)","v":8.0000000000000004E-4},0,null,2088,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2086,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089,{"$f":"IF($AG$2=TRUE,AQ88,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR88,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS88,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT88,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU88,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV88,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW88,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX88,#REF!)","v":8.0000000000000004E-4},0,null,2089,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2087,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,{"$f":"IF($AG$2=TRUE,AQ89,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR89,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS89,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT89,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU89,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV89,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW89,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX89,#REF!)","v":8.0000000000000004E-4},0,null,2090,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2088,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2091,{"$f":"IF($AG$2=TRUE,AQ90,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AR90,#REF!)","v":1.9199999999999998E-2},{"$f":"IF($AG$2=TRUE,AS90,#REF!)","v":0.90239999999999987},{"$f":"IF($AG$2=TRUE,AT90,#REF!)","v":3.8399999999999997E-2},{"$f":"IF($AG$2=TRUE,AU90,#REF!)","v":0},{"$f":"IF($AG$2=TRUE,AV90,#REF!)","v":2.3599999999999999E-2},{"$f":"IF($AG$2=TRUE,AW90,#REF!)","v":1.5600000000000001E-2},{"$f":"IF($AG$2=TRUE,AX90,#REF!)","v":8.0000000000000004E-4},0,null,2091,0,1.9199999999999998E-2,0.90239999999999987,3.8399999999999997E-2,0,2.3599999999999999E-2,1.5600000000000001E-2,8.0000000000000004E-4,0,null,null,2089,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2091,0.19391999999999995,0.42432000000000003,0.24959999999999999,9.2159999999999978E-2,0,0.04,0,0,0]

{"sheet":"Bomsnitt1","index":25,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$D$7","v":false},null,null,null,null,null,{"$f":"Takstvekst!$D$8","v":false},{"$f":"Takstvekst!$D$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!D11","v":2020},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,"Snitt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!D12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!U6:CO27,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,null,null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"E5","v":"Bom 1"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 1"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!E9","v":2024},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Finansiering!B7","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":1},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},{"$f":"(S7*$E$96+T7*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=C_Referanseår,$E$34,IF($Q7<C_Referanseår,$AF8/(1+$AS7),IF($Q7>C_Referanseår,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_Referanseår,$E$25,IF($Q7<C_Referanseår,$AG8/(1+$AS7),IF($Q7>C_Referanseår,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_Referanseår,$E$26,IF($Q7<C_Referanseår,$AH8/(1+$AS7),IF($Q7>C_Referanseår,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_Referanseår,$E$27,IF($Q7<C_Referanseår,$AI8/(1+$AS7),IF($Q7>C_Referanseår,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_Referanseår,$E$28,IF($Q7<C_Referanseår,$AJ8/(1+$AS7),IF($Q7>C_Referanseår,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=C_Referanseår,$E$30,IF($Q7<C_Referanseår,$AL8/(1+$AS7),IF($Q7>C_Referanseår,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_Referanseår,$E$31,IF($Q7<C_Referanseår,$AM8/(1+$AS7),IF($Q7>C_Referanseår,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_Referanseår,$E$32,IF($Q7<C_Referanseår,$AN8/(1+$AS7),IF($Q7>C_Referanseår,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":1},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q7-C_Referanseår)*AP7","v":0},{"$f":"IF($Q7=C_Referanseår,$E$34,IF($Q7<C_Referanseår,$AF8/(1+$AS7),IF($Q7>C_Referanseår,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=C_Referanseår,ROUND($E$15,0),IF(Q7<C_Referanseår,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!E10","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":1},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$error":"#DIV/0!"},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF($Q8=C_Referanseår,$E$26,IF($Q8<C_Referanseår,$AG9/(1+$AS8),IF($Q8>C_Referanseår,$AG7*(1+$AS8))))","v":0},0,0,{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"(AC9*AL8+AD9*AM8+AE9*AN8)/(AB9)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":1},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q8-C_Referanseår)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=C_Referanseår,ROUND($E$15,0),IF(Q8<C_Referanseår,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!E11","v":2039},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"$E$29*(1+$AS9)^($Q9-C_Referanseår)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":1},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q9-C_Referanseår)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=C_Referanseår,$E$15,IF(Q9<C_Referanseår,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!E12","v":1},null,null,null,null,null,null,null,null,null,null,17,2027,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":1},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q10-C_Referanseår)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":1},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q11-C_Referanseår)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!E14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":1},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q12-C_Referanseår)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",{"$f":"Bommer!E15","v":0.02},null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":1},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q13-C_Referanseår)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Faktor",null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":1},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":1},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q14-C_Referanseår)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!E20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":1},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q15-C_Referanseår)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,{"$f":"AW15*AY15","v":0},null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":1},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q16-C_Referanseår)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":1},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q17-C_Referanseår)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":1},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q18-C_Referanseår)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":1},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q19-C_Referanseår)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":1},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q20-C_Referanseår)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":1},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q21-C_Referanseår)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,1,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":8.3333333333333329E-2},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q22-C_Referanseår)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q23-C_Referanseår)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q24-C_Referanseår)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},{"$f":"AR24","v":1},{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q25-C_Referanseår)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q26-C_Referanseår)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q27-C_Referanseår)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q28-C_Referanseår)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q29-C_Referanseår)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q30-C_Referanseår)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q31-C_Referanseår)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q32-C_Referanseår)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q33-C_Referanseår)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q34-C_Referanseår)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q35-C_Referanseår)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q36-C_Referanseår)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 1"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q37-C_Referanseår)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q38-C_Referanseår)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!E42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q39=C_Referanseår,$E$34,IF($Q39<C_Referanseår,$AF40/(1+$AS39),IF($Q39>C_Referanseår,$AF38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_Referanseår,$E$25,IF($Q39<C_Referanseår,$AG40/(1+$AS39),IF($Q39>C_Referanseår,$AG38*(1+$AS39))))","v":0},0,{"$f":"IF($Q39=C_Referanseår,$E$27,IF($Q39<C_Referanseår,$AI40/(1+$AS39),IF($Q39>C_Referanseår,$AI38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_Referanseår,$E$28,IF($Q39<C_Referanseår,$AJ40/(1+$AS39),IF($Q39>C_Referanseår,$AJ38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},{"$f":"IF($Q39=C_Referanseår,$E$30,IF($Q39<C_Referanseår,$AL40/(1+$AS39),IF($Q39>C_Referanseår,$AL38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_Referanseår,$E$31,IF($Q39<C_Referanseår,$AM40/(1+$AS39),IF($Q39>C_Referanseår,$AM38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_Referanseår,$E$32,IF($Q39<C_Referanseår,$AN40/(1+$AS39),IF($Q39>C_Referanseår,$AN38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q39-C_Referanseår)*AP39","v":0},{"$f":"IF($Q39=C_Referanseår,$E$34,IF($Q39<C_Referanseår,$AF40/(1+$AS39),IF($Q39>C_Referanseår,$AF38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,{"$f":"$BK$2+BJ39","v":2031},{"$f":"VLOOKUP(($BK$2+BJ39),$Q$7:$AZ$68,36,0)","v":0},{"$f":"ROUND(BL39,0)","v":0},{"$f":"VLOOKUP((BK39),$Q$7:$AZ$68,16,0)","v":0},{"$f":"VLOOKUP((BK39),$Q$7:$AZ$68,34,0)","v":{"$error":"#DIV/0!"}}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!E43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF($Q40=C_Referanseår,$E$26,IF($Q40<C_Referanseår,$AG41/(1+$AS40),IF($Q40>C_Referanseår,$AG39*(1+$AS40))))","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q40-C_Referanseår)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!E44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS41)^($Q41-C_Referanseår)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},{"$f":"AR40","v":1},{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q41-C_Referanseår)*AP41","v":0},0,{"$f":"(X41*AG41+AH41*Y41+AI41*Z41+AJ41*AA41+AL41*AC41+AD41*AM41+AE41*AN41)/V41","v":{"$error":"#DIV/0!"}},1,{"$f":"IF(Q41=C_Referanseår,$E$15,IF(Q41<C_Referanseår,(AZ42*((1/(1+AS41)))),(AZ40*(1+AS41))))","v":0},0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!E45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q42-C_Referanseår)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!E46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q43-C_Referanseår)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!E47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q44-C_Referanseår)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!E48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q45-C_Referanseår)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q46-C_Referanseår)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 1"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q47-C_Referanseår)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q48-C_Referanseår)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!E52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q49-C_Referanseår)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!E53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q50-C_Referanseår)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!E54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q51-C_Referanseår)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!E55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q52-C_Referanseår)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!E56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q53-C_Referanseår)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!E57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q54-C_Referanseår)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!E58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q55-C_Referanseår)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!E59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q56-C_Referanseår)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!E60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},{"$f":"AR56","v":1},{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q57-C_Referanseår)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!E61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q58-C_Referanseår)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!E62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q59-C_Referanseår)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!E63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q60-C_Referanseår)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!E64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q61-C_Referanseår)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!E65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q62-C_Referanseår)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!E66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q63-C_Referanseår)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!E67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q64-C_Referanseår)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!E68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q65-C_Referanseår)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!E69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q66-C_Referanseår)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!E70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$31,Bomsnitt1!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q67-C_Referanseår)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt1!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt1!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$D$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,2,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt1!$E$112*(1+Bomsnitt1!$C$13)^(Q68-C_Referanseår)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!E77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!E78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"Faktor",null,null,null,null,null,null,null,null,null,0]
[null,"ÅDT - forventning","Antall",null,{"$f":"Bommer!E81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!E86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!E87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!E88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!E89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!E90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!E91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!E92","v":0}]
[null,null,null,null,{"$f":"Bommer!E93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!E96*trafikkfaktor","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!E97*trafikkfaktor","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!E98*trafikkfaktor","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!E99*trafikkfaktor","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d"]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!E101*trafikkfaktor","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!E102*trafikkfaktor","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!E103*trafikkfaktor","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!E104*trafikkfaktor","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!E107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Bomsnitt2","index":26,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$E$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!E11","v":2023},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,"Snitt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!E12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!U6:CO27,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,null,null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"$E$5","v":"Bom 2"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 2"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!F9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Finansiering!B7","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},{"$f":"(S7*$E$96+T7*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=C_referanseår_Bom2,$E$34,IF($Q7<C_referanseår_Bom2,$AF8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_referanseår_Bom2,$E$25,IF($Q7<C_referanseår_Bom2,$AG8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_referanseår_Bom2,$E$26,IF($Q7<C_referanseår_Bom2,$AH8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_referanseår_Bom2,$E$27,IF($Q7<C_referanseår_Bom2,$AI8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_referanseår_Bom2,$E$28,IF($Q7<C_referanseår_Bom2,$AJ8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=C_referanseår_Bom2,$E$30,IF($Q7<C_referanseår_Bom2,$AL8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_referanseår_Bom2,$E$31,IF($Q7<C_referanseår_Bom2,$AM8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=C_referanseår_Bom2,$E$32,IF($Q7<C_referanseår_Bom2,$AN8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":0},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q7-C_referanseår_Bom2)*AP7","v":0},{"$f":"IF($Q7=C_referanseår_Bom2,$E$34,IF($Q7<C_referanseår_Bom2,$AF8/(1+$AS7),IF($Q7>C_referanseår_Bom2,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=C_referanseår_Bom2,ROUND($E$15,0),IF(Q7<C_referanseår_Bom2,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!F10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$f":"(S8*$E$96+T8*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF($Q8=C_referanseår_Bom2,$E$26,IF($Q8<C_referanseår_Bom2,$AG9/(1+$AS8),IF($Q8>C_referanseår_Bom2,$AG7*(1+$AS8))))","v":0},0,0,{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"(AC9*AL8+AD9*AM8+AE9*AN8)/(AB9)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":0},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q8-C_referanseår_Bom2)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=C_referanseår_Bom2,ROUND($E$15,0),IF(Q8<C_referanseår_Bom2,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!F11","v":0},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$f":"(S9*$E$96+T9*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"$E$29*(1+$AS9)^($Q9-C_referanseår_Bom2)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":0},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q9-C_referanseår_Bom2)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=C_referanseår_Bom2,$E$15,IF(Q9<C_referanseår_Bom2,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!F12","v":0},null,null,null,null,null,null,null,null,null,null,17,2027,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":0},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q10-C_referanseår_Bom2)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":0},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q11-C_referanseår_Bom2)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!F14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":0},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q12-C_referanseår_Bom2)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",0.02,null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":0},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q13-C_referanseår_Bom2)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":0},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q14-C_referanseår_Bom2)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!F20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":0},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q15-C_referanseår_Bom2)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":0},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q16-C_referanseår_Bom2)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":0},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q17-C_referanseår_Bom2)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":0},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q18-C_referanseår_Bom2)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q19-C_referanseår_Bom2)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,{"$f":"AW19*AY19","v":0},null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q20-C_referanseår_Bom2)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q21-C_referanseår_Bom2)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q22-C_referanseår_Bom2)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q23-C_referanseår_Bom2)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q24-C_referanseår_Bom2)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q25-C_referanseår_Bom2)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q26-C_referanseår_Bom2)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q27-C_referanseår_Bom2)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q28-C_referanseår_Bom2)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q29-C_referanseår_Bom2)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q30-C_referanseår_Bom2)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q31-C_referanseår_Bom2)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q32-C_referanseår_Bom2)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q33-C_referanseår_Bom2)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q34-C_referanseår_Bom2)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q35-C_referanseår_Bom2)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q36-C_referanseår_Bom2)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 2"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q37-C_referanseår_Bom2)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q38-C_referanseår_Bom2)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!F42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q39=C_referanseår_Bom2,$E$34,IF($Q39<C_referanseår_Bom2,$AF40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AF38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_referanseår_Bom2,$E$25,IF($Q39<C_referanseår_Bom2,$AG40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AG38*(1+$AS39))))","v":0},0,{"$f":"IF($Q39=C_referanseår_Bom2,$E$27,IF($Q39<C_referanseår_Bom2,$AI40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AI38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_referanseår_Bom2,$E$28,IF($Q39<C_referanseår_Bom2,$AJ40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AJ38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},{"$f":"IF($Q39=C_referanseår_Bom2,$E$30,IF($Q39<C_referanseår_Bom2,$AL40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AL38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_referanseår_Bom2,$E$31,IF($Q39<C_referanseår_Bom2,$AM40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AM38*(1+$AS39))))","v":0},{"$f":"IF($Q39=C_referanseår_Bom2,$E$32,IF($Q39<C_referanseår_Bom2,$AN40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AN38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q39-C_referanseår_Bom2)*AP39","v":0},{"$f":"IF($Q39=C_referanseår_Bom2,$E$34,IF($Q39<C_referanseår_Bom2,$AF40/(1+$AS39),IF($Q39>C_referanseår_Bom2,$AF38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,{"$f":"$BK$2+BJ39","v":2031},{"$f":"VLOOKUP(($BK$2+BJ39),$Q$7:$AZ$68,36,0)","v":0},{"$f":"ROUND(BL39,0)","v":0},{"$f":"VLOOKUP((BK39),$Q$7:$AZ$68,16,0)","v":0},{"$f":"VLOOKUP((BK39),$Q$7:$AZ$68,34,0)","v":{"$error":"#DIV/0!"}}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!F43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF($Q40=C_referanseår_Bom2,$E$26,IF($Q40<C_referanseår_Bom2,$AG41/(1+$AS40),IF($Q40>C_referanseår_Bom2,$AG39*(1+$AS40))))","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q40-C_referanseår_Bom2)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!F44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS41)^($Q41-C_referanseår_Bom2)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q41-C_referanseår_Bom2)*AP41","v":0},0,{"$f":"(X41*AG41+AH41*Y41+AI41*Z41+AJ41*AA41+AL41*AC41+AD41*AM41+AE41*AN41)/V41","v":{"$error":"#DIV/0!"}},1,{"$f":"IF(Q41=C_referanseår_Bom2,$E$15,IF(Q41<C_referanseår_Bom2,(AZ42*((1/(1+AS41)))),(AZ40*(1+AS41))))","v":0},0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!F45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q42-C_referanseår_Bom2)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!F46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q43-C_referanseår_Bom2)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!F47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q44-C_referanseår_Bom2)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!F48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q45-C_referanseår_Bom2)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q46-C_referanseår_Bom2)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 2"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q47-C_referanseår_Bom2)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q48-C_referanseår_Bom2)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!F52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q49-C_referanseår_Bom2)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!F53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q50-C_referanseår_Bom2)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!F54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q51-C_referanseår_Bom2)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!F55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q52-C_referanseår_Bom2)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!F56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q53-C_referanseår_Bom2)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!F57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q54-C_referanseår_Bom2)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!F58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q55-C_referanseår_Bom2)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!F59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q56-C_referanseår_Bom2)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!F60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q57-C_referanseår_Bom2)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!F61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q58-C_referanseår_Bom2)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!F62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q59-C_referanseår_Bom2)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!F63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q60-C_referanseår_Bom2)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!F64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q61-C_referanseår_Bom2)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!F65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q62-C_referanseår_Bom2)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!F66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q63-C_referanseår_Bom2)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!F67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q64-C_referanseår_Bom2)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!F68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q65-C_referanseår_Bom2)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!F69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q66-C_referanseår_Bom2)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!F70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q67-C_referanseår_Bom2)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt2!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt2!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$E$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,3,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt2!$E$112*(1+Bomsnitt2!$C$13)^(Q68-C_referanseår_Bom2)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!F77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!F78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"ÅDT - lavt scenario (1)","Antall",null,{"$f":"Bommer!F80","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - forventning (2)","Antall",null,{"$f":"Bommer!F81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - høyt scenario (3)","Antall",null,{"$f":"Bommer!F82","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!F86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!F87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!F88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!F89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!F90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!F91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!F92","v":0}]
[null,null,null,null,{"$f":"Bommer!F93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!F96","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!F97","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!F98","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!F99","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"Bommer!F100","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!F101","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!F102","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!F103","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!F104","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!F107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Bomsnitt3","index":27,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$F$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!F11","v":2020},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,"Snitt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!F12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!$U$7:$CO$29,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,null,null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"E5","v":"Bom 3"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 3"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!G9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Finansiering!B7","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},null,{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$25,IF($Q7<$C$12,$AG8/(1+$AS7),IF($Q7>$C$12,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$26,IF($Q7<$C$12,$AH8/(1+$AS7),IF($Q7>$C$12,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$27,IF($Q7<$C$12,$AI8/(1+$AS7),IF($Q7>$C$12,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$28,IF($Q7<$C$12,$AJ8/(1+$AS7),IF($Q7>$C$12,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=$C$12,$E$30,IF($Q7<$C$12,$AL8/(1+$AS7),IF($Q7>$C$12,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$31,IF($Q7<$C$12,$AM8/(1+$AS7),IF($Q7>$C$12,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$32,IF($Q7<$C$12,$AN8/(1+$AS7),IF($Q7>$C$12,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":0},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q7-$C$12)*AP7","v":0},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=$C$12,ROUND($E$15,0),IF(Q7<$C$12,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!G10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$f":"(S8*$E$96+T8*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,{"$f":"IF($Q8=$C$12,$E$25,IF($Q8<$C$12,$AG9/(1+$AS8),IF($Q8>$C$12,$AG7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$26,IF($Q8<$C$12,$AH9/(1+$AS8),IF($Q8>$C$12,$AH7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$27,IF($Q8<$C$12,$AI9/(1+$AS8),IF($Q8>$C$12,$AI7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$28,IF($Q8<$C$12,$AJ9/(1+$AS8),IF($Q8>$C$12,$AJ7*(1+$AS8))))","v":0},{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$30,IF($Q8<$C$12,$AL9/(1+$AS8),IF($Q8>$C$12,$AL7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$31,IF($Q8<$C$12,$AM9/(1+$AS8),IF($Q8>$C$12,$AM7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$32,IF($Q8<$C$12,$AN9/(1+$AS8),IF($Q8>$C$12,$AN7*(1+$AS8))))","v":0},{"$f":"(AC9*AL8+AD9*AM8+AE9*AN8)/(AB9)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":0},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q8-$C$12)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=$C$12,ROUND($E$15,0),IF(Q8<$C$12,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!G11","v":0},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$f":"(S9*$E$96+T9*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"$E$29*(1+$AS9)^($Q9-$C$12)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":0},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q9-$C$12)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=$C$12,$E$15,IF(Q9<$C$12,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!G12","v":0},null,null,null,null,null,null,null,null,null,null,17,2027,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":0},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q10-$C$12)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":0},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q11-$C$12)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!G14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":0},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q12-$C$12)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",0.02,null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":0},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q13-$C$12)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":0},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q14-$C$12)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!G20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":0},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q15-$C$12)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":0},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q16-$C$12)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":0},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q17-$C$12)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":0},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q18-$C$12)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q19-$C$12)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q20-$C$12)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q21-$C$12)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q22-$C$12)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q23-$C$12)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q24-$C$12)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q25-$C$12)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q26-$C$12)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q27-$C$12)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q28-$C$12)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q29-$C$12)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q30-$C$12)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q31-$C$12)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q32-$C$12)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q33-$C$12)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q34-$C$12)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q35-$C$12)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q36-$C$12)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 3"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q37-$C$12)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q38-$C$12)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!G42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q39-$C$12)*AP39","v":0},{"$f":"IF($Q39=$C$12,$E$34,IF($Q39<$C$12,$AF40/(1+$AS39),IF($Q39>$C$12,$AF38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!G43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q40-$C$12)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!G44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS41)^($Q41-$C$12)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q41-$C$12)*AP41","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q41=$C$12,$E$15,IF(Q41<$C$12,(AZ42*((1/(1+AS41)))),(AZ40*(1+AS41))))","v":0},0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!G45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q42-$C$12)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!G46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q43-$C$12)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!G47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q44-$C$12)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!G48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q45-$C$12)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q46-$C$12)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 3"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q47-$C$12)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q48-$C$12)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!G52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q49-$C$12)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!G53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q50-$C$12)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!G54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q51-$C$12)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!G55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q52-$C$12)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!G56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q53-$C$12)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!G57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q54-$C$12)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!G58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q55-$C$12)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!G59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q56-$C$12)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!G60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q57-$C$12)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!G61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q58-$C$12)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!G62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q59-$C$12)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!G63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q60-$C$12)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!G64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q61-$C$12)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!G65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q62-$C$12)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!G66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q63-$C$12)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!G67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q64-$C$12)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!G68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q65-$C$12)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!G69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q66-$C$12)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!G70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q67-$C$12)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt3!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt3!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$F$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,4,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt3!$E$112*(1+Bomsnitt3!$C$13)^(Q68-$C$12)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!G77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!G78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"ÅDT - lavt scenario (1)","Antall",null,{"$f":"Bommer!G80","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - forventning (2)","Antall",null,{"$f":"Bommer!G81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - høyt scenario (3)","Antall",null,{"$f":"Bommer!G82","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!G86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!G87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!G88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!G89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!G90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!G91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!G92","v":0}]
[null,null,null,null,{"$f":"Bommer!G93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!G96","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!G97","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!G98","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!G99","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"Bommer!G100","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!G101","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!G102","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!G103","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!G104","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!G107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Bomsnitt4","index":28,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$G$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!G11","v":2025},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,"Snitt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!G12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!$U$7:$CO$29,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,null,null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"E5","v":"Bom 4"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 4"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!H9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Inntektsberegninger!B8","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},null,{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$25,IF($Q7<$C$12,$AG8/(1+$AS7),IF($Q7>$C$12,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$26,IF($Q7<$C$12,$AH8/(1+$AS7),IF($Q7>$C$12,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$27,IF($Q7<$C$12,$AI8/(1+$AS7),IF($Q7>$C$12,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$28,IF($Q7<$C$12,$AJ8/(1+$AS7),IF($Q7>$C$12,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=$C$12,$E$30,IF($Q7<$C$12,$AL8/(1+$AS7),IF($Q7>$C$12,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$31,IF($Q7<$C$12,$AM8/(1+$AS7),IF($Q7>$C$12,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$32,IF($Q7<$C$12,$AN8/(1+$AS7),IF($Q7>$C$12,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":0},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q7-C_Referanseår)*AP7","v":0},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=$C$12,ROUND($E$15,0),IF(Q7<$C$12,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!H10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$f":"(S8*$E$96+T8*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$34,IF($Q8<$C$12,$AF9/(1+$AS8),IF($Q8>$C$12,$AF7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$25,IF($Q8<$C$12,$AG9/(1+$AS8),IF($Q8>$C$12,$AG7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$26,IF($Q8<$C$12,$AH9/(1+$AS8),IF($Q8>$C$12,$AH7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$27,IF($Q8<$C$12,$AI9/(1+$AS8),IF($Q8>$C$12,$AI7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$28,IF($Q8<$C$12,$AJ9/(1+$AS8),IF($Q8>$C$12,$AJ7*(1+$AS8))))","v":0},{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$30,IF($Q8<$C$12,$AL9/(1+$AS8),IF($Q8>$C$12,$AL7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$31,IF($Q8<$C$12,$AM9/(1+$AS8),IF($Q8>$C$12,$AM7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$32,IF($Q8<$C$12,$AN9/(1+$AS8),IF($Q8>$C$12,$AN7*(1+$AS8))))","v":0},{"$f":"$E$29*(1+$AS8)^($Q8-C_Referanseår)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":0},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q8-C_Referanseår)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=$C$12,ROUND($E$15,0),IF(Q8<$C$12,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!H11","v":0},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$f":"(S9*$E$96+T9*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":0},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q9-C_Referanseår)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=$C$12,$E$15,IF(Q9<$C$12,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!H12","v":0},null,null,null,null,null,null,null,null,null,null,17,2027,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":0},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q10-C_Referanseår)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":0},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q11-C_Referanseår)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!$H$14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":0},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q12-C_Referanseår)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",0.02,null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":0},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q13-C_Referanseår)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":0},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q14-C_Referanseår)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!H20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":0},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q15-C_Referanseår)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":0},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q16-C_Referanseår)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":0},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q17-C_Referanseår)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":0},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q18-C_Referanseår)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q19-C_Referanseår)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q20-C_Referanseår)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q21-C_Referanseår)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q22-C_Referanseår)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q23-C_Referanseår)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q24-C_Referanseår)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q25-C_Referanseår)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q26-C_Referanseår)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q27-C_Referanseår)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q28-C_Referanseår)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q29-C_Referanseår)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q30-C_Referanseår)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q31-C_Referanseår)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q32-C_Referanseår)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q33-C_Referanseår)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q34-C_Referanseår)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q35-C_Referanseår)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q36-C_Referanseår)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 4"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q37-C_Referanseår)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q38-C_Referanseår)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!H42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q39-C_Referanseår)*AP39","v":0},{"$f":"IF($Q39=$C$12,$E$34,IF($Q39<$C$12,$AF40/(1+$AS39),IF($Q39>$C$12,$AF38*(1+$AS39))))","v":0},{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!H43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS40)^($Q40-C_Referanseår)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q40-C_Referanseår)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!H44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q41-C_Referanseår)*AP41","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q41=$C$12,$E$15,IF(Q41<$C$12,(AZ42*((1/(1+AS41)))),(AZ40*(1+AS41))))","v":0},0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!H45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q42-C_Referanseår)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!H46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q43-C_Referanseår)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!H47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q44-C_Referanseår)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!H48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q45-C_Referanseår)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q46-C_Referanseår)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 4"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q47-C_Referanseår)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q48-C_Referanseår)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!H52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q49-C_Referanseår)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!H53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q50-C_Referanseår)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!H54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q51-C_Referanseår)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!H55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q52-C_Referanseår)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!H56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q53-C_Referanseår)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!H57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q54-C_Referanseår)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!H58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q55-C_Referanseår)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!H59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q56-C_Referanseår)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!H60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q57-C_Referanseår)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!H61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q58-C_Referanseår)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!H62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q59-C_Referanseår)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!H63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q60-C_Referanseår)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!H64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q61-C_Referanseår)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!H65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q62-C_Referanseår)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!H66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q63-C_Referanseår)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!H67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q64-C_Referanseår)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!H68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q65-C_Referanseår)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!H69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q66-C_Referanseår)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!H70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q67-C_Referanseår)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt4!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt4!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$G$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,5,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt4!$E$112*(1+Bomsnitt4!$C$13)^(Q68-C_Referanseår)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!H77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!H78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"ÅDT - lavt scenario (1)","Antall",null,{"$f":"Bommer!H80","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - forventning (2)","Antall",null,{"$f":"Bommer!H81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - høyt scenario (3)","Antall",null,{"$f":"Bommer!H82","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!H86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!H87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!H88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!H89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!H90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!H91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!H92","v":0}]
[null,null,null,null,{"$f":"Bommer!H93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!H96","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!H97","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!H98","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!H99","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"Bommer!H100","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!H101","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!H102","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!H103","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!H104","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!H107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Bomsnitt5","index":29,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$H$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!H11","v":2016},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,"Snitt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!H12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!$U$7:$CO$29,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,null,null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"E5","v":"Bom 5"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 5"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!I9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Inntektsberegninger!B8","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},null,{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$25,IF($Q7<$C$12,$AG8/(1+$AS7),IF($Q7>$C$12,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$26,IF($Q7<$C$12,$AH8/(1+$AS7),IF($Q7>$C$12,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$27,IF($Q7<$C$12,$AI8/(1+$AS7),IF($Q7>$C$12,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$28,IF($Q7<$C$12,$AJ8/(1+$AS7),IF($Q7>$C$12,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=$C$12,$E$30,IF($Q7<$C$12,$AL8/(1+$AS7),IF($Q7>$C$12,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$31,IF($Q7<$C$12,$AM8/(1+$AS7),IF($Q7>$C$12,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$32,IF($Q7<$C$12,$AN8/(1+$AS7),IF($Q7>$C$12,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":0},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q7-C_referasnerår_bom5)*AP7","v":0},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=$C$12,ROUND($E$15,0),IF(Q7<$C$12,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!I10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$f":"(S8*$E$96+T8*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$34,IF($Q8<$C$12,$AF9/(1+$AS8),IF($Q8>$C$12,$AF7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$25,IF($Q8<$C$12,$AG9/(1+$AS8),IF($Q8>$C$12,$AG7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$26,IF($Q8<$C$12,$AH9/(1+$AS8),IF($Q8>$C$12,$AH7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$27,IF($Q8<$C$12,$AI9/(1+$AS8),IF($Q8>$C$12,$AI7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$28,IF($Q8<$C$12,$AJ9/(1+$AS8),IF($Q8>$C$12,$AJ7*(1+$AS8))))","v":0},{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$30,IF($Q8<$C$12,$AL9/(1+$AS8),IF($Q8>$C$12,$AL7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$31,IF($Q8<$C$12,$AM9/(1+$AS8),IF($Q8>$C$12,$AM7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$32,IF($Q8<$C$12,$AN9/(1+$AS8),IF($Q8>$C$12,$AN7*(1+$AS8))))","v":0},{"$f":"$E$29*(1+$AS8)^($Q8-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":0},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q8-C_referasnerår_bom5)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=$C$12,ROUND($E$15,0),IF(Q8<$C$12,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!I11","v":0},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$f":"(S9*$E$96+T9*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"$E$29*(1+$AS9)^($Q9-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":0},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q9-C_referasnerår_bom5)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=$C$12,$E$15,IF(Q9<$C$12,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!I12","v":0},null,null,null,null,null,null,null,null,null,null,17,2027,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS10)^($Q10-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":0},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q10-C_referasnerår_bom5)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS11)^($Q11-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":0},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q11-C_referasnerår_bom5)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!I14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS12)^($Q12-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":0},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q12-C_referasnerår_bom5)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",0.02,null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS13)^($Q13-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":0},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q13-C_referasnerår_bom5)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS14)^($Q14-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":0},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q14-C_referasnerår_bom5)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!I20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS15)^($Q15-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":0},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q15-C_referasnerår_bom5)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS16)^($Q16-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":0},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q16-C_referasnerår_bom5)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS17)^($Q17-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":0},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q17-C_referasnerår_bom5)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS18)^($Q18-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":0},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q18-C_referasnerår_bom5)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS19)^($Q19-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q19-C_referasnerår_bom5)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS20)^($Q20-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q20-C_referasnerår_bom5)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS21)^($Q21-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q21-C_referasnerår_bom5)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS22)^($Q22-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q22-C_referasnerår_bom5)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS23)^($Q23-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q23-C_referasnerår_bom5)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS24)^($Q24-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q24-C_referasnerår_bom5)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS25)^($Q25-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q25-C_referasnerår_bom5)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS26)^($Q26-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q26-C_referasnerår_bom5)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS27)^($Q27-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q27-C_referasnerår_bom5)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS28)^($Q28-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q28-C_referasnerår_bom5)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS29)^($Q29-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q29-C_referasnerår_bom5)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS30)^($Q30-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q30-C_referasnerår_bom5)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS31)^($Q31-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q31-C_referasnerår_bom5)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS32)^($Q32-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q32-C_referasnerår_bom5)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS33)^($Q33-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q33-C_referasnerår_bom5)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS34)^($Q34-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q34-C_referasnerår_bom5)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS35)^($Q35-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q35-C_referasnerår_bom5)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS36)^($Q36-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q36-C_referasnerår_bom5)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 5"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS37)^($Q37-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q37-C_referasnerår_bom5)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS38)^($Q38-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q38-C_referasnerår_bom5)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!I42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS39)^($Q39-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q39-C_referasnerår_bom5)*AP39","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!I43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS40)^($Q40-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q40-C_referasnerår_bom5)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!I44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS41)^($Q41-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q41-C_referasnerår_bom5)*AP41","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!I45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS42)^($Q42-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q42-C_referasnerår_bom5)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!I46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS43)^($Q43-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q43-C_referasnerår_bom5)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!I47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS44)^($Q44-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q44-C_referasnerår_bom5)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!I48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS45)^($Q45-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q45-C_referasnerår_bom5)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS46)^($Q46-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q46-C_referasnerår_bom5)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 5"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS47)^($Q47-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q47-C_referasnerår_bom5)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS48)^($Q48-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q48-C_referasnerår_bom5)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!I52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS49)^($Q49-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q49-C_referasnerår_bom5)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!I53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS50)^($Q50-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q50-C_referasnerår_bom5)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!I54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS51)^($Q51-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q51-C_referasnerår_bom5)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!I55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS52)^($Q52-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q52-C_referasnerår_bom5)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!I56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS53)^($Q53-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q53-C_referasnerår_bom5)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!I57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS54)^($Q54-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q54-C_referasnerår_bom5)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!I58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS55)^($Q55-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q55-C_referasnerår_bom5)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!I59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS56)^($Q56-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q56-C_referasnerår_bom5)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!I60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS57)^($Q57-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q57-C_referasnerår_bom5)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!I61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS58)^($Q58-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q58-C_referasnerår_bom5)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!I62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS59)^($Q59-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q59-C_referasnerår_bom5)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!I63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS60)^($Q60-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q60-C_referasnerår_bom5)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!I64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS61)^($Q61-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q61-C_referasnerår_bom5)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!I65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS62)^($Q62-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q62-C_referasnerår_bom5)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!I66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS63)^($Q63-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q63-C_referasnerår_bom5)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!I67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS64)^($Q64-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q64-C_referasnerår_bom5)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!I68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$f":"$E$29*(1+$AS65)^($Q65-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q65-C_referasnerår_bom5)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!I69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$f":"$E$29*(1+$AS66)^($Q66-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q66-C_referasnerår_bom5)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!I70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$f":"$E$29*(1+$AS67)^($Q67-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q67-C_referasnerår_bom5)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt5!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt5!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"$E$29*(1+$AS68)^($Q68-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$H$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,6,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt5!$E$112*(1+Bomsnitt5!$C$13)^(Q68-C_referasnerår_bom5)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!H77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!I78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"ÅDT - lavt scenario (1)","Antall",null,{"$f":"Bommer!I80","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - forventning (2)","Antall",null,{"$f":"Bommer!I81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - høyt scenario (3)","Antall",null,{"$f":"Bommer!I82","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!I86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!I87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!I88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!I89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!I90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!I91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!I92","v":0}]
[null,null,null,null,{"$f":"Bommer!I93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!I96","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!I97","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!I98","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!I99","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"Bommer!I100","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!I101","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!I102","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!I103","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!I104","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!I107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Bomsnitt6","index":30,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$I$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!I11","v":2017},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!I12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!$U$7:$CO$29,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,{"$f":"Takstvekst!$I$7","v":false},null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"E5","v":"Bom 6"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 6"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!J9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Inntektsberegninger!B8","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},null,{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$25,IF($Q7<$C$12,$AG8/(1+$AS7),IF($Q7>$C$12,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$26,IF($Q7<$C$12,$AH8/(1+$AS7),IF($Q7>$C$12,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$27,IF($Q7<$C$12,$AI8/(1+$AS7),IF($Q7>$C$12,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$28,IF($Q7<$C$12,$AJ8/(1+$AS7),IF($Q7>$C$12,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=$C$12,$E$30,IF($Q7<$C$12,$AL8/(1+$AS7),IF($Q7>$C$12,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$31,IF($Q7<$C$12,$AM8/(1+$AS7),IF($Q7>$C$12,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$32,IF($Q7<$C$12,$AN8/(1+$AS7),IF($Q7>$C$12,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":0},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q7-C_Referanseår)*AP7","v":0},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=$C$12,ROUND($E$15,0),IF(Q7<$C$12,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!J10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$f":"(S8*$E$96+T8*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$34,IF($Q8<$C$12,$AF9/(1+$AS8),IF($Q8>$C$12,$AF7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$25,IF($Q8<$C$12,$AG9/(1+$AS8),IF($Q8>$C$12,$AG7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$26,IF($Q8<$C$12,$AH9/(1+$AS8),IF($Q8>$C$12,$AH7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$27,IF($Q8<$C$12,$AI9/(1+$AS8),IF($Q8>$C$12,$AI7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$28,IF($Q8<$C$12,$AJ9/(1+$AS8),IF($Q8>$C$12,$AJ7*(1+$AS8))))","v":0},{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$30,IF($Q8<$C$12,$AL9/(1+$AS8),IF($Q8>$C$12,$AL7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$31,IF($Q8<$C$12,$AM9/(1+$AS8),IF($Q8>$C$12,$AM7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$32,IF($Q8<$C$12,$AN9/(1+$AS8),IF($Q8>$C$12,$AN7*(1+$AS8))))","v":0},{"$f":"$E$29*(1+$AS8)^($Q8-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":0},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q8-C_Referanseår)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=$C$12,ROUND($E$15,0),IF(Q8<$C$12,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!J11","v":0},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$f":"(S9*$E$96+T9*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":0},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q9-C_Referanseår)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=$C$12,$E$15,IF(Q9<$C$12,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!J12","v":0},null,null,null,null,null,null,null,null,null,null,17,2027,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":0},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q10-C_Referanseår)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":0},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q11-C_Referanseår)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!J14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":0},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q12-C_Referanseår)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",0.02,null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":0},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q13-C_Referanseår)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":0},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q14-C_Referanseår)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!J20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":0},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q15-C_Referanseår)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":0},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q16-C_Referanseår)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":0},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q17-C_Referanseår)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":0},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q18-C_Referanseår)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q19-C_Referanseår)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q20-C_Referanseår)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q21-C_Referanseår)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q22-C_Referanseår)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q23-C_Referanseår)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q24-C_Referanseår)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q25-C_Referanseår)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q26-C_Referanseår)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q27-C_Referanseår)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q28-C_Referanseår)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q29-C_Referanseår)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q30-C_Referanseår)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q31-C_Referanseår)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q32-C_Referanseår)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q33-C_Referanseår)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q34-C_Referanseår)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q35-C_Referanseår)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q36-C_Referanseår)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 6"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q37-C_Referanseår)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q38-C_Referanseår)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!J42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q39-C_Referanseår)*AP39","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!J43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q40-C_Referanseår)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!J44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q41-C_Referanseår)*AP41","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!J45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q42-C_Referanseår)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!J46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q43-C_Referanseår)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!J47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q44-C_Referanseår)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!J48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q45-C_Referanseår)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q46-C_Referanseår)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 6"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q47-C_Referanseår)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q48-C_Referanseår)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!J52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q49-C_Referanseår)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!J53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q50-C_Referanseår)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!J54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q51-C_Referanseår)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!J55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q52-C_Referanseår)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!J56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q53-C_Referanseår)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!J57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q54-C_Referanseår)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!J58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q55-C_Referanseår)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!J59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q56-C_Referanseår)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!J60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q57-C_Referanseår)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!J61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q58-C_Referanseår)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!J62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q59-C_Referanseår)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!J63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q60-C_Referanseår)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!J64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q61-C_Referanseår)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!J65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q62-C_Referanseår)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!J66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q63-C_Referanseår)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!J67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q64-C_Referanseår)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!J68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q65-C_Referanseår)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!J69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q66-C_Referanseår)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!J70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q67-C_Referanseår)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt6!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt6!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$I$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,7,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt6!$E$112*(1+Bomsnitt6!$C$13)^(Q68-C_Referanseår)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!H77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!J78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"ÅDT - lavt scenario (1)","Antall",null,{"$f":"Bommer!J80","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - forventning (2)","Antall",null,{"$f":"Bommer!J81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - høyt scenario (3)","Antall",null,{"$f":"Bommer!J82","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!J86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!J87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!J88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!J89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!J90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!J91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!J92","v":0}]
[null,null,null,null,{"$f":"Bommer!J93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!J96","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!J97","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!J98","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!J99","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"Bommer!J100","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!J101","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!J102","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!J103","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!J104","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!J107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Bomsnitt7","index":31,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$J$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!J11","v":2018},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,"Snitt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!J12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!$U$7:$CO$29,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,null,null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"E5","v":"Bom 7"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 7"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!K9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Inntektsberegninger!B8","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},null,{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$25,IF($Q7<$C$12,$AG8/(1+$AS7),IF($Q7>$C$12,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$26,IF($Q7<$C$12,$AH8/(1+$AS7),IF($Q7>$C$12,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$27,IF($Q7<$C$12,$AI8/(1+$AS7),IF($Q7>$C$12,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$28,IF($Q7<$C$12,$AJ8/(1+$AS7),IF($Q7>$C$12,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=$C$12,$E$30,IF($Q7<$C$12,$AL8/(1+$AS7),IF($Q7>$C$12,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$31,IF($Q7<$C$12,$AM8/(1+$AS7),IF($Q7>$C$12,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$32,IF($Q7<$C$12,$AN8/(1+$AS7),IF($Q7>$C$12,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":0},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q7-C_Referanseår)*AP7","v":0},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=$C$12,ROUND($E$15,0),IF(Q7<$C$12,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!K10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$f":"(S8*$E$96+T8*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$34,IF($Q8<$C$12,$AF9/(1+$AS8),IF($Q8>$C$12,$AF7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$25,IF($Q8<$C$12,$AG9/(1+$AS8),IF($Q8>$C$12,$AG7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$26,IF($Q8<$C$12,$AH9/(1+$AS8),IF($Q8>$C$12,$AH7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$27,IF($Q8<$C$12,$AI9/(1+$AS8),IF($Q8>$C$12,$AI7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$28,IF($Q8<$C$12,$AJ9/(1+$AS8),IF($Q8>$C$12,$AJ7*(1+$AS8))))","v":0},{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$30,IF($Q8<$C$12,$AL9/(1+$AS8),IF($Q8>$C$12,$AL7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$31,IF($Q8<$C$12,$AM9/(1+$AS8),IF($Q8>$C$12,$AM7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$32,IF($Q8<$C$12,$AN9/(1+$AS8),IF($Q8>$C$12,$AN7*(1+$AS8))))","v":0},{"$f":"$E$29*(1+$AS8)^($Q8-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":0},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q8-C_Referanseår)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=$C$12,ROUND($E$15,0),IF(Q8<$C$12,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!K11","v":0},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$f":"(S9*$E$96+T9*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":0},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q9-C_Referanseår)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=$C$12,$E$15,IF(Q9<$C$12,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!K12","v":0},null,null,null,null,null,null,null,null,null,null,17,2027,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":0},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q10-C_Referanseår)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":0},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q11-C_Referanseår)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!J14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":0},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q12-C_Referanseår)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",0.02,null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":0},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q13-C_Referanseår)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":0},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q14-C_Referanseår)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!K20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":0},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q15-C_Referanseår)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":0},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q16-C_Referanseår)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":0},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q17-C_Referanseår)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":0},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q18-C_Referanseår)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q19-C_Referanseår)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q20-C_Referanseår)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q21-C_Referanseår)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q22-C_Referanseår)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q23-C_Referanseår)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q24-C_Referanseår)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q25-C_Referanseår)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q26-C_Referanseår)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q27-C_Referanseår)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q28-C_Referanseår)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q29-C_Referanseår)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q30-C_Referanseår)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q31-C_Referanseår)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q32-C_Referanseår)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q33-C_Referanseår)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q34-C_Referanseår)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q35-C_Referanseår)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q36-C_Referanseår)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 7"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q37-C_Referanseår)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q38-C_Referanseår)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!K42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q39-C_Referanseår)*AP39","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!K43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q40-C_Referanseår)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!K44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q41-C_Referanseår)*AP41","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!K45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q42-C_Referanseår)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!K46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q43-C_Referanseår)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!K47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q44-C_Referanseår)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!K48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q45-C_Referanseår)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q46-C_Referanseår)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 7"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q47-C_Referanseår)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q48-C_Referanseår)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!K52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q49-C_Referanseår)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!K53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q50-C_Referanseår)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!K54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q51-C_Referanseår)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!K55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q52-C_Referanseår)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!K56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q53-C_Referanseår)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!K57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q54-C_Referanseår)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!K58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q55-C_Referanseår)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!K59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q56-C_Referanseår)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!K60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q57-C_Referanseår)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!K61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q58-C_Referanseår)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!K62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q59-C_Referanseår)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!K63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q60-C_Referanseår)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!K64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q61-C_Referanseår)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!K65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q62-C_Referanseår)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!K66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q63-C_Referanseår)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!K67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q64-C_Referanseår)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!K68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q65-C_Referanseår)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!K69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q66-C_Referanseår)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!K70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q67-C_Referanseår)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt7!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt7!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$J$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,8,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt7!$E$112*(1+Bomsnitt7!$C$13)^(Q68-C_Referanseår)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!H77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!K78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"ÅDT - lavt scenario (1)","Antall",null,{"$f":"Bommer!K80","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - forventning (2)","Antall",null,{"$f":"Bommer!K81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - høyt scenario (3)","Antall",null,{"$f":"Bommer!K82","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!K86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!K87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!K88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!K89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!K90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!K91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!K92","v":0}]
[null,null,null,null,{"$f":"Bommer!K93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!K96","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!K97","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!K98","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!K99","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"Bommer!K100","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!K101","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!K102","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!K103","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!K104","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!K107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Bomsnitt8","index":32,"n_rows":112,"n_cols":67,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,48,3,50],[70,1,71,2],[2,4,2,9],[3,21,3,30],[3,31,3,40],[3,42,3,43],[4,22,4,26],[4,27,4,30],[4,32,4,36],[4,37,4,40]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Takstvekst!$K$8","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fra år",{"$f":"Takstvekst!J11","v":2018},null,null,null,null,null,null,null,null,null,null,"Første år",2015]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,null,null,"Snitt 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Til år",{"$f":"Takstvekst!J12","v":2040},null,null,null,null,null,null,null,null,null,null,"Siste år",2035]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E76,Trafikkfremskivingsdata!$U$7:$CO$29,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,"Faktorer",null,null,null,null,null,"Kjøretøypark"]
[null,"Takster",null,null,"Bom 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,"Takstgruppe 2",null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,{"$f":"AB5","v":"Takstgruppe 2"},null,null,null,null,null,null,{"$f":"SUMIFS(AS7:AS68,AU7:AU68,\">0\")/COUNTIFS(AU7:AU68,\">0\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nominelle \"&$E$5","v":"Nominelle Bom 8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},"Sum",{"$f":"B19","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 3"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},"Snitt gruppe 1",{"$f":"AC6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 3"},"Snitt gruppe 2","Andel av året","Takst","Trafikk","Prisvekst","Kjøretøypark","Inntekt","Innkrevingskostnad_1","Uten kjøretøy","Med Kjøretøy i periode","Korreksjonsfaktor","Nominell takst Takstgruppe 1, ikke kjøretøyparkkorrigert",{"$f":"E5","v":"Bom 8"},null,null,null,null,null,null,null,"Løpenummer","År i rekkefølge","År","Takst",{"$f":"BM7","v":{"$error":"#N/A"}},{"$f":"\"Gjennomsnittstakst \"&E5","v":"Gjennomsnittstakst Bom 8"},"Med kjøretøykorreksjon"]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"Bommer!L9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"Inntektsberegninger!B8","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P7,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},null,{"$f":"W7+AB7","v":0},{"$f":"IF($Q7=$E$75,$E$96,IF(Q7<$E$75,W8/(1+$S7),IF($Q7>$E$75,W6*(1+$S7))))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"IF($Q7=$E$75,$E$101,IF($Q7<$E$75,AB8/(1+$S7),IF($Q7>$E$75,AB6*(1+$S7))))","v":0},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$25,IF($Q7<$C$12,$AG8/(1+$AS7),IF($Q7>$C$12,$AG6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$26,IF($Q7<$C$12,$AH8/(1+$AS7),IF($Q7>$C$12,$AH6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$27,IF($Q7<$C$12,$AI8/(1+$AS7),IF($Q7>$C$12,$AI6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$28,IF($Q7<$C$12,$AJ8/(1+$AS7),IF($Q7>$C$12,$AJ6*(1+$AS7))))","v":0},null,{"$f":"IF($Q7=$C$12,$E$30,IF($Q7<$C$12,$AL8/(1+$AS7),IF($Q7>$C$12,$AL6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$31,IF($Q7<$C$12,$AM8/(1+$AS7),IF($Q7>$C$12,$AM6*(1+$AS7))))","v":0},{"$f":"IF($Q7=$C$12,$E$32,IF($Q7<$C$12,$AN8/(1+$AS7),IF($Q7>$C$12,$AN6*(1+$AS7))))","v":0},null,{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":0},{"$f":"Takstheving!O9","v":1},{"$f":"Følsomhet!AB4","v":1},{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q7,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,{"$f":"(AF7*V7*AP7*AQ7*AR7)*365/1000000","v":0},{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q7-C_Referanseår)*AP7","v":0},{"$f":"IF($Q7=$C$12,$E$34,IF($Q7<$C$12,$AF8/(1+$AS7),IF($Q7>$C$12,$AF6*(1+$AS7))))","v":0},{"$f":"(X7*AG7+AH7*Y7+AI7*Z7+AJ7*AA7+AL7*AC7+AD7*AM7+AE7*AN7)/V7","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7>0,IF(AND(Q7>=$AY$2,Q7<=$AY$3=TRUE,$AY$1=TRUE),(AX7/AW7),1),1)","v":1},{"$f":"ROUND(IF(Q7=$C$12,ROUND($E$15,0),IF(Q7<$C$12,(AZ8*((1/(1+AS7)))),(AZ6*(1+AS7)))),0)","v":0},{"$f":"AW7*AY7","v":0},null,null,null,null,null,null,null,1,0,{"$f":"$BK$2+BJ7","v":2015},{"$f":"VLOOKUP(($BK$2+BJ7),$Q$7:$AZ$68,36,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(BL7,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,16,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP((BK7),$Q$7:$AZ$68,34,0)","v":{"$error":"#N/A"}}]
[null,null,"Måned",null,{"$f":"Bommer!L10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P8,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},{"$f":"(S8*$E$96+T8*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},{"$f":"W8+AB8","v":0},{"$f":"IF($Q8=$E$75,$E$96,IF(Q8<$E$75,W9/(1+$S8),IF($Q8>$E$75,W7*(1+$S8))))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$34,IF($Q8<$C$12,$AF9/(1+$AS8),IF($Q8>$C$12,$AF7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$25,IF($Q8<$C$12,$AG9/(1+$AS8),IF($Q8>$C$12,$AG7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$26,IF($Q8<$C$12,$AH9/(1+$AS8),IF($Q8>$C$12,$AH7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$27,IF($Q8<$C$12,$AI9/(1+$AS8),IF($Q8>$C$12,$AI7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$28,IF($Q8<$C$12,$AJ9/(1+$AS8),IF($Q8>$C$12,$AJ7*(1+$AS8))))","v":0},{"$f":"(X9*AG8+Y9*AH8+Z9*AI8+AA9*AJ8)/SUM(X9:AA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Q8=$C$12,$E$30,IF($Q8<$C$12,$AL9/(1+$AS8),IF($Q8>$C$12,$AL7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$31,IF($Q8<$C$12,$AM9/(1+$AS8),IF($Q8>$C$12,$AM7*(1+$AS8))))","v":0},{"$f":"IF($Q8=$C$12,$E$32,IF($Q8<$C$12,$AN9/(1+$AS8),IF($Q8>$C$12,$AN7*(1+$AS8))))","v":0},{"$f":"$E$29*(1+$AS8)^($Q8-C_referasnerår_bom5)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":0},{"$f":"Takstheving!O10*AQ7","v":1},{"$f":"AR7","v":1},{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q8,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,{"$f":"(AF8*V8*AP8*AQ8*AR8*AY8)*365/1000000","v":0},{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q8-C_Referanseår)*AP8","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AW8>0,IF(AND(Q8>=$AY$2,Q8<=$AY$3=TRUE,$AY$1=TRUE),(AX8/AW8),1),1)","v":1},{"$f":"ROUND(IF(Q8=$C$12,ROUND($E$15,0),IF(Q8<$C$12,(AZ9*((1/(1+AS8)))),(AZ7*(1+AS8)))),0)","v":0},{"$f":"AW8*AY8","v":0},null,null,null,null,null,null,null,33,0,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"Bommer!L11","v":0},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P9,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},{"$f":"(S9*$E$96+T9*$E$101)/($E$101+$E$96)","v":{"$error":"#DIV/0!"}},0,0,{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"(X10*AG9+Y10*AH9+Z10*AI9+AA10*AJ9)/SUM(X10:AA10)","v":{"$error":"#DIV/0!"}},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":0},{"$f":"Takstheving!O11*AQ8","v":1},{"$f":"AR8","v":1},{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q9,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,{"$f":"(AF9*V9*AP9*AQ9*AR9*AY9)*365/1000000","v":0},{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q9-C_Referanseår)*AP9","v":0},0,{"$error":"#DIV/0!"},1,{"$f":"IF(Q9=$C$12,$E$15,IF(Q9<$C$12,(AZ10*((1/(1+AS9)))),(AZ8*(1+AS9))))","v":0},{"$f":"AW9*AY9","v":0},null,null,null,null,null,null,null,2,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Bommer!L12","v":0},null,null,null,null,null,null,null,null,null,null,17,2027,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P10,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":0},{"$f":"Takstheving!O12*AQ9","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q10,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q10-C_Referanseår)*AP10","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,34,1,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P11,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":0},{"$f":"Takstheving!O13*AQ10","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q11,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q11-C_Referanseår)*AP11","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,3,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Referanseår",{"$f":"Bommer!J14","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P12,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":0},{"$f":"Takstheving!O14*AQ11","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q12,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q12-C_Referanseår)*AP12","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,35,2,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Prisstigning",0.02,null,null,null,null,null,null,null,null,"Snittakster med rabatt",null,null,null,20,2030,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P13,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":0},{"$f":"Takstheving!O15*AQ12","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q13,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q13-C_Referanseår)*AP13","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,4,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E15*(1-E53)*E49)+(E15*(1-E49))","v":0},null,null,null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P14,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":0},{"$f":"Takstheving!O16*AQ13","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q14,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q14-C_Referanseår)*AP14","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,36,3,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,{"$f":"Bommer!L20*Takstfaktor","v":0},null,null,null,null,null,null,{"$f":"(E16*(1-E54)*E50)+(E16*(1-E50))","v":0},null,null,null,22,2032,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P15,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":0},{"$f":"Takstheving!O17*AQ14","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q15,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q15-C_Referanseår)*AP15","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,5,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E40","v":0},null,null,null,null,null,null,{"$f":"(E17*(1-E55)*E51)+(E17*(1-E51))","v":0},null,null,null,23,2033,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P16,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":0},{"$f":"Takstheving!O18*AQ15","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q16,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q16-C_Referanseår)*AP16","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,37,4,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E41","v":0},null,null,null,null,null,null,{"$f":"(E18*(1-E56)*E52)+(E18*(1-E52))","v":0},null,null,null,24,2034,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P17,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":0},{"$f":"Takstheving!O19*AQ16","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q17,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q17-C_Referanseår)*AP17","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,6,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E42","v":0},null,null,null,null,null,null,{"$f":"E19","v":0},null,null,null,25,2035,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P18,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":0},{"$f":"Takstheving!O20*AQ17","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q18,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q18-C_Referanseår)*AP18","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,38,5,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E43","v":0},null,null,null,null,null,null,{"$f":"E20","v":0},null,null,null,26,2036,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P19,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},{"$f":"Takstheving!O21*AQ18","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q19,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q19-C_Referanseår)*AP19","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,7,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E44","v":0},null,null,null,null,null,null,{"$f":"E21","v":0},null,null,null,27,2037,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P20,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},{"$f":"Takstheving!O22*AQ19","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q20,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q20-C_Referanseår)*AP20","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,39,6,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E45","v":0},null,null,null,null,null,null,null,null,null,null,28,2038,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P21,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},{"$f":"Takstheving!O23*AQ20","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q21,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q21-C_Referanseår)*AP21","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,8,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2039,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P22,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},{"$f":"Takstheving!O24*AQ21","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q22,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q22-C_Referanseår)*AP22","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,40,7,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,null,null,30,2040,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P23,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},{"$f":"Takstheving!O25*AQ22","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q23,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q23-C_Referanseår)*AP23","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,9,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1",null,null,{"$f":"E25*(E86/(SUM($E$86:$E$89)))+(E26*(E87/(SUM($E$86:$E$89))))+E27*(E88/(SUM($E$86:$E$89)))+E28*(E89/(SUM($E$86:$E$89)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,31,2041,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P24,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},{"$f":"Takstheving!O26*AQ23","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q24,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q24-C_Referanseår)*AP24","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,41,8,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"L14*(1-E57)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P25,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},{"$f":"Takstheving!O27*AQ24","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q25,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q25-C_Referanseår)*AP25","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,10,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"L15*(1-E58)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P26,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},{"$f":"Takstheving!O28*AQ25","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q26,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q26-C_Referanseår)*AP26","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,42,9,2024,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"L16*(1-E59)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P27,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},{"$f":"Takstheving!O29*AQ26","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q27,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q27-C_Referanseår)*AP27","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,11,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"L17*(1-E60)*(1-$E$64)*(1-$E$66)","v":0},null,null,null,null,null,null,null,null,null,null,35,2045,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P28,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},{"$f":"Takstheving!O30*AQ27","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q28,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q28-C_Referanseår)*AP28","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,43,10,2025,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2",null,null,{"$f":"(E30*(E90/SUM($E$90:$E$92)))+(E31*(E91/SUM($E$90:$E$92)))+(E32*(E92/SUM($E$90:$E$92)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,36,2046,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P29,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},{"$f":"Takstheving!O31*AQ28","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q29,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q29-C_Referanseår)*AP29","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,12,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"L18*(1-E61)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,37,2047,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P30,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},{"$f":"Takstheving!O32*AQ29","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q30,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q30-C_Referanseår)*AP30","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,44,11,2026,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"L19*(1-E62)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,38,2048,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P31,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},{"$f":"Takstheving!O33*AQ30","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q31,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q31-C_Referanseår)*AP31","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,13,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"L20*(1-E63)*(1-$E$65)*(1-$E$67)","v":0},null,null,null,null,null,null,null,null,null,null,39,2049,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P32,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},{"$f":"Takstheving!O34*AQ31","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q32,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q32-C_Referanseår)*AP32","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,45,12,2027,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P33,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},{"$f":"Takstheving!O35*AQ32","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q33,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q33-C_Referanseår)*AP33","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,14,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,"Samlet",null,null,{"$f":"L61+L62","v":0},null,null,null,null,null,null,null,null,null,null,41,2051,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P34,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},{"$f":"Takstheving!O36*AQ33","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q34,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q34-C_Referanseår)*AP34","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,46,13,2028,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2052,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P35,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},{"$f":"Takstheving!O37*AQ34","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q35,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q35-C_Referanseår)*AP35","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,15,14,2029,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2053,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P36,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},{"$f":"Takstheving!O38*AQ35","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q36,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q36-C_Referanseår)*AP36","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,47,14,2029,0,0,0,{"$error":"#DIV/0!"}]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Bom 8"},null,null,null,null,null,null,null,null,null,null,44,2054,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P37,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},{"$f":"Takstheving!O39*AQ36","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q37,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q37-C_Referanseår)*AP37","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,16,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2055,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P38,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},{"$f":"Takstheving!O40*AQ37","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q38,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q38-C_Referanseår)*AP38","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,48,15,2030,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!L42","v":0},null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P39,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},{"$f":"Takstheving!O41*AQ38","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q39,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q39-C_Referanseår)*AP39","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,17,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!L43","v":0},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P40,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},{"$f":"Takstheving!O42*AQ39","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q40,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q40-C_Referanseår)*AP40","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,49,16,2031,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!L44","v":0},null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P41,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},{"$f":"Takstheving!O43*AQ40","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q41,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q41-C_Referanseår)*AP41","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,18,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!L45","v":0},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P42,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},{"$f":"Takstheving!O44*AQ41","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q42,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q42-C_Referanseår)*AP42","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,50,17,2032,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!L46","v":0},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P43,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},{"$f":"Takstheving!O45*AQ42","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q43,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q43-C_Referanseår)*AP43","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,19,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!L47","v":0},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P44,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},{"$f":"Takstheving!O46*AQ43","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q44,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q44-C_Referanseår)*AP44","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,51,18,2033,0,0,0,{"$error":"#DIV/0!"}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!L48","v":0},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P45,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},{"$f":"Takstheving!O47*AQ44","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q45,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q45-C_Referanseår)*AP45","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,20,19,2034,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P46,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},{"$f":"Takstheving!O48*AQ45","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q46,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q46-C_Referanseår)*AP46","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,52,19,2034,0,0,0,{"$error":"#DIV/0!"}]
["Andre takstjusteringer",null,null,null,{"$f":"E37","v":"Bom 8"},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P47,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},{"$f":"Takstheving!O49*AQ46","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q47,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q47-C_Referanseår)*AP47","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,21,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P48,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},{"$f":"Takstheving!O50*AQ47","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q48,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q48-C_Referanseår)*AP48","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,53,20,2035,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!L52","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P49,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},{"$f":"Takstheving!O51*AQ48","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q49,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q49-C_Referanseår)*AP49","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,22,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!L53","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P50,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},{"$f":"Takstheving!O52*AQ49","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q50,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q50-C_Referanseår)*AP50","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,54,21,2036,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!L54","v":0},null,null,null,null,null,null,"Takster med svinn",null,null,null,58,2068,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P51,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},{"$f":"Takstheving!O53*AQ50","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q51,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q51-C_Referanseår)*AP51","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,23,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!L55","v":0},null,null,null,null,null,null,{"$f":"L14*(1-E57)","v":0},0,null,null,59,2069,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P52,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},{"$f":"Takstheving!O54*AQ51","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q52,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q52-C_Referanseår)*AP52","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,55,22,2037,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!L56","v":0},null,null,null,null,null,null,0,0,null,null,60,2070,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P53,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},{"$f":"Takstheving!O55*AQ52","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q53,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q53-C_Referanseår)*AP53","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,24,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!L57","v":0},null,null,null,null,null,null,0,0,null,null,61,2071,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P54,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},{"$f":"Takstheving!O56*AQ53","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q54,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q54-C_Referanseår)*AP54","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,56,23,2038,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!L58","v":0},null,null,null,null,null,null,0,0,null,null,62,2072,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P55,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},{"$f":"Takstheving!O57*AQ54","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q55,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q55-C_Referanseår)*AP55","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,25,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!L59","v":0},null,null,null,null,null,null,0,0,null,null,63,2073,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P56,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":0},0,{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},{"$f":"Takstheving!O58*AQ55","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q56,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q56-C_Referanseår)*AP56","v":0},0,{"$error":"#DIV/0!"},1,0,0,null,null,null,null,null,null,null,57,24,2039,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!L60","v":0},null,null,null,null,null,null,0,0,null,null,64,2074,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P57,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},{"$f":"Takstheving!O59*AQ56","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q57,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q57-C_Referanseår)*AP57","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,26,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!L61","v":0},null,null,null,null,null,null,0,0,null,null,65,2075,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P58,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},{"$f":"Takstheving!O60*AQ57","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q58,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q58-C_Referanseår)*AP58","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,58,25,2040,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!L62","v":0},null,null,null,null,null,null,{"$f":"SUM(L79:L82)*(1-E64)","v":0},{"$f":"SUM(M79:M82)*(1-F64)","v":0},null,null,66,2076,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P59,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},{"$f":"Takstheving!O61*AQ58","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q59,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q59-C_Referanseår)*AP59","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,27,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!L63","v":0},null,null,null,null,null,null,{"$f":"SUM(L83:L85)*(1-E65)","v":0},{"$f":"SUM(M83:M85)*(1-F65)","v":0},null,null,67,2077,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P60,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},{"$f":"Takstheving!O62*AQ59","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q60,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q60-C_Referanseår)*AP60","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,59,26,2041,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!L64","v":0},null,null,null,null,null,null,{"$f":"L59*(1-E66)","v":0},{"$f":"M59*(1-F66)","v":0},null,null,68,2078,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P61,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},{"$f":"Takstheving!O63*AQ60","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q61,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q61-C_Referanseår)*AP61","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,28,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!L65","v":0},null,null,null,null,null,null,{"$f":"L60*(1-E67)","v":0},{"$f":"M60*(1-F67)","v":0},null,null,69,2079,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P62,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},{"$f":"Takstheving!O64*AQ61","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q62,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q62-C_Referanseår)*AP62","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,60,27,2042,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!L66","v":0},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P63,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},{"$f":"Takstheving!O65*AQ62","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q63,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q63-C_Referanseår)*AP63","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,29,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Bommer!L67","v":0},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P64,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},{"$f":"Takstheving!O66*AQ63","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q64,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q64-C_Referanseår)*AP64","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,61,28,2043,0,0,0,{"$error":"#DIV/0!"}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Bommer!L68","v":0},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P65,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#N/A"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},{"$f":"Takstheving!O67*AQ64","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q65,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q65-C_Referanseår)*AP65","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,30,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Bommer!L69","v":0},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P66,0)","v":0},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#N/A"}},0,{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},{"$f":"$AB66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},{"$f":"Takstheving!O68*AQ65","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q66,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,0,{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q66-C_Referanseår)*AP66","v":0},0,{"$error":"#N/A"},1,0,0,null,null,null,null,null,null,null,62,29,2044,0,0,0,{"$error":"#DIV/0!"}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Bommer!L70","v":0},null,null,null,null,null,null,null,null,null,null,74,2084,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P67,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P67,0)","v":20},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB67*(VLOOKUP($Q67,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q67=$E$7,(13-E$8)/12,$Q67=$E$9,(E$10)/12,$R67=1,1,R67=0,0)","v":0},{"$f":"Takstheving!O69*AQ66","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q67,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q67-C_Referanseår)*AP67","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,31,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,2085,0,{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Bomsnitt8!P68,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(Bomsnitt8!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,2,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,3,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,4,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$f":"$W68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$72,5,0))/(1-(SUM($E$90:$E$92)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,7,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,8,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},{"$f":"$AB68*(VLOOKUP($Q68,Utviklingsbaner_drivstoff!$AE$7:$AM$87,9,0))/(SUM($E$90:$E$92))","v":{"$error":"#REF!"}},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$f":"_xlfn.IFS($Q68=$E$7,(13-E$8)/12,$Q68=$E$9,(E$10)/12,$R68=1,1,R68=0,0)","v":0},{"$f":"Takstheving!O70*AQ67","v":1},1,{"$f":"IF(Takstvekst!$K$7=TRUE,VLOOKUP(Q68,Takstvekst!$AK$16:$AS$83,9,0),$C$13)","v":0.02},1,{"$error":"#REF!"},{"$f":"Bomsnitt8!$E$112*(1+Bomsnitt8!$C$13)^(Q68-C_Referanseår)*AP68","v":0},0,{"$error":"#REF!"},1,0,0,null,null,null,null,null,null,null,63,30,2045,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,31,2046,0,0,0,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,31,2046,0,0,0,{"$error":"#DIV/0!"}]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"Bommer!C77","v":2024},null,{"$f":"Bommer!H77","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Bommer!L78","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52*E86","v":0}]
[null,"ÅDT - lavt scenario (1)","Antall",null,{"$f":"Bommer!L80","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - forventning (2)","Antall",null,{"$f":"Bommer!L81*trafikkfaktor","v":0},null,null,null,null,null,null,0]
[null,"ÅDT - høyt scenario (3)","Antall",null,{"$f":"Bommer!L82","v":0},null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Trafikkandeler",null,null,null,null,null,null,null,null,null,0]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Bommer!L86","v":0},0.76,0.72,0.76,0.76,0.76,null,{"$f":"SUM(L79:L85)","v":0}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Bommer!L87","v":0}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Bommer!L88","v":0},0.05,0.05,0.05,0.05,0.05]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Bommer!L89","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Bommer!L90","v":0},0.19,0.23,0.19,0.19,0.19]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Bommer!L91","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Bommer!L92","v":0}]
[null,null,null,null,{"$f":"Bommer!L93","v":0},{"$f":"SUM(F86:F89)+SUM(F90:F92)","v":1},{"$f":"SUM(G86:G89)+SUM(G90:G92)","v":1},{"$f":"SUM(H86:H89)+SUM(H90:H92)","v":1},{"$f":"SUM(I86:I89)+SUM(I90:I92)","v":1},{"$f":"SUM(J86:J89)+SUM(J90:J92)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E93=100%,E93=0%),TRUE,FALSE)","v":true},true,true,true,true,true]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"Bommer!L96","v":0}]
[null,{"$f":"B86","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"Bommer!L97","v":0}]
[null,{"$f":"B87","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"Bommer!L98","v":0}]
[null,{"$f":"B88","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"Bommer!L99","v":0}]
[null,{"$f":"B89","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"Bommer!L100","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"Bommer!L101","v":0}]
[null,{"$f":"B90","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"Bommer!L102","v":0}]
[null,{"$f":"B91","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"Bommer!L103","v":0}]
[null,{"$f":"B92","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"Bommer!L104","v":0}]
[]
[null,"Innkrevinngskostnader",null,null,{"$f":"E71","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!L107","v":0},6,4,5,5,5]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E110","v":0},6,4,5,5,5]

{"sheet":"Miljoberegning","index":33,"n_rows":196,"n_cols":82,"rows_kept":196,"cut":false,"hidden":false,"merged":[[3,57,3,58],[4,22,4,26],[4,28,4,31],[4,34,4,39],[4,40,4,44],[3,45,3,55],[79,1,80,2],[4,45,4,48],[4,51,4,55],[2,4,2,9],[3,21,3,31],[3,33,3,44],[4,67,4,68],[4,71,4,72],[4,75,4,76],[4,77,4,78],[4,59,4,66]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,BV7:BV69)","v":2388.3264000000008},{"$f":"SUBTOTAL(9,BW7:BW69)","v":2169.0859744074428},{"$f":"SUBTOTAL(9,BX7:BX69)","v":2146.8761632886035},null,{"$f":"SUBTOTAL(9,BZ7:BZ69)","v":1958.1813434122341}]
[null,null,null,null,"Bomsnitt",null,null,null,null,null,null,null,null,null,null,{"$f":"m_inkkrstart","v":2024},null,"Snitt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW2-BV2","v":-219.24042559255804},{"$f":"BX2-BV2","v":-241.45023671139734},null,{"$f":"BZ2-BV2","v":-430.1450565877667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trafikkurve:",{"$f":"VLOOKUP(E85,Trafikkfremskivingsdata!$U$7:$CO$29,73,0)","v":20},null,null,"Trafikk",null,null,null,null,null,null,null,null,null,null,null,"Takst",null,null,null,null,null,null,null,null,null,null,null,"Inntekt",null,null,null,null,null,null,null,null,null,null,null,"Faktorer",null,{"$f":"SUM(BH7:BH68)","v":2669.3706647379327},{"$f":"SUM(BI7:BI68)","v":2413.9653445992262},2388.3264000000004,2169.0859744074428,-255.40532013870595,-281.04426473793131,-500.28469033048918,null,{"$f":"\"Snittakst i \"&C_Referanseår&\" -KR\"","v":"Snittakst i 2024 -KR"}]
[null,"Takster",null,null,"Miljøberegning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Takstgruppe 1",null,null,null,null,null,"Takstgruppe 2",null,null,null,null,null,{"$f":"W5","v":"Takstgruppe 1"},null,null,null,null,null,{"$f":"AC5","v":"Takstgruppe 2"},null,null,null,null,{"$f":"AI5","v":"Takstgruppe 1"},null,null,null,null,null,{"$f":"AO5","v":"Takstgruppe 2"},null,null,null,null,null,null,null,"Løpende inntekt",null,null,null,null,null,null,null,"Snittakst løpende",null,null,null,{"$f":"\"Snittakst i \"&C_Referanseår&\" -KR\"","v":"Snittakst i 2024 -KR"},null,"Forutsatt","Kjøretøyjustert","Uten KPI",null,"Kjøretøyjustert uten KPI",null,"Med snittaktst","Kjøretøyparkkorrigert","Forholdstall"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"År","Innkreving","Trafikkvekst lette","Trafikkvekst tunge","Snittvekst","Samlet trafikk","Sum",{"$f":"B15","v":"Takstgruppe 1 - bensin"},{"$f":"B16","v":"Takstgruppe 1 - diesel"},{"$f":"B17","v":"Takstgruppe 1 - elektrisitet"},{"$f":"B18","v":"Takstgruppe 1 - hybrid"},{"$f":"B19","v":"Takstgruppe 1 - x"},"Sum",{"$f":"B20","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"B21","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"B22","v":"Takstgruppe 2 - miljøkategori 3"},{"$f":"B23","v":"Takstgruppe 2 - miljøkategori 4"},"Samlet snitt",{"$f":"X6","v":"Takstgruppe 1 - bensin"},{"$f":"Y6","v":"Takstgruppe 1 - diesel"},{"$f":"Z6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AA6","v":"Takstgruppe 1 - hybrid"},{"$f":"B19","v":"Takstgruppe 1 - x"},"Snitt gruppe 1",{"$f":"AD6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AE6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AF6","v":"Takstgruppe 2 - miljøkategori 3"},{"$f":"B23","v":"Takstgruppe 2 - miljøkategori 4"},"Snitt gruppe 2",{"$f":"AI6","v":"Takstgruppe 1 - bensin"},{"$f":"AJ6","v":"Takstgruppe 1 - diesel"},{"$f":"AK6","v":"Takstgruppe 1 - elektrisitet"},{"$f":"AL6","v":"Takstgruppe 1 - hybrid"},{"$f":"AM6","v":"Takstgruppe 1 - x"},"Sum takstgruppe 1",{"$f":"AO6","v":"Takstgruppe 2 - miljøkategori 1"},{"$f":"AP6","v":"Takstgruppe 2 - miljøkategori 2"},{"$f":"AQ6","v":"Takstgruppe 2 - miljøkategori 3"},{"$f":"AR6","v":"Takstgruppe 2 - miljøkategori 4"},"Samlet gruppe 2","Andel av året","Takst","Trafikk","Med snittstakst","Kjøretøyparkkorrigert takst","Uten KPI","Uten KPI og kjøretøypark","Differanse","Differanse2","Differanse3","Innkrevingskostnad_1","Forutsatt","Kjøretøykorrigert","Uten KPI","Utern KPI og kjøretøykorreksjon","Forutsatt","Kjøretøykorrigert",{"$f":"C_Referanseår&\" -KR\"","v":"2024 -KR"},{"$f":"C_Referanseår&\" -KR\"","v":"2024 -KR"},{"$f":"C_Referanseår&\" -KR\"","v":"2024 -KR"},{"$f":"\"Snittakst \"&C_Referanseår&\" -KR\"","v":"Snittakst 2024 -KR"},{"$f":"C_Referanseår&\" -KR\"","v":"2024 -KR"},{"$f":"\"Snittakst \"&C_Referanseår&\" -KR\"","v":"Snittakst 2024 -KR"}]
[null,"Startår for bompengeinnkreving","År",null,{"$f":"m_inkkrstart","v":2024},null,null,null,null,null,null,null,null,null,null,{"$f":"Q7-2010","v":14},{"$f":"m_inkkrstart","v":2024},{"$f":"(IF(AND((($Q7)>($E$7-1)),(($Q7)<($E$9+1)))=TRUE,1,0))","v":1},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P7,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P7,0)","v":0},{"$f":"(S7*$E$107+T7*$E$113)/($E$113+$E$107)","v":0},{"$f":"W7+AC7","v":56800},{"$f":"_xlfn.IFS($Q7=$E$84,$E$107,Q7<$E$84,$E$107*(1+S7)^(Q7-$E$84),$Q7>$E$84,W6*(1+$S7))","v":54528},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":11014.655999999997},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":24101.376},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":14177.28},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5234.6879999999992},{"$f":"$W7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q7=$E$84,$E$113,Q7<$E$84,$E$113*(1+S7)^(Q7-$E$84),$Q7>$E$84,AC6*(1+T7))","v":2272},{"$f":"$AC7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":2272},{"$f":"($AC7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":0},{"$f":"$AC7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":0},{"$f":"$AC7*(VLOOKUP($Q7,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},{"$f":"E$37*(1+$C$13)^($Q7-m_takstår)","v":9.600000000000005},{"$f":"$E$26*(1+$C$13)^($Q7-m_takstår)","v":9.5763756675369063},{"$f":"$E$27*(1+$C$13)^($Q7-m_takstår)","v":9.5763756675369063},{"$f":"$E$28*(1+$C$13)^($Q7-m_takstår)","v":6.7034629672758337},{"$f":"$E$29*(1+$C$13)^($Q7-m_takstår)","v":9.5763756675369063},{"$f":"$E$30*(1+$C$13)^($Q7-m_takstår)","v":4.7881878337684531},{"$f":"$E$25*(1+$C$13)^($Q7-m_takstår)","v":8.8294183654690279},{"$f":"$E$32*(1+$C$13)^($Q7-m_takstår)","v":28.093959228743465},{"$f":"$E$33*(1+$C$13)^($Q7-m_takstår)","v":0},{"$f":"$E$34*(1+$C$13)^($Q7-m_takstår)","v":0},{"$f":"$E$35*(1+$C$13)^($Q7-m_takstår)","v":0},{"$f":"$E$31*(1+$C$13)^($Q7-m_takstår)","v":28.093959228743465},{"$f":"X7*AI7*365/1000000","v":38.50037655221162},{"$f":"Y7*AJ7*365/1000000","v":84.243398198403654},{"$f":"Z7*AK7*365/1000000","v":34.688458081695622},{"$f":"AA7*AL7*365/1000000","v":18.297208658476812},0,{"$f":"SUM(AT7:AX7)","v":175.72944149078771},{"$f":"AO7*AD7*365/1000000","v":23.297758509212382},{"$f":"AP7*AE7*365/1000000","v":0},{"$f":"AQ7*AF7*365/1000000","v":0},0,{"$f":"SUM(AZ7:BC7)","v":23.297758509212382},{"$f":"_xlfn.IFS($Q7=$E$7,(13-E$8)/12,$Q7=$E$9,(E$10)/12,$R7=1,1,R7=0,0)","v":1},1,1,{"$f":"(AH7*V7*BE7*BF7*BG7)*365/1000000","v":199.02720000000008},{"$f":"(BD7+AY7)*BE7","v":199.02720000000008},{"$f":"IF(BH7>0,BH7,0)","v":199.02720000000008},{"$f":"BI7/(1+$C$13)^(Q7-m_takstår)","v":199.02720000000008},{"$f":"BI7-$BH7","v":0},{"$f":"BJ7-$BH7","v":0},{"$f":"BK7-$BH7","v":0},{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q7-m_takstår)*BE7","v":0},{"$f":"IF(V7=0,0,BH7*1000000/(V7*365))","v":9.600000000000005},{"$f":"IF(V7=0,0,BI7*1000000/(V7*365))","v":9.600000000000005},{"$f":"BT7","v":9.6},{"$f":"IF(V7=0,0,BK7*1000000/(V7*365))","v":9.600000000000005},{"$f":"IF(BH7=0,0,mgjtakst)","v":9.6},{"$f":"IF(V7=0,0,BI7*1000000/(V7*365)/(1+$C$13)^(Q7-m_takstår))","v":9.600000000000005},{"$f":"BH7/(1+$C$13)^($Q7-m_takstår)","v":199.02720000000008},{"$f":"BI7/(1+$C$13)^($Q7-m_takstår)","v":199.02720000000008},{"$f":"BV7","v":199.02720000000008},{"$f":"(BX7*1000000)/($V7*365)","v":9.600000000000005},{"$f":"BW7/((1+$C$13)^($Q7-m_takstår))","v":199.02720000000008},{"$f":"(BZ7*1000000)/($V7*365)","v":9.600000000000005},{"$f":"(AH7*V7*BF7*BG7)*365/1000000","v":199.02720000000008},{"$f":"(BD7+AY7)","v":199.02720000000008},{"$f":"CC7/CB7","v":1}]
[null,null,"Måned",null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"Q8-2010","v":15},{"$f":"Q7+1","v":2025},{"$f":"(IF(AND(((Q8)>($E$7-1)),((Q8)<($E$9+1)))=TRUE,1,0))","v":1},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P8,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P8,0)","v":0},0,{"$f":"W8+AC8","v":56800},{"$f":"_xlfn.IFS($Q8=$E$84,$E$107,Q8<$E$84,$E$107*(1+S8)^(Q8-$E$84),$Q8>$E$84,W7*(1+$S8))","v":54528},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":10905.6},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":22356.479999999996},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":15813.12},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5452.8},{"$f":"$W8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q8=$E$84,$E$113,Q8<$E$84,$E$113*(1+S8)^(Q8-$E$84),$Q8>$E$84,AC7*(1+T8))","v":2272},{"$f":"$AC8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":2272},{"$f":"($AC8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":0},{"$f":"$AC8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":0},{"$f":"$AC8*(VLOOKUP($Q8,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},{"$f":"E$37*(1+$C$13)^(Q8-m_takstår)","v":9.7920000000000051},9.7679031808876449,9.7679031808876449,6.8375322266213505,9.7679031808876449,4.8839515904438224,9.0060067327784079,28.655838413318335,0,0,0,28.655838413318335,38.88156839926323,79.707215218489608,39.464791925252179,19.440784199631615,0,{"$f":"SUM(AT8:AX8)","v":177.49435974263665},23.763713679396631,0,0,0,{"$f":"SUM(AZ8:BC8)","v":23.763713679396631},{"$f":"_xlfn.IFS($Q8=$E$7,(13-E$8)/12,$Q8=$E$9,(E$10)/12,$R8=1,1,R8=0,0)","v":1},1,1,203.00774400000012,201.25807342203328,{"$f":"IF(BH8>0,BJ7,0)","v":199.02720000000008},197.3118366882679,{"$f":"BI8-$BH8","v":-1.7496705779668389},{"$f":"BJ8-$BH8","v":-3.9805440000000374},{"$f":"BK8-$BH8","v":-5.6959073117322134},{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q8-m_takstår)*BE8","v":0},{"$f":"IF(V8=0,0,BH8*1000000/(V8*365))","v":9.7920000000000051},{"$f":"IF(V8=0,0,BI8*1000000/(V8*365))","v":9.707605316517137},{"$f":"BT8","v":9.6},{"$f":"IF(V8=0,0,BK8*1000000/(V8*365))","v":9.5172601142324869},9.6,9.5172601142324869,199.02720000000011,197.3118366882679,{"$f":"BV8/((1+$C$13)^($Q8-m_takstår))","v":195.12470588235306},{"$f":"(((BX8*1000000)/($V8*365))/((1+$C$13)^($Q8-m_takstår)))","v":9.2272202998846655},193.44297714536069,{"$f":"(((BZ8*1000000)/($V8*365))/((1+$C$13)^($Q8-m_takstår)))","v":9.1476933047217273},{"$f":"(AH8*V8*BF8*BG8)*365/1000000","v":203.00774400000012},{"$f":"(BD8+AY8)","v":201.25807342203328},{"$f":"CC8/CB8","v":0.99138126189921683}]
[null,"Sluttår for bompengeinnkreving","År",null,{"$f":"E7+m_innkrevingstid","v":2035},null,null,null,null,null,null,null,null,null,null,16,{"$f":"Q8+1","v":2026},1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P9,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P9,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q9=$E$84,$E$107,Q9<$E$84,$E$107*(1+S9)^(Q9-$E$84),$Q9>$E$84,W8*(1+$S9))","v":54528},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":9487.8720000000012},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":20393.471999999998},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":19193.856000000003},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5452.8},{"$f":"$W9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q9=$E$84,$E$113,Q9<$E$84,$E$113*(1+S9)^(Q9-$E$84),$Q9>$E$84,AC8*(1+T9))","v":2272},{"$f":"$AC9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":2219.5545071609099},{"$f":"($AC9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":49.765796124684066},{"$f":"$AC9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":2.6796967144060657},{"$f":"$AC9*(VLOOKUP($Q9,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},9.9878400000000056,9.9632612445053965,9.9632612445053965,6.9742828711537772,9.9632612445053965,4.9816306222526983,9.1861268674339769,29.228955181584702,0,0,0,29.228955181584702,34.503503797506191,74.162703564754665,48.86013411325014,19.829599883624244,0,177.35594135913524,23.679469612705056,0,0,0,23.679469612705056,{"$f":"_xlfn.IFS($Q9=$E$7,(13-E$8)/12,$Q9=$E$9,(E$10)/12,$R9=1,1,R9=0,0)","v":1},1,1,207.06789888000009,201.03541097184029,{"$f":"IF(BH9>0,BJ8,0)","v":199.02720000000008},193.22896094948126,-6.0324879081597942,-8.0406988800000079,-13.838937930518824,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q9-m_takstår)*BE9","v":0},9.9878400000000038,9.6968652793671755,9.6,9.3203241823982861,9.6,9.3203241823982843,199.02720000000008,193.22896094948126,191.29873125720886,{"$f":"(((BX9*1000000)/($V9*365))/((1+$C$13)^(Q9-m_takstår)))","v":8.8689160898545403},185.72564489569518,8.6105388649929662,207.06789888000009,201.03541097184029,0.97086710233315432]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,17,2027,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P10,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P10,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q10=$E$84,$E$107,Q10<$E$84,$E$107*(1+S10)^(Q10-$E$84),$Q10>$E$84,W9*(1+$S10))","v":54528},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":8070.1439999999993},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":18430.464},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":22574.592000000001},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5452.8},{"$f":"$W10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q10=$E$84,$E$113,Q10<$E$84,$E$113*(1+S10)^(Q10-$E$84),$Q10>$E$84,AC9*(1+T10))","v":2272},{"$f":"$AC10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":2167.1090143218203},{"$f":"($AC10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":99.531592249368131},{"$f":"$AC10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":5.3593934288121314},{"$f":"$AC10*(VLOOKUP($Q10,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},10.187596800000005,{"$f":"$E$26*(1+$C$13)^($Q10-m_takstår)","v":10.162526469395505},10.162526469395505,7.1137685285768528,10.162526469395505,5.0812632346977527,9.3698494047826557,29.813534285216392,0,0,0,29.813534285216392,29.934763984319158,68.364528558782951,58.615504071997925,20.226191881296732,0,177.14098849639677,23.582350297874058,0,0,0,23.582350297874058,{"$f":"_xlfn.IFS($Q10=$E$7,(13-E$8)/12,$Q10=$E$9,(E$10)/12,$R10=1,1,R10=0,0)","v":1},1,1,211.20925685760011,200.72333879427083,199.02720000000008,189.14608521069465,-10.485918063329279,-12.182056857600031,-22.06317164690546,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q10-m_takstår)*BE10","v":0},10.187596800000007,9.6818125986046137,9.6,9.1233882505640871,9.6,9.1233882505640871,199.02720000000011,189.14608521069465,187.54777574236164,8.524525268987448,178.23658058617599,8.1013076750746578,211.20925685760011,200.72333879427083,0.95035294276709181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P11,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P11,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q11=$E$84,$E$107,Q11<$E$84,$E$107*(1+S11)^(Q11-$E$84),$Q11>$E$84,W10*(1+$S11))","v":54528},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":6652.4160000000002},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":16467.456000000002},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":25955.328000000001},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5452.8},{"$f":"$W11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q11=$E$84,$E$113,Q11<$E$84,$E$113*(1+S11)^(Q11-$E$84),$Q11>$E$84,AC10*(1+T11))","v":2272},{"$f":"$AC11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":2114.6635214827297},{"$f":"($AC11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":149.29738837405219},{"$f":"$AC11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":8.0390901432181963},{"$f":"$AC11*(VLOOKUP($Q11,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},10.391348736000005,10.365776998783415,10.365776998783415,7.2560438991483895,10.365776998783415,5.1828884993917077,9.5572463928783087,30.409804970920721,0,0,0,30.409804970920721,25.169473177085653,62.304761471146456,68.741544775450308,20.630715718922666,0,176.84649514260508,23.471874422604735,0,0,0,23.471874422604735,{"$f":"_xlfn.IFS($Q11=$E$7,(13-E$8)/12,$Q11=$E$9,(E$10)/12,$R11=1,1,R11=0,0)","v":1},1,1,215.43344199475212,200.31836956520982,199.02720000000008,185.06320947190798,-15.115072429542295,-16.406241994752037,-30.370232522844134,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q11-m_takstår)*BE11","v":0},10.391348736000005,9.6622790644997973,9.6,8.9264523187298845,9.6,8.9264523187298845,199.02720000000011,185.06320947190798,183.87036837486434,8.193507563425074,170.96979959640888,7.6186411029236023,215.43344199475212,200.31836956520982,0.9298387832010292]
[null,"Referanseår",{"$f":"m_takstår","v":2024},"KPI",null,null,null,null,null,null,null,null,null,null,null,19,2029,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P12,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P12,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q12=$E$84,$E$107,Q12<$E$84,$E$107*(1+S12)^(Q12-$E$84),$Q12>$E$84,W11*(1+$S12))","v":54528},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":5234.6880000000001},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":14504.448000000002},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":29336.064000000002},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5452.8},{"$f":"$W12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q12=$E$84,$E$113,Q12<$E$84,$E$113*(1+S12)^(Q12-$E$84),$Q12>$E$84,AC11*(1+T12))","v":2272},{"$f":"$AC12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":2062.2180286436401},{"$f":"($AC12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":199.06318449873626},{"$f":"$AC12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":10.718786857624263},{"$f":"$AC12*(VLOOKUP($Q12,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},10.599175710720006,10.573092538759084,10.573092538759084,7.401164777131358,10.573092538759084,5.2865462693795422,9.748391320735875,31.018001070339139,0,0,0,31.018001070339139,20.201596831969074,55.975257888580984,79.249180905412018,21.043330033301121,0,176.46936565926319,23.347546572205502,0,0,0,23.347546572205502,{"$f":"_xlfn.IFS($Q12=$E$7,(13-E$8)/12,$Q12=$E$9,(E$10)/12,$R12=1,1,R12=0,0)","v":1},1,1,219.74211083464718,199.81691223146868,199.02720000000008,180.98033373312134,-19.925198603178501,-20.7149108346471,-38.761777101525837,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q12-m_takstår)*BE12","v":0},10.599175710720006,9.6380914639913513,9.6,8.7295163868956855,9.6,8.7295163868956855,199.02720000000014,180.98033373312134,180.26506703418076,7.8753436788014968,163.91946423538843,7.1612439267221824,219.74211083464718,199.81691223146868,0.90932462363496669]
[null,"Prisstigning",0.02,0,null,null,null,null,null,null,null,null,null,null,null,20,2030,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P13,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P13,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q13=$E$84,$E$107,Q13<$E$84,$E$107*(1+S13)^(Q13-$E$84),$Q13>$E$84,W12*(1+$S13))","v":54528},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":3816.9600000000009},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":12541.44},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":32716.799999999999},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5452.8},{"$f":"$W13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q13=$E$84,$E$113,Q13<$E$84,$E$113*(1+S13)^(Q13-$E$84),$Q13>$E$84,AC12*(1+T13))","v":2272},{"$f":"$AC13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":2009.7725358045491},{"$f":"($AC13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":248.82898062342036},{"$f":"$AC13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":13.398483572030328},{"$f":"$AC13*(VLOOKUP($Q13,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},{"$f":"E$37*(1+$C$13)^(Q13-m_takstår)","v":10.811159224934407},10.784554389534266,10.784554389534266,7.5491880726739851,10.784554389534266,5.3922771947671331,9.9433591471505931,31.638361091745921,0,0,0,31.638361091745921,15.024937643777005,49.36765225812443,90.149625862661992,21.464196633967145,0,176.00641239853056,23.208856858021235,0,0,0,23.208856858021235,{"$f":"_xlfn.IFS($Q13=$E$7,(13-E$8)/12,$Q13=$E$9,(E$10)/12,$R13=1,1,R13=0,0)","v":1},1,1,224.13695305134013,199.21526925655178,199.02720000000008,176.89745799433467,-24.92168379478835,-25.10975305134005,-47.239495057005456,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q13-m_takstår)*BE13","v":0},10.811159224934407,9.6090714478367634,9.6,8.532580455061483,9.6,8.5325804550614848,199.02720000000011,176.89745799433467,176.73045787664776,7.5695344855839046,157.07988028045321,6.7278814589174027,224.13695305134013,199.21526925655178,0.88881046406890407]
[null,"Faktor",null,null,null,null,null,null,null,null,"Snittakster med rabatt","Takster med svinn",null,"Trafikkandeler",null,21,2031,{"$f":"IF(AND(((Q14)>($E$7-1)),((Q14)<($E$9+1)))=TRUE,1,0)","v":1},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P14,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P14,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q14=$E$84,$E$107,Q14<$E$84,$E$107*(1+S14)^(Q14-$E$84),$Q14>$E$84,W13*(1+$S14))","v":54528},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":3380.7360000000008},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":11123.712},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":34788.864000000001},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5234.6880000000001},{"$f":"$W14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q14=$E$84,$E$113,Q14<$E$84,$E$113*(1+S14)^(Q14-$E$84),$Q14>$E$84,AC13*(1+T14))","v":2272},{"$f":"$AC14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1980.7473215729319},{"$f":"($AC14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":272.31032254587439},{"$f":"$AC14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":18.942355881193286},{"$f":"$AC14*(VLOOKUP($Q14,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},11.027382409433091,11.000245477324949,11.000245477324949,7.7001718341274632,11.000245477324949,5.5001227386624745,10.142226330093603,32.271128313580832,0,0,0,32.271128313580832,13.573957951320821,44.662700355958819,97.776284210643169,21.017741343980621,0,177.03068386190341,{"$f":"AO14*AD14*365/1000000","v":23.331147104510499},0,0,0,23.331147104510499,{"$f":"_xlfn.IFS($Q14=$E$7,(13-E$8)/12,$Q14=$E$9,(E$10)/12,$R14=1,1,R14=0,0)","v":1},1,1,228.61969211236686,200.36183096641392,199.02720000000008,174.42703135353213,-28.257861145952944,-29.592492112366784,-54.192660758834734,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q14-m_takstår)*BE14","v":0},11.027382409433091,9.6643754083741999,9.6,8.4134203817061621,9.6,8.4134203817061604,199.02720000000011,174.42703135353213,173.26515478102726,7.2756002360475858,151.84922757022571,6.3763211786571752,228.61969211236686,200.36183096641392,0.87639795642772467]
[null,"Takstgruppe 1 - bensin",{"$f":"C_Referanseår&\"-NOK\"","v":"2024-NOK"},null,20.310550186335849,null,null,null,null,null,{"$f":"(E15*(1-E59)*E54)+(E15*(1-E54))","v":16.248440149068681},{"$f":"K15*(1-E64)","v":15.923471346087307},{"$f":"L15*(1-$E$73)*(1-$E$75)","v":9.5763756675369063},{"$f":"M15*E95","v":1.8570507694487564},null,22,2032,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P15,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P15,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q15=$E$84,$E$107,Q15<$E$84,$E$107*(1+S15)^(Q15-$E$84),$Q15>$E$84,W14*(1+$S15))","v":54528},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":2944.5120000000011},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":9705.9839999999986},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":36860.927999999993},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":5016.5760000000009},{"$f":"$W15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q15=$E$84,$E$113,Q15<$E$84,$E$113*(1+S15)^(Q15-$E$84),$Q15>$E$84,AC14*(1+T15))","v":2272},{"$f":"$AC15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1951.722107341315},{"$f":"($AC15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":295.79166446832835},{"$f":"$AC15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":24.486228190356243},{"$f":"$AC15*(VLOOKUP($Q15,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},11.247930057621755,11.220250386871449,11.220250386871449,7.8541752708100132,11.220250386871449,5.6101251934357244,10.345070856695477,32.916550879852451,0,0,0,32.916550879852451,12.058929096108887,39.749803316803344,105.67194904219855,20.544842163741063,0,178.02552361885185,23.449045418116135,0,0,0,23.449045418116135,{"$f":"_xlfn.IFS($Q15=$E$7,(13-E$8)/12,$Q15=$E$9,(E$10)/12,$R15=1,1,R15=0,0)","v":1},1,1,233.19208595461424,201.47456903696798,199.02720000000008,171.95660471272956,-31.717516917646265,-34.164885954614164,-61.235481241884685,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q15-m_takstår)*BE15","v":0},11.247930057621756,9.7180478987540013,9.6,8.2942603083508359,9.6,8.2942603083508359,199.02720000000011,171.95660471272956,169.86779880492867,6.9930798116566546,146.76330638485885,6.0419191994743029,233.19208595461424,201.47456903696798,0.86398544878654504]
[null,"Takstgruppe 1 - diesel","2024-NOK",null,{"$f":"E$15*E43","v":20.310550186335849},null,null,null,null,null,{"$f":"(E16*(1-E60)*E55)+(E16*(1-E55))","v":16.248440149068681},15.923471346087307,{"$f":"L16*(1-$E$73)*(1-$E$75)","v":9.5763756675369063},4.0634477232492605,null,23,2033,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P16,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P16,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q16=$E$84,$E$107,Q16<$E$84,$E$107*(1+S16)^(Q16-$E$84),$Q16>$E$84,W15*(1+$S16))","v":54528},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":2508.2880000000009},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":8288.2559999999994},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":38932.991999999991},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":4798.4640000000009},{"$f":"$W16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q16=$E$84,$E$113,Q16<$E$84,$E$113*(1+S16)^(Q16-$E$84),$Q16>$E$84,AC15*(1+T16))","v":2272},{"$f":"$AC16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1922.6968931096981},{"$f":"($AC16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":319.27300639078237},{"$f":"$AC16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":30.0301004995192},{"$f":"$AC16*(VLOOKUP($Q16,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},11.47288865877419,11.444655394608878,11.444655394608878,8.0112587762262137,11.444655394608878,5.722327697304439,10.551972273829385,33.574881897449501,0,0,0,33.574881897449501,10.477869503507943,34.622525315939278,113.84432995333189,20.044619919754322,0,178.98934469253345,23.562327205424186,0,0,0,23.562327205424186,{"$f":"_xlfn.IFS($Q16=$E$7,(13-E$8)/12,$Q16=$E$9,(E$10)/12,$R16=1,1,R16=0,0)","v":1},1,1,237.8559276737065,202.55167189795765,199.02720000000008,169.48617807192704,-35.304255775748857,-38.828727673706425,-68.369749601779461,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q16-m_takstår)*BE16","v":0},11.47288865877419,9.7700015385856478,9.6,8.1751002349955169,9.6,8.1751002349955151,199.02720000000011,169.48617807192704,166.53705765189085,6.7215299996699871,141.81845199431604,5.7238730708157801,237.8559276737065,202.55167189795765,0.85157294114536575]
[null,"Takstgruppe 1 - elektrisitet","2024-NOK",null,{"$f":"E$15*E44","v":14.217385130435094},null,null,null,null,null,{"$f":"(E17*(1-E61)*E56)+(E17*(1-E56))","v":11.373908104348075},11.146429942261113,6.7034629672758337,1.6731843566320481,null,24,2034,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P17,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P17,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q17=$E$84,$E$107,Q17<$E$84,$E$107*(1+S17)^(Q17-$E$84),$Q17>$E$84,W16*(1+$S17))","v":54528},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":2072.0640000000008},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":6870.5279999999993},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":41005.05599999999},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":4580.3520000000017},{"$f":"$W17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q17=$E$84,$E$113,Q17<$E$84,$E$113*(1+S17)^(Q17-$E$84),$Q17>$E$84,AC16*(1+T17))","v":2272},{"$f":"$AC17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1893.6716788780809},{"$f":"($AC17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":342.75434831323633},{"$f":"$AC17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":35.573972808682157},{"$f":"$AC17*(VLOOKUP($Q17,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},11.702346431949675,11.673548502501056,11.673548502501056,8.1714839517507389,11.673548502501056,5.8367742512505281,10.763011719305974,34.246379535398496,0,0,0,34.246379535398496,8.8287439555645193,29.274256273713924,122.3013373212937,19.516170849142625,0,179.92050839971478,23.670760646057317,0,0,0,23.670760646057317,{"$f":"_xlfn.IFS($Q17=$E$7,(13-E$8)/12,$Q17=$E$9,(E$10)/12,$R17=1,1,R17=0,0)","v":1},1,1,242.61304622718066,203.59126904577209,199.02720000000008,167.01575143112447,-39.021777181408567,-43.585846227180582,-75.59729479605619,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q17-m_takstår)*BE17","v":0},11.702346431949675,9.820146104851057,9.6,8.0559401616401924,9.6,8.0559401616401924,199.02720000000011,167.01575143112447,163.27162514891259,6.4605247978373566,137.0110877388945,5.4214167900177426,242.61304622718066,203.59126904577209,0.83916043350418623]
[null,"Takstgruppe 1 - hybrid","2024-NOK",null,{"$f":"E$15*E45","v":20.310550186335849},null,null,null,null,null,{"$f":"(E18*(1-E62)*E57)+(E18*(1-E57))","v":16.248440149068681},15.923471346087307,9.5763756675369063,0.88255878152020106,null,25,2035,1,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P18,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P18,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q18=$E$84,$E$107,Q18<$E$84,$E$107*(1+S18)^(Q18-$E$84),$Q18>$E$84,W17*(1+$S18))","v":54528},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":1635.84},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":5452.8},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":43077.120000000003},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":4362.24},{"$f":"$W18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q18=$E$84,$E$113,Q18<$E$84,$E$113*(1+S18)^(Q18-$E$84),$Q18>$E$84,AC17*(1+T18))","v":2272},{"$f":"$AC18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1864.6464646464647},{"$f":"($AC18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":366.23569023569024},{"$f":"$AC18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":41.117845117845121},{"$f":"$AC18*(VLOOKUP($Q18,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},11.936393360588665,11.907019472551076,11.907019472551076,8.334913630785751,11.907019472551076,5.9535097362755378,10.978271953692092,34.931307126106454,0,0,0,34.931307126106454,7.1094622379019521,23.698207459673178,131.05108725199264,18.95856596773854,0,180.81732291730631,23.774106493433607,0,0,0,23.774106493433607,{"$f":"_xlfn.IFS($Q18=$E$7,(13-E$8)/12,$Q18=$E$9,(E$10)/12,$R18=1,1,R18=0,0)","v":1},1,1,247.46530715172418,204.59142941073992,199.02720000000008,164.54532479032193,-42.873877740984256,-48.438107151724097,-82.919982361402248,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q18-m_takstår)*BE18","v":0},11.936393360588664,9.8683884531516455,9.6,7.9367800882848698,9.6,7.9367800882848698,199.02720000000008,164.54532479032193,160.07022073422803,6.2096547460951159,132.33772298445672,5.133819181659514,247.46530715172418,204.59142941073992,0.82674792586300705]
[null,"Takstgruppe 1 - x","2024-NOK",null,{"$f":"E$15*E46","v":10.155275093167925},null,null,null,null,null,{"$f":"(E19*(1-E63)*E58)+(E19*(1-E58))","v":8.1242200745343407},7.9617356730436537,4.7881878337684531,0,null,26,2036,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P19,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P19,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q19=$E$84,$E$107,Q19<$E$84,$E$107*(1+S19)^(Q19-$E$84),$Q19>$E$84,W18*(1+$S19))","v":54528},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":1421.681028360463},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":4985.39099848968},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":44082.104256418861},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":4038.8237167309953},{"$f":"$W19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q19=$E$84,$E$113,Q19<$E$84,$E$113*(1+S19)^(Q19-$E$84),$Q19>$E$84,AC18*(1+T19))","v":2272},{"$f":"$AC19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1832.0917035523778},{"$f":"($AC19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":395.66820262550596},{"$f":"$AC19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":44.2400938221163},{"$f":"$AC19*(VLOOKUP($Q19,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},12.175121227800441,12.145159862002098,12.145159862002098,8.5016119034014679,12.145159862002098,6.0725799310010489,11.197837392765935,35.629933268628591,0,0,0,35.629933268628591,6.3022883272078767,22.100155287703849,136.79066392977461,17.904038288362347,0,183.0971458330487,23.826216375946444,0,0,0,23.826216375946444,{"$f":"_xlfn.IFS($Q19=$E$7,(13-E$8)/12,$Q19=$E$9,(E$10)/12,$R19=1,1,R19=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q19-m_takstår)*BE19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,252.41461329475874,206.92336220899514,0.8197756837769099]
[null,"Takstgruppe 2 - miljøkategori 1","2024-NOK",null,{"$f":"E15*E47","v":46.714265428572446},null,null,null,null,null,{"$f":"E20","v":46.714265428572446},46.714265428572446,28.093959228743469,1.1237583691497388,null,27,2037,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P20,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P20,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q20=$E$84,$E$107,Q20<$E$84,$E$107*(1+S20)^(Q20-$E$84),$Q20>$E$84,W19*(1+$S20))","v":54528},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":1207.5220567209262},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":4517.9819969793598},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":45087.088512837719},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":3715.4074334619909},{"$f":"$W20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q20=$E$84,$E$113,Q20<$E$84,$E$113*(1+S20)^(Q20-$E$84),$Q20>$E$84,AC19*(1+T20))","v":2272},{"$f":"$AC20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1799.5369424582907},{"$f":"($AC20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":425.10071501532173},{"$f":"$AC20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":47.362342526387472},{"$f":"$AC20*(VLOOKUP($Q20,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},12.418623652356448,12.388063059242139,12.388063059242139,8.6716441414694962,12.388063059242139,6.1940315296210695,11.421794140621254,36.342531934001158,0,0,0,36.342531934001158,5.4599836751908777,20.42870174587188,142.70740323976705,16.799746075424007,0,185.39583473625379,23.870901011162413,0,0,0,23.870901011162413,{"$f":"_xlfn.IFS($Q20=$E$7,(13-E$8)/12,$Q20=$E$9,(E$10)/12,$R20=1,1,R20=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q20-m_takstår)*BE20","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(BX20*1000000)/($V20*365)","v":0},0,0,257.46290556065389,209.26673574741619,0.81280344169081276]
[null,"Takstgruppe 2 - miljøkategori 2","2024-NOK",null,{"$f":"E15*E48","v":0},null,null,null,null,null,{"$f":"E21","v":0},0,0,0,null,28,2038,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P21,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P21,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q21=$E$84,$E$107,Q21<$E$84,$E$107*(1+S21)^(Q21-$E$84),$Q21>$E$84,W20*(1+$S21))","v":54528},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":993.36308508138927},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":4050.5729954690391},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":46092.072769256585},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":3391.9911501929855},{"$f":"$W21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q21=$E$84,$E$113,Q21<$E$84,$E$113*(1+S21)^(Q21-$E$84),$Q21>$E$84,AC20*(1+T21))","v":2272},{"$f":"$AC21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1766.9821813642038},{"$f":"($AC21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":454.53322740513744},{"$f":"$AC21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":50.484591230658644},{"$f":"$AC21*(VLOOKUP($Q21,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},12.666996125403578,12.635824320426984,12.635824320426984,8.8450770242988881,12.635824320426984,6.317912160213492,11.650230023433679,37.069382572681192,0,0,0,37.069382572681192,4.5814659217623168,18.681550000251551,148.80609585658732,15.644120558652794,0,187.71323233725397,23.907842545236651,0,0,0,23.907842545236651,{"$f":"_xlfn.IFS($Q21=$E$7,(13-E$8)/12,$Q21=$E$9,(E$10)/12,$R21=1,1,R21=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q21-m_takstår)*BE21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,262.61216367186699,211.62107488249063,0.80583119960471616]
[null,"Takstgruppe 2 - miljøkategori 3","2024-NOK",null,{"$f":"E15*E49","v":0},null,null,null,null,null,{"$f":"E22","v":0},0,0,0,null,29,2039,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P22,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P22,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q22=$E$84,$E$107,Q22<$E$84,$E$107*(1+S22)^(Q22-$E$84),$Q22>$E$84,W21*(1+$S22))","v":54528},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":779.20411344185243},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":3583.1639939587189},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":47097.057025675444},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":3068.5748669239806},{"$f":"$W22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q22=$E$84,$E$113,Q22<$E$84,$E$113*(1+S22)^(Q22-$E$84),$Q22>$E$84,AC21*(1+T22))","v":2272},{"$f":"$AC22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1734.4274202701167},{"$f":"($AC22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":483.96573979495315},{"$f":"$AC22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":53.60683993492983},{"$f":"$AC22*(VLOOKUP($Q22,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},12.920336047911647,12.88854080683552,12.88854080683552,9.0219785647848632,12.88854080683552,6.44427040341776,11.88323462390235,37.810770224134799,0,0,0,37.810770224134799,3.6656234647265342,16.856340704108053,155.09165321678438,14.435550122780555,0,190.04916750839953,23.936713380269374,0,0,0,23.936713380269374,{"$f":"_xlfn.IFS($Q22=$E$7,(13-E$8)/12,$Q22=$E$9,(E$10)/12,$R22=1,1,R22=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q22-m_takstår)*BE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,267.86440694530427,213.9858808886689,0.79885895751861902]
[null,"Takstgruppe 2 - miljøkategori 4","2024-NOK",null,{"$f":"E16*E50","v":0},null,null,null,null,null,{"$f":"E23","v":0},0,0,0,null,30,2040,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P23,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P23,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q23=$E$84,$E$107,Q23<$E$84,$E$107*(1+S23)^(Q23-$E$84),$Q23>$E$84,W22*(1+$S23))","v":54528},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":565.0451418023157},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":3115.7549924483974},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":48102.041282094317},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2745.1585836549762},{"$f":"$W23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q23=$E$84,$E$113,Q23<$E$84,$E$113*(1+S23)^(Q23-$E$84),$Q23>$E$84,AC22*(1+T23))","v":2272},{"$f":"$AC23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1701.8726591760301},{"$f":"($AC23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":513.39825218476904},{"$f":"$AC23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":56.729088639200995},{"$f":"$AC23*(VLOOKUP($Q23,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},13.178742768869883,13.146311622972233,13.146311622972233,9.2024181360805617,13.146311622972233,6.5731558114861164,12.120899316380399,38.566985628617502,0,0,0,38.566985628617502,2.7113147230406178,14.950650416118718,161.56911043304686,13.172379221249974,0,192.40345479345615,23.957175911685336,0,0,0,23.957175911685336,{"$f":"_xlfn.IFS($Q23=$E$7,(13-E$8)/12,$Q23=$E$9,(E$10)/12,$R23=1,1,R23=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q23-m_takstår)*BE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,273.22169508421041,216.36063070514149,0.7918867154325222]
[null,"Gjennomsnittstakst",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:N23)","v":9.600000000000005},null,31,2041,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P24,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P24,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q24=$E$84,$E$107,Q24<$E$84,$E$107*(1+S24)^(Q24-$E$84),$Q24>$E$84,W23*(1+$S24))","v":54528},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":497.55028050451659},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":2875.418696134293},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":48508.268838985095},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2646.7621843760994},{"$f":"$W24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q24=$E$84,$E$113,Q24<$E$84,$E$113*(1+S24)^(Q24-$E$84),$Q24>$E$84,AC23*(1+T24))","v":2272},{"$f":"$AC24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1664.1792264249207},{"$f":"($AC24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":554.87047518661609},{"$f":"$AC24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":52.95029838846321},{"$f":"$AC24*(VLOOKUP($Q24,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},13.442317624247281,13.409237855431678,13.409237855431678,9.3864664988021733,13.409237855431678,6.7046189277158392,12.363317302708008,39.338325341189858,0,0,0,39.338325341189858,2.435196070557462,14.073368229103286,166.1922527357884,12.954238242127275,0,195.65505527757642,23.895098699830911,0,0,0,23.895098699830911,{"$f":"_xlfn.IFS($Q24=$E$7,(13-E$8)/12,$Q24=$E$9,(E$10)/12,$R24=1,1,R24=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q24-m_takstår)*BE24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,278.68612898589464,219.55015397740732,0.78780438329070757]
[null,"Takstgruppe 1",null,null,{"$f":"E26*(E95/(SUM($E$95:$E$98)))+(E27*(E96/(SUM($E$95:$E$98))))+E28*(E97/(SUM($E$95:$E$98)))+E29*(E98/(SUM($E$95:$E$98)))","v":8.8294183654690279},null,null,null,null,null,null,null,null,null,null,32,2042,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P25,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P25,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q25=$E$84,$E$107,Q25<$E$84,$E$107*(1+S25)^(Q25-$E$84),$Q25>$E$84,W24*(1+$S25))","v":54528},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":430.05541920671743},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":2635.0823998201886},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":48914.496395875867},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2548.3657850972227},{"$f":"$W25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q25=$E$84,$E$113,Q25<$E$84,$E$113*(1+S25)^(Q25-$E$84),$Q25>$E$84,AC24*(1+T25))","v":2272},{"$f":"$AC25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1626.4857936738113},{"$f":"($AC25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":596.34269818846326},{"$f":"$AC25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":49.171508137725425},{"$f":"$AC25*(VLOOKUP($Q25,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},13.711163976732225,13.67742261254031,13.67742261254031,9.5741958287782154,13.67742261254031,6.838711306270155,12.610583648762166,40.125091848013653,0,0,0,40.125091848013653,2.1469481460857627,13.155014494440787,170.93569308646633,12.72210267215117,0,198.95975839914405,23.820955529137638,0,0,0,23.820955529137638,{"$f":"_xlfn.IFS($Q25=$E$7,(13-E$8)/12,$Q25=$E$9,(E$10)/12,$R25=1,1,R25=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q25-m_takstår)*BE25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,284.25985156561251,222.7807139282817,0.78372205114889304]
[null,"Takstgruppe 1 - bensin",null,null,{"$f":"K15*(1-E64)*(1-$E$73)*(1-$E$75)","v":9.5763756675369063},null,null,null,null,null,null,null,null,null,null,33,2043,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P26,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P26,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q26=$E$84,$E$107,Q26<$E$84,$E$107*(1+S26)^(Q26-$E$84),$Q26>$E$84,W25*(1+$S26))","v":54528},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":362.56055790891821},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":2394.7461035060842},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":49320.723952766646},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2449.9693858183464},{"$f":"$W26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q26=$E$84,$E$113,Q26<$E$84,$E$113*(1+S26)^(Q26-$E$84),$Q26>$E$84,AC25*(1+T26))","v":2272},{"$f":"$AC26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1588.7923609227018},{"$f":"($AC26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":637.81492119031043},{"$f":"$AC26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.39271788698764},{"$f":"$AC26*(VLOOKUP($Q26,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},13.985387256266868,13.950971064791116,13.950971064791116,9.7656797453537809,13.950971064791116,6.9754855323955578,12.862795321737408,40.927593684973921,0,0,0,40.927593684973921,1.8461962262069722,12.194297263100148,175.80239415007719,12.475499984079171,0,202.31838762346348,23.734288592136696,0,0,0,23.734288592136696,{"$f":"_xlfn.IFS($Q26=$E$7,(13-E$8)/12,$Q26=$E$9,(E$10)/12,$R26=1,1,R26=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q26-m_takstår)*BE26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,289.94504859692472,226.05267621560017,0.77963971900707874]
[null,"Takstgruppe 1 - diesel",null,null,{"$f":"K16*(1-E65)*(1-$E$73)*(1-$E$75)","v":9.5763756675369063},null,null,null,null,null,null,null,null,null,null,34,2044,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P27,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P27,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q27=$E$84,$E$107,Q27<$E$84,$E$107*(1+S27)^(Q27-$E$84),$Q27>$E$84,W26*(1+$S27))","v":54528},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":295.06569661111911},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":2154.4098071919798},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":49726.951509657425},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2351.5729865394701},{"$f":"$W27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q27=$E$84,$E$113,Q27<$E$84,$E$113*(1+S27)^(Q27-$E$84),$Q27>$E$84,AC26*(1+T27))","v":2272},{"$f":"$AC27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1551.0989281715924},{"$f":"($AC27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":679.2871441921576},{"$f":"$AC27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":41.613927636249855},{"$f":"$AC27*(VLOOKUP($Q27,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},14.265095001392208,14.22999048608694,14.22999048608694,9.9609933402608561,14.22999048608694,7.1149952430434702,13.120051228172159,41.746145558673405,0,0,0,41.746145558673405,1.5325554502745968,11.189889336708108,180.79538897899783,12.213944347415437,0,205.73177811339596,23.634626595444065,0,0,0,23.634626595444065,{"$f":"_xlfn.IFS($Q27=$E$7,(13-E$8)/12,$Q27=$E$9,(E$10)/12,$R27=1,1,R27=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q27-m_takstår)*BE27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,295.74394956886329,229.36640470884004,0.77555738686526399]
[null,"Takstgruppe 1 - elektrisitet",null,null,{"$f":"K17*(1-E66)*(1-$E$73)*(1-$E$75)","v":6.7034629672758337},null,null,null,null,null,null,null,null,{"$f":"M15*E108*365","v":38500376.55221162},null,35,2045,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P28,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P28,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q28=$E$84,$E$107,Q28<$E$84,$E$107*(1+S28)^(Q28-$E$84),$Q28>$E$84,W27*(1+$S28))","v":54528},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":227.57083531332003},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":1914.0735108778745},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":50133.179066548211},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2253.1765872605938},{"$f":"$W28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q28=$E$84,$E$113,Q28<$E$84,$E$113*(1+S28)^(Q28-$E$84),$Q28>$E$84,AC27*(1+T28))","v":2272},{"$f":"$AC28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1513.405495420483},{"$f":"($AC28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":720.75936719400488},{"$f":"$AC28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":37.83513738551207},{"$f":"$AC28*(VLOOKUP($Q28,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},14.550396901420051,14.514590295808677,14.514590295808677,10.160213207066073,14.514590295808677,7.2572951479043386,13.3824522527356,42.581068469846869,0,0,0,42.581068469846869,1.2056305648144432,10.140427374355141,185.91778264341531,11.936936285291514,0,209.20077686787641,23.521484403446873,0,0,0,23.521484403446873,{"$f":"_xlfn.IFS($Q28=$E$7,(13-E$8)/12,$Q28=$E$9,(E$10)/12,$R28=1,1,R28=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q28-m_takstår)*BE28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,301.65882856024052,232.72226127132328,0.77147505472344968]
[null,"Takstgruppe 1 - hybrid",null,null,{"$f":"K18*(1-E67)*(1-$E$73)*(1-$E$75)","v":9.5763756675369063},null,null,null,null,null,null,null,null,{"$f":"M16*E109*365","v":84243398.198403656},null,36,2046,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P29,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P29,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q29=$E$84,$E$107,Q29<$E$84,$E$107*(1+S29)^(Q29-$E$84),$Q29>$E$84,W28*(1+$S29))","v":54528},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":182.056668250656},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":1749.3708087022997},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":50357.807253238563},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2238.7652698084753},{"$f":"$W29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q29=$E$84,$E$113,Q29<$E$84,$E$113*(1+S29)^(Q29-$E$84),$Q29>$E$84,AC28*(1+T29))","v":2272},{"$f":"$AC29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1478.8203963363862},{"$f":"($AC29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":753.82349375520403},{"$f":"$AC29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":39.35610990840965},{"$f":"$AC29*(VLOOKUP($Q29,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},14.841404839448453,14.804882101724852,14.804882101724852,10.363417471207395,14.804882101724852,7.4024410508624259,13.650101297790314,43.432689839243807,0,0,0,43.432689839243807,0.98379454088858564,9.4532184298883628,190.48582751746608,12.097799393627007,0,213.02063988187004,23.443638874739438,0,0,0,23.443638874739438,{"$f":"_xlfn.IFS($Q29=$E$7,(13-E$8)/12,$Q29=$E$9,(E$10)/12,$R29=1,1,R29=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q29-m_takstår)*BE29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,307.69200513144534,236.46427875660947,0.76850966165205514]
[null,"Takstgruppe 1 - x",null,null,{"$f":"K19*(1-E68)*(1-$E$73)*(1-$E$75)","v":4.7881878337684531},null,null,null,null,null,null,null,null,{"$f":"M17*E110*365","v":34688458.081695616},null,37,2047,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P30,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P30,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q30=$E$84,$E$107,Q30<$E$84,$E$107*(1+S30)^(Q30-$E$84),$Q30>$E$84,W29*(1+$S30))","v":54528},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":136.542501187992},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":1584.6681065267246},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":50582.43543992893},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2224.3539523563568},{"$f":"$W30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q30=$E$84,$E$113,Q30<$E$84,$E$113*(1+S30)^(Q30-$E$84),$Q30>$E$84,AC29*(1+T30))","v":2272},{"$f":"$AC30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1444.2352972522897},{"$f":"($AC30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":786.88762031640306},{"$f":"$AC30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":40.877082431307244},{"$f":"$AC30*(VLOOKUP($Q30,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},15.138232936237419,15.100979743759346,15.100979743759346,10.570685820631541,15.100979743759346,7.5504898718796731,13.923103323746117,44.301343636028676,0,0,0,44.301343636028676,0.75260282377976795,8.7344649566931647,195.16222707342146,12.260322251781801,0,216.9096171056762,23.353270931122331,0,0,0,23.353270931122331,{"$f":"_xlfn.IFS($Q30=$E$7,(13-E$8)/12,$Q30=$E$9,(E$10)/12,$R30=1,1,R30=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q30-m_takstår)*BE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,313.84584523407409,240.26288803679853,0.76554426858066082]
[null,"Takstgruppe 2",null,null,{"$f":"(E32*(E100/SUM($E$100:$E$102)))+(E33*(E101/SUM($E$100:$E$102)))+(E34*(E102/SUM($E$100:$E$102)))","v":28.093959228743465},null,null,null,null,null,null,null,null,{"$f":"M18*E111*365","v":18297208.658476811},null,38,2048,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P31,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P31,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q31=$E$84,$E$107,Q31<$E$84,$E$107*(1+S31)^(Q31-$E$84),$Q31>$E$84,W30*(1+$S31))","v":54528},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":91.028334125328001},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":1419.9654043511493},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":50807.063626619281},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2209.9426349042378},{"$f":"$W31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q31=$E$84,$E$113,Q31<$E$84,$E$113*(1+S31)^(Q31-$E$84),$Q31>$E$84,AC30*(1+T31))","v":2272},{"$f":"$AC31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1409.6501981681929},{"$f":"($AC31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":819.95174687760209},{"$f":"$AC31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":42.398054954204824},{"$f":"$AC31*(VLOOKUP($Q31,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},15.440997594962168,15.402999338634533,15.402999338634533,10.782099537044173,15.402999338634533,7.7014996693172666,14.20156539022104,45.187370508749254,0,0,0,45.187370508749254,0.51176992017024214,7.9831800571982052,199.94948828060814,12.424506904505336,0,220.86894516248191,23.249910814210651,0,0,0,23.249910814210651,{"$f":"_xlfn.IFS($Q31=$E$7,(13-E$8)/12,$Q31=$E$9,(E$10)/12,$R31=1,1,R31=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q31-m_takstår)*BE31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,320.12276213875566,244.11885597669254,0.76257887550926606]
[null,"Takstgruppe 2 - miljøkategori 1",null,null,{"$f":"(K20*((1-$E$73)*(1-$E$76))*(1-E69))","v":28.093959228743465},null,null,null,null,null,null,null,null,{"$f":"M19*E112*365","v":0},null,39,2049,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P32,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P32,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q32=$E$84,$E$107,Q32<$E$84,$E$107*(1+S32)^(Q32-$E$84),$Q32>$E$84,W31*(1+$S32))","v":54528},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":45.514167062664001},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":1255.2627021755745},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51031.691813309641},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2195.5313174521193},{"$f":"$W32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q32=$E$84,$E$113,Q32<$E$84,$E$113*(1+S32)^(Q32-$E$84),$Q32>$E$84,AC31*(1+T32))","v":2272},{"$f":"$AC32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1375.0650990840963},{"$f":"($AC32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":853.01587343880112},{"$f":"$AC32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":43.919027477102418},{"$f":"$AC32*(VLOOKUP($Q32,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},15.749817546861411,15.711059325407223,15.711059325407223,10.997741527785056,15.711059325407223,7.8555296627036117,14.485596698025461,46.09111791892424,0,0,0,46.09111791892424,0.26100265928682348,7.1983499757407721,204.85017504525291,12.5903548144371,0,224.89988249471759,23.133074984250051,0,0,0,23.133074984250051,{"$f":"_xlfn.IFS($Q32=$E$7,(13-E$8)/12,$Q32=$E$9,(E$10)/12,$R32=1,1,R32=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q32-m_takstår)*BE32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,326.52521738153075,248.03295747896763,0.75961348243787163]
[null,"Takstgruppe 2 - miljøkategori 2",null,null,{"$f":"K21*(1-E70)*(1-$E$74)*(1-$E$76)","v":0},null,null,null,null,null,null,null,null,null,null,40,2050,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P33,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P33,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q33=$E$84,$E$107,Q33<$E$84,$E$107*(1+S33)^(Q33-$E$84),$Q33>$E$84,W32*(1+$S33))","v":54528},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$72,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q33=$E$84,$E$113,Q33<$E$84,$E$113*(1+S33)^(Q33-$E$84),$Q33>$E$84,AC32*(1+T33))","v":2272},{"$f":"$AC33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC33*(VLOOKUP($Q33,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},16.064813897798643,16.025280511915369,16.025280511915369,11.217696358340758,16.025280511915369,8.0126402559576846,14.775308631985972,47.012940277302725,0,0,0,47.012940277302725,0,6.3789334190021654,209.86690948517119,12.757866838004331,0,229.00370974217768,23.002265756765347,0,0,0,23.002265756765347,{"$f":"_xlfn.IFS($Q33=$E$7,(13-E$8)/12,$Q33=$E$9,(E$10)/12,$R33=1,1,R33=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q33-m_takstår)*BE33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,333.05572172916152,252.00597549894303,0.75664808936647676]
[null,"Takstgruppe 2 - miljøkategori 3",null,null,{"$f":"K22*(1-E71)*(1-$E$74)*(1-$E$76)","v":0},null,null,null,null,null,null,null,null,{"$f":"M21*E114*365","v":0},null,41,2051,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P34,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P34,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q34=$E$84,$E$107,Q34<$E$84,$E$107*(1+S34)^(Q34-$E$84),$Q34>$E$84,W33*(1+$S34))","v":54528},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q34=$E$84,$E$113,Q34<$E$84,$E$113*(1+S34)^(Q34-$E$84),$Q34>$E$84,AC33*(1+T34))","v":2272},{"$f":"$AC34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC34*(VLOOKUP($Q34,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},16.386110175754613,16.345786122153676,16.345786122153676,11.442050285507571,16.345786122153676,8.172893061076838,15.070814804625689,47.953199082848776,0,0,0,47.953199082848776,0,6.5065120873822089,214.06424767487457,13.013024174764418,0,233.5837839370212,23.46231107190065,0,0,0,23.46231107190065,{"$f":"_xlfn.IFS($Q34=$E$7,(13-E$8)/12,$Q34=$E$9,(E$10)/12,$R34=1,1,R34=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q34-m_takstår)*BE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,339.71683616374463,257.04609500892184,0.75664808936647687]
[null,"Takstgruppe 2 - miljøkategori 4",null,null,{"$f":"K23*(1-E72)*(1-$E$74)*(1-$E$76)","v":0},null,null,null,null,null,null,null,null,{"$f":"M22*E115*365","v":0},null,42,2052,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P35,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P35,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q35=$E$84,$E$107,Q35<$E$84,$E$107*(1+S35)^(Q35-$E$84),$Q35>$E$84,W34*(1+$S35))","v":54528},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q35=$E$84,$E$113,Q35<$E$84,$E$113*(1+S35)^(Q35-$E$84),$Q35>$E$84,AC34*(1+T35))","v":2272},{"$f":"$AC35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC35*(VLOOKUP($Q35,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},16.713832379269707,16.672701844596752,16.672701844596752,11.670891291217725,16.672701844596752,8.3363509222983758,15.372231100718206,48.912263064505758,0,0,0,48.912263064505758,0,6.6366423291298533,218.3455326283721,13.273284658259707,0,238.25545961576165,23.93155729333867,0,0,0,23.93155729333867,{"$f":"_xlfn.IFS($Q35=$E$7,(13-E$8)/12,$Q35=$E$9,(E$10)/12,$R35=1,1,R35=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q35-m_takstår)*BE35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,346.5111728870196,262.18701690910029,0.75664808936647676]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23*E116*365","v":0},null,43,2053,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P36,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P36,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q36=$E$84,$E$107,Q36<$E$84,$E$107*(1+S36)^(Q36-$E$84),$Q36>$E$84,W35*(1+$S36))","v":54528},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$72,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q36=$E$84,$E$113,Q36<$E$84,$E$113*(1+S36)^(Q36-$E$84),$Q36>$E$84,AC35*(1+T36))","v":2272},{"$f":"$AC36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC36*(VLOOKUP($Q36,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},17.048109026855098,17.006155881488684,17.006155881488684,11.904309117042079,17.006155881488684,8.5030779407443422,15.679675722732568,49.890508325795871,0,0,0,49.890508325795871,0,6.7693751757124492,222.71244328093954,13.538750351424898,0,243.02056880807689,24.410188439205442,0,0,0,24.410188439205442,{"$f":"_xlfn.IFS($Q36=$E$7,(13-E$8)/12,$Q36=$E$9,(E$10)/12,$R36=1,1,R36=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q36-m_takstår)*BE36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,353.44139634475988,267.43075724728232,0.75664808936647709]
[null,"Samlet",null,null,{"$f":"N24","v":9.600000000000005},null,null,null,null,null,null,{"$f":"gjtakst_m-mgjtakst","v":0},null,{"$f":"M24*E117*365","v":0},null,44,2054,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P37,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P37,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q37=$E$84,$E$107,Q37<$E$84,$E$107*(1+S37)^(Q37-$E$84),$Q37>$E$84,W36*(1+$S37))","v":54528},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q37=$E$84,$E$113,Q37<$E$84,$E$113*(1+S37)^(Q37-$E$84),$Q37>$E$84,AC36*(1+T37))","v":2272},{"$f":"$AC37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC37*(VLOOKUP($Q37,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},17.389071207392202,17.346278999118461,17.346278999118461,12.142395299382921,17.346278999118461,8.6731394995592304,15.993269237187221,50.888318492311789,0,0,0,50.888318492311789,0,6.9047626792266987,227.16669214655835,13.809525358453397,0,247.88098018423844,24.898392207989549,0,0,0,24.898392207989549,{"$f":"_xlfn.IFS($Q37=$E$7,(13-E$8)/12,$Q37=$E$9,(E$10)/12,$R37=1,1,R37=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q37-m_takstår)*BE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,360.51022427165515,272.77937239222797,0.75664808936647698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N25*E118*365","v":0},null,45,2055,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P38,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P38,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q38=$E$84,$E$107,Q38<$E$84,$E$107*(1+S38)^(Q38-$E$84),$Q38>$E$84,W37*(1+$S38))","v":54528},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q38=$E$84,$E$113,Q38<$E$84,$E$113*(1+S38)^(Q38-$E$84),$Q38>$E$84,AC37*(1+T38))","v":2272},{"$f":"$AC38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC38*(VLOOKUP($Q38,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},17.736852631540042,17.693204579100826,17.693204579100826,12.385243205370577,17.693204579100826,8.8466022895504128,16.31313462193096,51.906084862158011,0,0,0,51.906084862158011,0,7.0428579328112315,231.71002598948945,14.085715865622463,0,252.83859978792316,25.39636005214933,0,0,0,25.39636005214933,{"$f":"_xlfn.IFS($Q38=$E$7,(13-E$8)/12,$Q38=$E$9,(E$10)/12,$R38=1,1,R38=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q38-m_takstår)*BE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.7204287570882,278.23495984007246,0.75664808936647687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2056,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P39,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P39,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q39=$E$84,$E$107,Q39<$E$84,$E$107*(1+S39)^(Q39-$E$84),$Q39>$E$84,W38*(1+$S39))","v":54528},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q39=$E$84,$E$113,Q39<$E$84,$E$113*(1+S39)^(Q39-$E$84),$Q39>$E$84,AC38*(1+T39))","v":2272},{"$f":"$AC39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC39*(VLOOKUP($Q39,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},18.091589684170845,{"$f":"$E$26*(1+$C$13)^($Q39-m_takstår)","v":18.047068670682844},{"$f":"$E$27*(1+$C$13)^($Q39-m_takstår)","v":18.047068670682844},{"$f":"$E$28*(1+$C$13)^($Q39-m_takstår)","v":12.63294806947799},{"$f":"$E$29*(1+$C$13)^($Q39-m_takstår)","v":18.047068670682844},{"$f":"$E$30*(1+$C$13)^($Q39-m_takstår)","v":9.0235343353414219},{"$f":"$E$25*(1+$C$13)^($Q39-m_takstår)","v":16.639397314369585},{"$f":"$E$32*(1+$C$13)^($Q39-m_takstår)","v":52.944206559401181},{"$f":"$E$33*(1+$C$13)^($Q39-m_takstår)","v":0},{"$f":"$E$34*(1+$C$13)^($Q39-m_takstår)","v":0},{"$f":"$E$35*(1+$C$13)^($Q39-m_takstår)","v":0},{"$f":"$E$31*(1+$C$13)^($Q39-m_takstår)","v":52.944206559401181},{"$f":"X39*AI39*365/1000000","v":0},{"$f":"Y39*AJ39*365/1000000","v":7.183715091467457},{"$f":"Z39*AK39*365/1000000","v":236.34422650927931},{"$f":"AA39*AL39*365/1000000","v":14.367430182934914},0,257.8953717836817,{"$f":"AO39*AD39*365/1000000","v":25.904287253192329},{"$f":"AP39*AE39*365/1000000","v":0},{"$f":"AQ39*AF39*365/1000000","v":0},0,25.904287253192329,{"$f":"_xlfn.IFS($Q39=$E$7,(13-E$8)/12,$Q39=$E$9,(E$10)/12,$R39=1,1,R39=0,0)","v":0},1,1,0,{"$f":"(BD39+AY39)*BE39","v":0},0,{"$f":"BI39/(1+$C$13)^(Q39-m_takstår)","v":0},0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q39-m_takstår)*BE39","v":0},0,0,0,0,{"$f":"IF(BH39=0,0,mgjtakst)","v":0},{"$f":"IF(V39=0,0,BI39*1000000/(V39*365)/(1+$C$13)^(Q39-m_takstår))","v":0},{"$f":"BH39/(1+$C$13)^($Q39-m_takstår)","v":0},{"$f":"BI39/(1+$C$13)^($Q39-m_takstår)","v":0},0,0,{"$f":"BW39/((1+$C$13)^($Q39-m_takstår))","v":0},0,375.07483733222995,283.799659036874,0.75664808936647709]
["Takstforhold mellom biltyper",null,null,null,{"$f":"E5","v":"Miljøberegning"},null,null,null,null,null,null,null,null,null,null,47,2057,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P40,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P40,0)","v":0},{"$f":"(S40*$E$107+T40*$E$113)/($E$113+$E$107)","v":0},56800,{"$f":"_xlfn.IFS($Q40=$E$84,$E$107,Q40<$E$84,$E$107*(1+S40)^(Q40-$E$84),$Q40>$E$84,W39*(1+$S40))","v":54528},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q40=$E$84,$E$113,Q40<$E$84,$E$113*(1+S40)^(Q40-$E$84),$Q40>$E$84,AC39*(1+T40))","v":2272},{"$f":"$AC40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC40*(VLOOKUP($Q40,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},{"$f":"E$37*(1+$C$13)^(Q40-m_takstår)","v":18.453421477854263},18.408010044096503,18.408010044096503,12.885607030867551,18.408010044096503,9.2040050220482517,16.972185260656975,54.003090690589211,0,0,0,54.003090690589211,0,7.3273893932968068,241.07111103946491,14.654778786593614,0,263.05327921935532,26.422372998256176,0,0,0,26.422372998256176,{"$f":"_xlfn.IFS($Q40=$E$7,(13-E$8)/12,$Q40=$E$9,(E$10)/12,$R40=1,1,R40=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q40-m_takstår)*BE40","v":0},0,0,0,0,0,0,0,0,{"$f":"BV40/((1+$C$13)^($Q40-m_takstår))","v":0},0,0,{"$f":"(((BZ40*1000000)/($V40*365))/((1+$C$13)^($Q40-m_takstår)))","v":0},382.57633407887459,289.47565221761147,0.75664808936647698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,2058,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P41,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P41,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q41=$E$84,$E$107,Q41<$E$84,$E$107*(1+S41)^(Q41-$E$84),$Q41>$E$84,W40*(1+$S41))","v":54528},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q41=$E$84,$E$113,Q41<$E$84,$E$113*(1+S41)^(Q41-$E$84),$Q41>$E$84,AC40*(1+T41))","v":2272},{"$f":"$AC41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC41*(VLOOKUP($Q41,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},18.822489907411349,18.776170244978431,18.776170244978431,13.143319171484901,18.776170244978431,9.3880851224892155,17.311628965870113,55.083152504400992,0,0,0,55.083152504400992,0,7.473937181162742,245.89253326025417,14.947874362325484,0,268.31434480374242,26.950820458221298,0,0,0,26.950820458221298,{"$f":"_xlfn.IFS($Q41=$E$7,(13-E$8)/12,$Q41=$E$9,(E$10)/12,$R41=1,1,R41=0,0)","v":0},1,1,{"$f":"(AH41*V41*BE41*BF41*BG41)*365/1000000","v":0},0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q41-m_takstår)*BE41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,390.22786076045207,295.26516526196372,0.75664808936647709]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Utviklingsbaner_drivstoff!L19","v":1},null,null,null,null,null,null,null,null,null,null,49,2059,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P42,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P42,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q42=$E$84,$E$107,Q42<$E$84,$E$107*(1+S42)^(Q42-$E$84),$Q42>$E$84,W41*(1+$S42))","v":54528},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q42=$E$84,$E$113,Q42<$E$84,$E$113*(1+S42)^(Q42-$E$84),$Q42>$E$84,AC41*(1+T42))","v":2272},{"$f":"$AC42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC42*(VLOOKUP($Q42,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},19.198939705559575,19.151693649877998,19.151693649877998,13.406185554914599,19.151693649877998,9.5758468249389992,17.657861545187515,56.184815554489006,0,0,0,56.184815554489006,0,7.6234159247859967,250.81038392545926,15.246831849571993,0,273.68063169981724,27.489836867385719,0,0,0,27.489836867385719,{"$f":"_xlfn.IFS($Q42=$E$7,(13-E$8)/12,$Q42=$E$9,(E$10)/12,$R42=1,1,R42=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q42-m_takstår)*BE42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,398.03241797566108,301.17046856720299,0.75664808936647721]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Utviklingsbaner_drivstoff!L20","v":1},null,null,null,null,null,null,null,null,null,null,50,2060,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P43,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P43,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q43=$E$84,$E$107,Q43<$E$84,$E$107*(1+S43)^(Q43-$E$84),$Q43>$E$84,W42*(1+$S43))","v":54528},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q43=$E$84,$E$113,Q43<$E$84,$E$113*(1+S43)^(Q43-$E$84),$Q43>$E$84,AC42*(1+T43))","v":2272},{"$f":"$AC43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC43*(VLOOKUP($Q43,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},19.582918499670765,19.53472752287556,19.53472752287556,13.674309266012889,19.53472752287556,9.76736376143778,18.011018776091266,57.308511865578787,0,0,0,57.308511865578787,0,7.7758842432817161,255.82659160396841,15.551768486563432,0,279.15424433381355,28.039633604733435,0,0,0,28.039633604733435,{"$f":"_xlfn.IFS($Q43=$E$7,(13-E$8)/12,$Q43=$E$9,(E$10)/12,$R43=1,1,R43=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q43-m_takstår)*BE43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,405.99306633517426,307.19387793854696,0.75664808936647698]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Utviklingsbaner_drivstoff!L21","v":0.7},null,null,null,null,null,null,null,null,null,null,51,2061,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P44,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P44,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q44=$E$84,$E$107,Q44<$E$84,$E$107*(1+S44)^(Q44-$E$84),$Q44>$E$84,W43*(1+$S44))","v":54528},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q44=$E$84,$E$113,Q44<$E$84,$E$113*(1+S44)^(Q44-$E$84),$Q44>$E$84,AC43*(1+T44))","v":2272},{"$f":"$AC44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC44*(VLOOKUP($Q44,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},19.974576869664183,19.925422073333074,19.925422073333074,13.94779545133315,19.925422073333074,9.962711036666537,18.371239151613093,58.454682102890366,0,0,0,58.454682102890366,0,7.931401928147352,260.94312343604781,15.862803856294704,0,284.73732922048987,28.600426276828106,0,0,0,28.600426276828106,{"$f":"_xlfn.IFS($Q44=$E$7,(13-E$8)/12,$Q44=$E$9,(E$10)/12,$R44=1,1,R44=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q44-m_takstår)*BE44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,414.11292766187785,313.33775549731797,0.75664808936647698]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Utviklingsbaner_drivstoff!L22","v":1},null,null,null,null,null,null,null,null,null,null,52,2062,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P45,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P45,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q45=$E$84,$E$107,Q45<$E$84,$E$107*(1+S45)^(Q45-$E$84),$Q45>$E$84,W44*(1+$S45))","v":54528},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$72,6,0))","v":0},{"$f":"_xlfn.IFS($Q45=$E$84,$E$113,Q45<$E$84,$E$113*(1+S45)^(Q45-$E$84),$Q45>$E$84,AC44*(1+T45))","v":2272},{"$f":"$AC45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC45*(VLOOKUP($Q45,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},20.374068407057468,20.323930514799734,20.323930514799734,14.226751360359813,20.323930514799734,10.161965257399867,18.738663934645356,59.623775744948183,0,0,0,59.623775744948183,0,8.0900299667102988,266.16198590476881,16.180059933420598,0,290.43207580489968,29.17243480236467,0,0,0,29.17243480236467,{"$f":"_xlfn.IFS($Q45=$E$7,(13-E$8)/12,$Q45=$E$9,(E$10)/12,$R45=1,1,R45=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q45-m_takstår)*BE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,422.39518621511542,319.60451060726433,0.75664808936647698]
[null,"Takstgruppe 1 - X",null,null,{"$f":"Utviklingsbaner_drivstoff!L23","v":0.5},null,null,null,null,null,null,null,null,null,null,53,2063,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P46,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P46,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q46=$E$84,$E$107,Q46<$E$84,$E$107*(1+S46)^(Q46-$E$84),$Q46>$E$84,W45*(1+$S46))","v":54528},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q46=$E$84,$E$113,Q46<$E$84,$E$113*(1+S46)^(Q46-$E$84),$Q46>$E$84,AC45*(1+T46))","v":2272},{"$f":"$AC46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC46*(VLOOKUP($Q46,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},20.781549775198609,20.730409125095722,20.730409125095722,14.511286387567004,20.730409125095722,10.365204562547861,19.113437213338258,60.816251259847121,0,0,0,60.816251259847121,0,8.2518305660445019,271.48522562286405,16.503661132089004,0,296.24071732099753,29.755883498411954,0,0,0,29.755883498411954,{"$f":"_xlfn.IFS($Q46=$E$7,(13-E$8)/12,$Q46=$E$9,(E$10)/12,$R46=1,1,R46=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q46-m_takstår)*BE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,430.84308993941755,325.99660081940948,0.75664808936647698]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Utviklingsbaner_drivstoff!L24","v":2.2999999999999998},null,null,null,null,null,null,null,null,null,null,54,2064,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P47,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P47,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q47=$E$84,$E$107,Q47<$E$84,$E$107*(1+S47)^(Q47-$E$84),$Q47>$E$84,W46*(1+$S47))","v":54528},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q47=$E$84,$E$113,Q47<$E$84,$E$113*(1+S47)^(Q47-$E$84),$Q47>$E$84,AC46*(1+T47))","v":2272},{"$f":"$AC47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC47*(VLOOKUP($Q47,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},21.197180770702587,21.145017307597641,21.145017307597641,14.801512115318348,21.145017307597641,10.57250865379882,19.495705957605026,62.03257628504408,0,0,0,62.03257628504408,0,8.4168671773653951,276.91493013532141,16.83373435473079,0,302.16553166741761,30.351001168380197,0,0,0,30.351001168380197,{"$f":"_xlfn.IFS($Q47=$E$7,(13-E$8)/12,$Q47=$E$9,(E$10)/12,$R47=1,1,R47=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q47-m_takstår)*BE47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,439.45995173820609,332.51653283579782,0.75664808936647698]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Utviklingsbaner_drivstoff!L25","v":0},null,null,null,null,null,null,null,null,null,null,55,2065,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P48,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P48,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q48=$E$84,$E$107,Q48<$E$84,$E$107*(1+S48)^(Q48-$E$84),$Q48>$E$84,W47*(1+$S48))","v":54528},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$72,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q48=$E$84,$E$113,Q48<$E$84,$E$113*(1+S48)^(Q48-$E$84),$Q48>$E$84,AC47*(1+T48))","v":2272},{"$f":"$AC48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC48*(VLOOKUP($Q48,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},21.621124386116641,21.567917653749596,21.567917653749596,15.097542357624715,21.567917653749596,10.783958826874798,19.885620076757128,63.273227810744963,0,0,0,63.273227810744963,0,8.5852045209127024,282.45322873802786,17.170409041825405,0,308.20884230076598,30.958021191747804,0,0,0,30.958021191747804,{"$f":"_xlfn.IFS($Q48=$E$7,(13-E$8)/12,$Q48=$E$9,(E$10)/12,$R48=1,1,R48=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q48-m_takstår)*BE48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,448.24915077297021,339.16686349251381,0.75664808936647709]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Utviklingsbaner_drivstoff!L26","v":0},null,null,null,null,null,null,null,null,null,null,56,2066,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P49,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P49,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q49=$E$84,$E$107,Q49<$E$84,$E$107*(1+S49)^(Q49-$E$84),$Q49>$E$84,W48*(1+$S49))","v":54528},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q49=$E$84,$E$113,Q49<$E$84,$E$113*(1+S49)^(Q49-$E$84),$Q49>$E$84,AC48*(1+T49))","v":2272},{"$f":"$AC49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC49*(VLOOKUP($Q49,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},22.053546873838972,21.999276006824584,21.999276006824584,15.399493204777208,21.999276006824584,10.999638003412292,20.283332478292269,64.538692366959864,0,0,0,64.538692366959864,0,8.7569086113309549,288.10229331278839,17.51381722266191,0,314.37301914678125,31.577181615582759,0,0,0,31.577181615582759,{"$f":"_xlfn.IFS($Q49=$E$7,(13-E$8)/12,$Q49=$E$9,(E$10)/12,$R49=1,1,R49=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q49-m_takstår)*BE49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,457.21413378842954,345.95020076236403,0.75664808936647709]
[null,"Takstgruppe 2 - miljøkategori 4",null,null,{"$f":"Utviklingsbaner_drivstoff!L27","v":0},null,null,null,null,null,null,null,null,null,null,57,2067,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P50,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P50,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q50=$E$84,$E$107,Q50<$E$84,$E$107*(1+S50)^(Q50-$E$84),$Q50>$E$84,W49*(1+$S50))","v":54528},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q50=$E$84,$E$113,Q50<$E$84,$E$113*(1+S50)^(Q50-$E$84),$Q50>$E$84,AC49*(1+T50))","v":2272},{"$f":"$AC50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC50*(VLOOKUP($Q50,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},22.494617811315749,22.439261526961076,22.439261526961076,15.707483068872751,22.439261526961076,11.219630763480538,20.688999127858111,65.829466214299046,0,0,0,65.829466214299046,0,8.9320467835575741,293.86433917904412,17.864093567115148,0,320.66047952971684,32.208725247894407,0,0,0,32.208725247894407,{"$f":"_xlfn.IFS($Q50=$E$7,(13-E$8)/12,$Q50=$E$9,(E$10)/12,$R50=1,1,R50=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q50-m_takstår)*BE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,466.35841646419811,352.86920477761123,0.75664808936647687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,2068,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P51,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P51,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q51=$E$84,$E$107,Q51<$E$84,$E$107*(1+S51)^(Q51-$E$84),$Q51>$E$84,W50*(1+$S51))","v":54528},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q51=$E$84,$E$113,Q51<$E$84,$E$113*(1+S51)^(Q51-$E$84),$Q51>$E$84,AC50*(1+T51))","v":2272},{"$f":"$AC51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC51*(VLOOKUP($Q51,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},22.944510167542067,22.888046757500302,22.888046757500302,16.021632730250207,22.888046757500302,11.444023378750151,21.102779110415277,67.146055538585045,0,0,0,67.146055538585045,0,9.1106877192287286,299.74162596262505,18.221375438457457,0,327.07368912031126,32.852899752852309,0,0,0,32.852899752852309,{"$f":"_xlfn.IFS($Q51=$E$7,(13-E$8)/12,$Q51=$E$9,(E$10)/12,$R51=1,1,R51=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q51-m_takstår)*BE51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,475.68558479348212,359.92658887316355,0.75664808936647709]
["Andre takstjusteringer",null,null,null,{"$f":"E40","v":"Miljøberegning"},null,null,null,null,null,null,null,null,null,null,59,2069,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P52,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P52,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q52=$E$84,$E$107,Q52<$E$84,$E$107*(1+S52)^(Q52-$E$84),$Q52>$E$84,W51*(1+$S52))","v":54528},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q52=$E$84,$E$113,Q52<$E$84,$E$113*(1+S52)^(Q52-$E$84),$Q52>$E$84,AC51*(1+T52))","v":2272},{"$f":"$AC52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC52*(VLOOKUP($Q52,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},23.403400370892907,23.345807692650304,23.345807692650304,16.342065384855211,23.345807692650304,11.672903846325152,21.524834692623582,68.488976649356744,0,0,0,68.488976649356744,0,9.292901473613302,305.73645848187749,18.585802947226604,0,333.61516290271743,33.509957747909354,0,0,0,33.509957747909354,{"$f":"_xlfn.IFS($Q52=$E$7,(13-E$8)/12,$Q52=$E$9,(E$10)/12,$R52=1,1,R52=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q52-m_takstår)*BE52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,485.19929648935181,367.1251206506268,0.75664808936647687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,2070,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P53,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P53,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q53=$E$84,$E$107,Q53<$E$84,$E$107*(1+S53)^(Q53-$E$84),$Q53>$E$84,W52*(1+$S53))","v":54528},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q53=$E$84,$E$113,Q53<$E$84,$E$113*(1+S53)^(Q53-$E$84),$Q53>$E$84,AC52*(1+T53))","v":2272},{"$f":"$AC53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC53*(VLOOKUP($Q53,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},23.87146837831077,23.812723846503314,23.812723846503314,16.668906692552319,23.812723846503314,11.906361923251657,21.955331386476058,69.858756182343882,0,0,0,69.858756182343882,0,9.478759503085568,311.85118765151515,18.957519006171136,0,340.28746616077183,34.180156902867537,0,0,0,34.180156902867537,{"$f":"_xlfn.IFS($Q53=$E$7,(13-E$8)/12,$Q53=$E$9,(E$10)/12,$R53=1,1,R53=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q53-m_takstår)*BE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,494.90328241913886,374.46762306363939,0.75664808936647698]
[null,"Brikkeandeler: Takstgruppe 1 - bensin","%",null,{"$f":"Utviklingsbaner_drivstoff!K31","v":1},null,null,null,null,null,null,null,null,null,null,61,2071,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P54,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P54,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q54=$E$84,$E$107,Q54<$E$84,$E$107*(1+S54)^(Q54-$E$84),$Q54>$E$84,W53*(1+$S54))","v":54528},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q54=$E$84,$E$113,Q54<$E$84,$E$113*(1+S54)^(Q54-$E$84),$Q54>$E$84,AC53*(1+T54))","v":2272},{"$f":"$AC54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC54*(VLOOKUP($Q54,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},24.348897745876975,24.288978323433373,24.288978323433373,17.002284826403358,24.288978323433373,12.144489161716686,22.394438014205569,71.255931305990728,0,0,0,71.255931305990728,0,9.668334693147278,318.08821140454529,19.336669386294556,0,347.09321548398714,34.86376004092488,0,0,0,34.86376004092488,{"$f":"_xlfn.IFS($Q54=$E$7,(13-E$8)/12,$Q54=$E$9,(E$10)/12,$R54=1,1,R54=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q54-m_takstår)*BE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,504.80134806752153,381.95697552491202,0.75664808936647687]
[null,"Brikkeandeler: Takstgruppe 1 - diesel","%",null,{"$f":"Utviklingsbaner_drivstoff!K32","v":1},null,null,null,null,null,null,null,null,null,null,62,2072,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P55,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P55,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q55=$E$84,$E$107,Q55<$E$84,$E$107*(1+S55)^(Q55-$E$84),$Q55>$E$84,W54*(1+$S55))","v":54528},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$72,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q55=$E$84,$E$113,Q55<$E$84,$E$113*(1+S55)^(Q55-$E$84),$Q55>$E$84,AC54*(1+T55))","v":2272},{"$f":"$AC55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC55*(VLOOKUP($Q55,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},24.835875700794517,24.774757889902045,24.774757889902045,17.34233052293143,24.774757889902045,12.387378944951022,22.842326774489685,72.681049932110554,0,0,0,72.681049932110554,0,9.8617013870102248,324.44997563263632,19.72340277402045,0,354.03507979366697,35.561035241743376,0,0,0,35.561035241743376,{"$f":"_xlfn.IFS($Q55=$E$7,(13-E$8)/12,$Q55=$E$9,(E$10)/12,$R55=1,1,R55=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q55-m_takstår)*BE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,514.89737502887192,389.59611503541032,0.75664808936647698]
[null,"Brikkeandeler: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Utviklingsbaner_drivstoff!K33","v":1},null,null,null,null,null,null,null,null,null,null,63,2073,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P56,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P56,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q56=$E$84,$E$107,Q56<$E$84,$E$107*(1+S56)^(Q56-$E$84),$Q56>$E$84,W55*(1+$S56))","v":54528},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q56=$E$84,$E$113,Q56<$E$84,$E$113*(1+S56)^(Q56-$E$84),$Q56>$E$84,AC55*(1+T56))","v":2272},{"$f":"$AC56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC56*(VLOOKUP($Q56,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},25.332593214810409,25.270253047700084,25.270253047700084,17.689177133390057,25.270253047700084,12.635126523850042,23.29917330997948,74.134670930752776,0,0,0,74.134670930752776,0,10.058935414750428,330.93897514528902,20.117870829500855,0,361.1157813895403,36.272255946578248,0,0,0,36.272255946578248,{"$f":"_xlfn.IFS($Q56=$E$7,(13-E$8)/12,$Q56=$E$9,(E$10)/12,$R56=1,1,R56=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q56-m_takstår)*BE56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,525.1953225294493,397.38803733611854,0.75664808936647709]
[null,"Brikkeandeler: Takstgruppe 1 - hybrid","%",null,{"$f":"Utviklingsbaner_drivstoff!K34","v":1},null,null,null,null,null,null,null,null,null,null,64,2074,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P57,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P57,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q57=$E$84,$E$107,Q57<$E$84,$E$107*(1+S57)^(Q57-$E$84),$Q57>$E$84,W56*(1+$S57))","v":54528},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q57=$E$84,$E$113,Q57<$E$84,$E$113*(1+S57)^(Q57-$E$84),$Q57>$E$84,AC56*(1+T57))","v":2272},{"$f":"$AC57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC57*(VLOOKUP($Q57,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},25.839245079106618,25.775658108654088,25.775658108654088,18.042960676057859,25.775658108654088,12.887829054327044,23.765156776179069,75.617364349367833,0,0,0,75.617364349367833,0,10.260114123045437,337.55775464819482,20.520228246090873,0,368.33809701733111,36.997701065509816,0,0,0,36.997701065509816,{"$f":"_xlfn.IFS($Q57=$E$7,(13-E$8)/12,$Q57=$E$9,(E$10)/12,$R57=1,1,R57=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q57-m_takstår)*BE57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,535.69922898003847,405.33579808284094,0.75664808936647698]
[null,"Brikkeandeler: Takstgruppe 1 - X",null,null,{"$f":"Utviklingsbaner_drivstoff!K35","v":1},null,null,null,null,null,null,null,null,null,null,65,2075,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P58,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P58,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q58=$E$84,$E$107,Q58<$E$84,$E$107*(1+S58)^(Q58-$E$84),$Q58>$E$84,W57*(1+$S58))","v":54528},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q58=$E$84,$E$113,Q58<$E$84,$E$113*(1+S58)^(Q58-$E$84),$Q58>$E$84,AC57*(1+T58))","v":2272},{"$f":"$AC58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC58*(VLOOKUP($Q58,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},26.356029980688749,26.291171270827167,26.291171270827167,18.403819889579015,26.291171270827167,13.145585635413584,24.240459911702647,77.129711636355182,0,0,0,77.129711636355182,0,10.465316405506345,344.30890974115869,20.930632811012689,0,375.70485895767774,37.737655086820006,0,0,0,37.737655086820006,{"$f":"_xlfn.IFS($Q58=$E$7,(13-E$8)/12,$Q58=$E$9,(E$10)/12,$R58=1,1,R58=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q58-m_takstår)*BE58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,546.41321355963919,413.44251404449773,0.75664808936647698]
[null,"Brikkerabatter: Takstgruppe 1 - bensin","%",null,{"$f":"Utviklingsbaner_drivstoff!L31","v":0.2},null,null,null,null,null,null,null,null,null,null,66,2076,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P59,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P59,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q59=$E$84,$E$107,Q59<$E$84,$E$107*(1+S59)^(Q59-$E$84),$Q59>$E$84,W58*(1+$S59))","v":54528},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q59=$E$84,$E$113,Q59<$E$84,$E$113*(1+S59)^(Q59-$E$84),$Q59>$E$84,AC58*(1+T59))","v":2272},{"$f":"$AC59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC59*(VLOOKUP($Q59,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},26.883150580302527,26.816994696243714,26.816994696243714,18.771896287370598,26.816994696243714,13.408497348121857,24.725269109936704,78.672305869082294,0,0,0,78.672305869082294,0,10.674622733616474,351.19508793598186,21.349245467232947,0,383.21895613683131,38.492408188556411,0,0,0,38.492408188556411,{"$f":"_xlfn.IFS($Q59=$E$7,(13-E$8)/12,$Q59=$E$9,(E$10)/12,$R59=1,1,R59=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q59-m_takstår)*BE59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,557.34147783083199,421.71136432538771,0.75664808936647698]
[null,"Brikkerabatter: Takstgruppe 1 - diesel","%",null,{"$f":"Utviklingsbaner_drivstoff!L32","v":0.2},null,null,null,null,null,null,null,null,null,null,67,2077,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P60,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P60,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q60=$E$84,$E$107,Q60<$E$84,$E$107*(1+S60)^(Q60-$E$84),$Q60>$E$84,W59*(1+$S60))","v":54528},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q60=$E$84,$E$113,Q60<$E$84,$E$113*(1+S60)^(Q60-$E$84),$Q60>$E$84,AC59*(1+T60))","v":2272},{"$f":"$AC60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC60*(VLOOKUP($Q60,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},27.420813591908573,27.353334590168583,27.353334590168583,19.147334213118008,27.353334590168583,13.676667295084291,25.219774492135436,80.245751986463929,0,0,0,80.245751986463929,0,10.888115188288801,358.21898969470152,21.776230376577601,0,390.8833352595679,39.26225635232754,0,0,0,39.26225635232754,{"$f":"_xlfn.IFS($Q60=$E$7,(13-E$8)/12,$Q60=$E$9,(E$10)/12,$R60=1,1,R60=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q60-m_takstår)*BE60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,568.48830738744857,430.14559161189544,0.75664808936647698]
[null,"Brikkerabatter: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Utviklingsbaner_drivstoff!L33","v":0.2},null,null,null,null,null,null,null,null,null,null,68,2078,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P61,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P61,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q61=$E$84,$E$107,Q61<$E$84,$E$107*(1+S61)^(Q61-$E$84),$Q61>$E$84,W60*(1+$S61))","v":54528},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q61=$E$84,$E$113,Q61<$E$84,$E$113*(1+S61)^(Q61-$E$84),$Q61>$E$84,AC60*(1+T61))","v":2272},{"$f":"$AC61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC61*(VLOOKUP($Q61,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},27.969229863746747,27.900401281971959,27.900401281971959,19.530280897380369,27.900401281971959,13.95020064098598,25.724169981978147,81.850667026193221,0,0,0,81.850667026193221,0,11.105877492054578,365.38336948859552,22.211754984109156,0,398.70100196475926,40.047501479374098,0,0,0,40.047501479374098,{"$f":"_xlfn.IFS($Q61=$E$7,(13-E$8)/12,$Q61=$E$9,(E$10)/12,$R61=1,1,R61=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q61-m_takstår)*BE61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,579.8580735351976,438.74850344413335,0.75664808936647698]
[null,"Brikkerabatter: Takstgruppe 1 - hybrid","%",null,{"$f":"Utviklingsbaner_drivstoff!L34","v":0.2},null,null,null,null,null,null,null,null,null,null,69,2079,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P62,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P62,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q62=$E$84,$E$107,Q62<$E$84,$E$107*(1+S62)^(Q62-$E$84),$Q62>$E$84,W61*(1+$S62))","v":54528},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q62=$E$84,$E$113,Q62<$E$84,$E$113*(1+S62)^(Q62-$E$84),$Q62>$E$84,AC61*(1+T62))","v":2272},{"$f":"$AC62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC62*(VLOOKUP($Q62,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},28.528614461021675,28.45840930761139,28.45840930761139,19.920886515327972,28.45840930761139,14.229204653805695,26.238653381617702,83.487680366717058,0,0,0,83.487680366717058,0,11.327995041895667,372.69103687836736,22.655990083791334,0,406.67502200405437,40.84845150896156,0,0,0,40.84845150896156,{"$f":"_xlfn.IFS($Q62=$E$7,(13-E$8)/12,$Q62=$E$9,(E$10)/12,$R62=1,1,R62=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q62-m_takstår)*BE62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,591.45523500590139,447.52347351301592,0.75664808936647698]
[null,"Brikkerabatter: Takstgruppe 1 - X",null,null,{"$f":"Utviklingsbaner_drivstoff!L35","v":0.2},null,null,null,null,null,null,null,null,null,null,70,2080,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P63,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P63,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q63=$E$84,$E$107,Q63<$E$84,$E$107*(1+S63)^(Q63-$E$84),$Q63>$E$84,W62*(1+$S63))","v":54528},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q63=$E$84,$E$113,Q63<$E$84,$E$113*(1+S63)^(Q63-$E$84),$Q63>$E$84,AC62*(1+T63))","v":2272},{"$f":"$AC63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC63*(VLOOKUP($Q63,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},29.099186750242112,29.027577493763619,29.027577493763619,20.31930424563453,29.027577493763619,14.51378874688181,26.763426449250058,85.157433974051401,0,0,0,85.157433974051401,0,11.554554942733581,380.14485761593471,23.109109885467163,0,414.80852244413546,41.66542053914079,0,0,0,41.66542053914079,{"$f":"_xlfn.IFS($Q63=$E$7,(13-E$8)/12,$Q63=$E$9,(E$10)/12,$R63=1,1,R63=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q63-m_takstår)*BE63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,603.28433970601952,456.47394298327623,0.75664808936647687]
[null,"Svinn: Takstgruppe 1 - bensin","%",null,{"$f":"Utviklingsbaner_drivstoff!M31","v":0.02},null,null,null,null,null,null,null,null,null,null,71,2081,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P64,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P64,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q64=$E$84,$E$107,Q64<$E$84,$E$107*(1+S64)^(Q64-$E$84),$Q64>$E$84,W63*(1+$S64))","v":54528},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q64=$E$84,$E$113,Q64<$E$84,$E$113*(1+S64)^(Q64-$E$84),$Q64>$E$84,AC63*(1+T64))","v":2272},{"$f":"$AC64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC64*(VLOOKUP($Q64,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},29.681170485246952,29.608129043638893,29.608129043638893,20.725690330547224,29.608129043638893,14.804064521819447,27.298694978235059,86.860582653532433,0,0,0,86.860582653532433,0,11.785646041588254,387.74775476825346,23.571292083176509,0,423.10469289301824,42.49872894992361,0,0,0,42.49872894992361,{"$f":"_xlfn.IFS($Q64=$E$7,(13-E$8)/12,$Q64=$E$9,(E$10)/12,$R64=1,1,R64=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q64-m_takstår)*BE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,615.35002650013985,465.60342184294183,0.75664808936647698]
[null,"Svinn: Takstgruppe 1 - diesel","%",null,{"$f":"Utviklingsbaner_drivstoff!M32","v":0.02},null,null,null,null,null,null,null,null,null,null,72,2082,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P65,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P65,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q65=$E$84,$E$107,Q65<$E$84,$E$107*(1+S65)^(Q65-$E$84),$Q65>$E$84,W64*(1+$S65))","v":54528},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q65=$E$84,$E$113,Q65<$E$84,$E$113*(1+S65)^(Q65-$E$84),$Q65>$E$84,AC64*(1+T65))","v":2272},{"$f":"$AC65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC65*(VLOOKUP($Q65,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},30.274793894951895,30.200291624511674,30.200291624511674,21.140204137158168,30.200291624511674,15.100145812255837,27.844668877799762,88.597794306603092,0,0,0,88.597794306603092,0,12.02135896242002,395.50270986361858,24.042717924840041,0,431.56678675087863,43.348703528922087,0,0,0,43.348703528922087,{"$f":"_xlfn.IFS($Q65=$E$7,(13-E$8)/12,$Q65=$E$9,(E$10)/12,$R65=1,1,R65=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q65-m_takstår)*BE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,627.65702703014267,474.91549027980074,0.75664808936647709]
[null,"Svinn: Takstgruppe 1 - elektrisitet","%",null,{"$f":"Utviklingsbaner_drivstoff!M33","v":0.02},null,null,null,null,null,null,null,null,null,null,73,2083,0,{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$6:$CN$29,Miljoberegning!P66,0)","v":0},{"$f":"VLOOKUP(Miljoberegning!$S$4,Trafikkfremskivingsdata!$T$34:$CO$57,$P66,0)","v":0},0,56800,{"$f":"_xlfn.IFS($Q66=$E$84,$E$107,Q66<$E$84,$E$107*(1+S66)^(Q66-$E$84),$Q66>$E$84,W65*(1+$S66))","v":54528},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,2,0))/(1-m_tungbilandel)","v":0},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,3,0))/(1-m_tungbilandel)","v":1090.56},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,4,0))/(1-m_tungbilandel)","v":51256.319999999992},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,5,0))/(1-m_tungbilandel)","v":2181.12},{"$f":"$W66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,6,0))","v":0},{"$f":"_xlfn.IFS($Q66=$E$84,$E$113,Q66<$E$84,$E$113*(1+S66)^(Q66-$E$84),$Q66>$E$84,AC65*(1+T66))","v":2272},{"$f":"$AC66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,7,0))/m_tungbilandel","v":1340.48},{"$f":"($AC66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,8,0)))/m_tungbilandel","v":886.08},{"$f":"$AC66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AM$87,9,0))/m_tungbilandel","v":45.440000000000005},{"$f":"$AC66*(VLOOKUP($Q66,Utviklingsbaner_drivstoff!$AE$12:$AN$87,10,0))/m_tungbilandel","v":0},30.880289772850929,30.804297457001901,30.804297457001901,21.563008219901327,30.804297457001901,15.402148728500951,28.401562255355753,90.36975019273514,0,0,0,90.36975019273514,0,12.261786141668416,403.41276406089077,24.523572283336833,0,440.19812248589602,44.21567759950053,0,0,0,44.21567759950053,{"$f":"_xlfn.IFS($Q66=$E$7,(13-E$8)/12,$Q66=$E$9,(E$10)/12,$R66=1,1,R66=0,0)","v":0},1,1,0,0,0,0,0,0,0,{"$f":"Miljoberegning!$E$124*(1+Miljoberegning!$C$13)^(Q66-m_takstår)*BE66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,640.21016757074551,484.41380008539653,0.75664808936647676]
[null,"Svinn: Takstgruppe 1 - hybrid","%",null,{"$f":"Utviklingsbaner_drivstoff!M34","v":0.02}]
[null,"Svinn: Takstgruppe 1 - X",null,null,{"$f":"Utviklingsbaner_drivstoff!M35","v":0.02},null,null,null,null,null,null,{"$f":"SUM(N15:N19)*(1-E73)","v":5.2552698111271647}]
[null,"Svinn: Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Utviklingsbaner_drivstoff!M36","v":0},null,null,null,null,null,null,{"$f":"SUM(N20:N23)*(1-E74)","v":0.75291810733032494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH69-BI69","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH69=0,0,mgjtakst)","v":0},null,{"$f":"BH69/(1+$C$13)^($Q69-m_takstår)","v":0},0]
[null,"Svinn: Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Utviklingsbaner_drivstoff!M37","v":0},null,null,null,null,null,null,{"$f":"L68*(1-E75)","v":5.0976117167933497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH70-BI70","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH70=0,0,mgjtakst)","v":0},null,0,0]
[null,"Svinn: Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Utviklingsbaner_drivstoff!M38","v":0},null,null,null,null,null,null,{"$f":"L69*(1-E76)","v":0.73033056411041519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH71-BI71","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH71=0,0,mgjtakst)","v":0},null,0,0]
[null,"Svinn: Takstgruppe 2 - miljøkategori 4",null,null,{"$f":"Utviklingsbaner_drivstoff!M39","v":0}]
[null,"Svinn: Månedstak Takstgruppe 1","%",null,{"$f":"Utviklingsbaner_drivstoff!N31","v":0.38}]
[null,"Svinn: Månedstak Takstgruppe 2","%",null,{"$f":"Utviklingsbaner_drivstoff!N36","v":0.33}]
[null,"Timesregel takstgruppe 1","%",null,{"$f":"Utviklingsbaner_drivstoff!O31","v":0.03}]
[null,"Timesregel takstgruppe 2","%",null,{"$f":"Utviklingsbaner_drivstoff!O36","v":0.03}]
[]
[]
[]
[null,"Trafikkdata"]
[]
[]
[null,"ÅDT","År"]
[null,"Referanseår for input",{"$f":"E84","v":2024},null,{"$f":"m_trafikkår","v":2024}]
[null,"Trafikkvekst",null,null,{"$f":"Utviklingsbaner_drivstoff!D16","v":"Egen 1"}]
[null,"Vekst per år i ekstra periode","%"]
[]
[]
[null,"Faktor"]
[null,"ÅDT - forventning","Antall",null,{"$f":"Utviklingsbaner_drivstoff!D11","v":56800}]
[]
[]
[]
[null,"Trafikkandeler"]
[null,"Takstgruppe 1 - bensin","%",null,{"$f":"Utviklingsbaner_drivstoff!K19","v":0.19391999999999995}]
[null,"Takstgruppe 1 - diesel","%",null,{"$f":"Utviklingsbaner_drivstoff!K20","v":0.42432000000000003}]
[null,"Takstgruppe 1 - elektrisitet","%",null,{"$f":"Utviklingsbaner_drivstoff!K21","v":0.24959999999999999}]
[null,"Takstgruppe 1 - hybrid","%",null,{"$f":"Utviklingsbaner_drivstoff!K22","v":9.2159999999999978E-2}]
[null,"Takstgruppe 1 - X",null,null,{"$f":"Utviklingsbaner_drivstoff!K23","v":0}]
[null,"Takstgruppe 2 - miljøkategori 1","%",null,{"$f":"Utviklingsbaner_drivstoff!K24","v":0.04}]
[null,"Takstgruppe 2 - miljøkategori 2","%",null,{"$f":"Utviklingsbaner_drivstoff!K25","v":0}]
[null,"Takstgruppe 2 - miljøkategori 3","%",null,{"$f":"Utviklingsbaner_drivstoff!K26","v":0}]
[null,"Takstgruppe 2 - miljøkategori 4",null,null,{"$f":"Utviklingsbaner_drivstoff!K27","v":0}]
[null,null,null,null,{"$f":"SUM(E95:E103)","v":1}]
[null,null,null,null,{"$f":"IF(OR(E104=100%,E104=0%),TRUE,FALSE)","v":true}]
[null,"Trafikkmengder"]
[null,"Takstgruppe 1","kjt/d",null,{"$f":"SUM(E108:E111)","v":54528}]
[null,{"$f":"B95","v":"Takstgruppe 1 - bensin"},"kjt/d",null,{"$f":"$E$90*E95","v":11014.655999999997}]
[null,{"$f":"B96","v":"Takstgruppe 1 - diesel"},"kjt/d",null,{"$f":"$E$90*E96","v":24101.376}]
[null,{"$f":"B97","v":"Takstgruppe 1 - elektrisitet"},"kjt/d",null,{"$f":"$E$90*E97","v":14177.279999999999}]
[null,{"$f":"B98","v":"Takstgruppe 1 - hybrid"},"kjt/d",null,{"$f":"$E$90*E98","v":5234.6879999999992}]
[null,{"$f":"B99","v":"Takstgruppe 1 - X"},"kjt/d",null,{"$f":"$E$90*E99","v":0}]
[null,"Takstgruppe 2","kjt/d",null,{"$f":"SUM(E114:E117)","v":2272}]
[null,{"$f":"B100","v":"Takstgruppe 2 - miljøkategori 1"},"kjt/d",null,{"$f":"$E$90*E100","v":2272}]
[null,{"$f":"B101","v":"Takstgruppe 2 - miljøkategori 2"},"kjt/d",null,{"$f":"$E$90*E101","v":0}]
[null,{"$f":"B102","v":"Takstgruppe 2 - miljøkategori 3"},"kjt/d",null,{"$f":"$E$90*E102","v":0}]
[null,{"$f":"B103","v":"Takstgruppe 2 - miljøkategori 4"},"kjt/d",null,{"$f":"$E$90*E103","v":0}]
[null,"Innkrevinngskostnader",null,null,{"$f":"E80","v":0}]
[]
[]
[]
[null,"Innkrevingskostnader - forventet",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"Bommer!E107","v":0}]
[]
[null,"Innkrevingskostnader",{"$f":"C_Referanseår&\"-MNOK\"","v":"2024-MNOK"},null,{"$f":"E122","v":0}]
[]
[]
[]
[]
[]
[]
["År","Inntekt kjøretøykorrigert takst","Faste kroner","Kjøretøykorrigert, faste kroner","Differanse","Gjennomsnitsinntekt kjøretøykorrigert","Gjennomsnittstakst","vises"]
[{"$f":"Q7","v":2024},{"$f":"BI7","v":199.02720000000008},{"$f":"BV7","v":199.02720000000008},199.02720000000008,{"$f":"BL7","v":0},{"$f":"BU7","v":9.600000000000005},{"$f":"BT7","v":9.6},{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2025,201.25807342203328,199.02720000000011,197.3118366882679,-1.7496705779668389,9.5172601142324869,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2026,201.03541097184029,199.02720000000008,193.22896094948126,-6.0324879081597942,9.3203241823982843,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2027,200.72333879427083,199.02720000000011,189.14608521069465,-10.485918063329279,9.1233882505640871,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2028,200.31836956520982,199.02720000000011,185.06320947190798,-15.115072429542295,8.9264523187298845,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2029,199.81691223146868,199.02720000000014,180.98033373312134,-19.925198603178501,8.7295163868956855,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2030,199.21526925655178,199.02720000000011,176.89745799433467,-24.92168379478835,8.5325804550614848,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2031,200.36183096641392,199.02720000000011,174.42703135353213,-28.257861145952944,8.4134203817061604,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2032,201.47456903696798,199.02720000000011,171.95660471272956,-31.717516917646265,8.2942603083508359,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2033,202.55167189795765,199.02720000000011,169.48617807192704,-35.304255775748857,8.1751002349955151,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2034,203.59126904577209,199.02720000000011,167.01575143112447,-39.021777181408567,8.0559401616401924,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2035,204.59142941073992,199.02720000000008,164.54532479032193,-42.873877740984256,7.9367800882848698,9.6,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":1}]
[2036,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2037,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2038,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2039,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2040,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2041,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2042,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2043,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2044,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2045,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2046,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2047,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2048,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2049,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2050,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2051,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2052,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2053,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2054,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2055,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[{"$f":"Q39","v":2056},{"$f":"BI39","v":0},{"$f":"BV39","v":0},0,{"$f":"BL39","v":0},{"$f":"BU39","v":0},{"$f":"BT39","v":0},{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2057,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2058,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2059,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2060,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2061,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2062,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2063,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2064,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2065,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2066,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2067,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2068,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2069,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2070,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2071,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2072,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2073,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2074,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2075,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2076,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2077,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2078,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2079,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2080,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2081,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2082,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[2083,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[0,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[0,0,0,0,0,0,0,{"$f":"IF(Tabell2[[#This Row],[Inntekt kjøretøykorrigert takst]]>0,1,0)","v":0}]
[]
[]
[null,{"$f":"SUM(B134:B194)","v":2013.6800711771932},{"$f":"SUM(C134:C194)","v":1990.2720000000008},{"$f":"SUM(D134:D194)","v":1772.7469377191751},{"$f":"SUM(E134:E146)","v":-253.65564956073911},{"$f":"C196-D196","v":217.52506228082575}]

{"sheet":"Versjonslog","index":34,"n_rows":22,"n_cols":21,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,4]]}
[]
[]
[]
[null,null,4,{"$f":"IF(C4>A5,A5,C4)","v":4}]
[{"$f":"LARGE(A6:A22,1)","v":4},"Endringslogg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Nummer","Versjon","Dato","Tekst",null,{"$f":"LARGE(G7:G22,1)","v":4}]
[{"$f":"IF(C7=\"\",0,B7)","v":1},1,1,"2024-01-10","Første versjon klar til bruk",null,{"$f":"IF(C7=\"\",F6,B7)","v":1}]
[{"$f":"IF(C8=\"\",0,B8)","v":2},2,2,"2024-11-05","Forbedret mht feilmelding ved ulike år for finansiering og innkreving. Rentekostnader i flytende kroner med i sammenstillingen. Finansieringskostnad i følsomhetsberegningene. Ark for å beregne differensierte takter",null,{"$f":"IF(C8=\"\",G7,B8)","v":2}]
[3,3,3,"2025-01-07","Mulighet for å ha kjøretøyparksutvikling og egendefinert takstsutvikling på alle bommer",null,3]
[4,4,4,"2025-05-08","Garantibehov beregnes",null,4]
[0,5,null,null,null,null,4]
[0,6,null,null,null,null,4]
[0,7,null,null,null,null,4]
[0,8,null,null,null,null,4]
[0,9,null,null,null,null,4]
[0,10,null,null,null,null,4]
[0,11,null,null,null,null,4]
[0,12,null,null,null,null,4]
[0,13,null,null,null,null,4]
[0,14,null,null,null,null,4]
[0,15,null,null,null,null,4]
[0,16,null,null,null,null,4]

{"sheet":"Brukerveiledning","index":35,"n_rows":306,"n_cols":2,"rows_kept":306,"cut":false,"hidden":false,"merged":[[223,1,223,6],[278,1,278,6],[305,1,305,6],[304,1,304,6],[272,1,272,6],[271,1,271,6],[274,1,274,6],[275,1,275,6],[277,1,277,6],[254,1,254,6],[253,1,253,6],[267,1,267,6],[268,1,268,6],[269,1,269,6],[234,1,234,6],[233,1,233,6],[236,1,236,6],[237,1,237,6],[251,1,251,6],[30,1,31,1],[28,1,29,1],[37,1,37,6],[207,1,208,6],[209,1,209,5],[54,1,54,6],[55,1,55,5],[40,1,40,6],[35,1,36,6],[38,1,39,6],[161,1,161,6],[151,1,151,5],[153,1,153,7],[70,1,70,5],[92,1,92,5],[91,1,91,5],[108,1,108,6],[124,1,124,6],[154,1,154,6],[156,1,156,6],[159,1,159,6],[155,1,155,7],[158,1,158,7],[130,1,130,6],[131,1,131,6],[152,1,152,6],[109,1,109,6],[118,1,118,6],[121,1,121,6],[122,1,122,6],[123,1,123,6],[129,1,129,5],[128,1,128,6],[197,1,197,6],[163,1,163,6],[165,1,165,6],[166,1,166,6],[182,1,182,6],[181,1,181,6]]}
[]
[]
[]
[null,"BRUKERMANUAL"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"I regnearket er det brukt ulike fargekoder på celler for å markere disses funksjon og bruksområde:"]
[null,"Celle for innlegging av data fra brukeren"]
[]
[null,"Låst celle med formel som ikke kan endres"]
[]
[null,"Celle med formel som henter data fra annen kilde, men kan overskrives"]
[null,"Celle med formel som er overskrevet med egne verdier."]
[]
[null,"Standarddata"]
[]
[null,"Standarddata er en enkel introduksjon til regnearket. Her vil man kunne velge forskjellige standard oppsett innenfor sentrale punkter som takstforhold brikkeinformasjon, bortfall og trafikksammensetning. Dersom du ikke finner en sammensetning som passer for ditt prosjekt kan du justere et av alternativene og bruke “skriv til ark”-knappen."]
[null,"Takstforhold"]
[]
[null,"Takstforhold brukes for å beregne oppnådd gjennomsnittstakst. Her har man mange valg, og kan definere egne grupper der det er behov for mer avanserte kalkyler enn takstgruppe 1 og 2."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Brikkedata"]
[null,"Brikkedata er enkelt forklart brikkeandelen innenfor hver miljøkategori."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bortfall"]
[null,"Bortfall inkluderer svinn og tapt andel som følge av passeringstak og timersregler"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Trafikksammensetning"]
[null,"Dette er den prosentvise andelen av hver miljøkategori. Til sammen skal den utgjøre 100 %."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bomsnitt"]
[null,"Bomsnitt er arket hvor man legger inn det meste av data. Har man benyttet seg av standarddata, vil mye av informasjonen (takster, brikkeandeler, bortfall og trafikk) i denne arkfanen være fylt ut og man kan benytte seg av “enkelt visning”. Dette kan anbefales om man bruker arket for første gang."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Øverst til venstre i arkfanen finner man valg for antall bomsnitt. For en enklere oversikt benytt deg kun av det antall du trenger."]
[]
[null,"Visningsalternativer"]
[null,"·         Enkel visning: Her skal man kun fylle ut innkrevingstid og ÅDT. Resten vil være ferdig utfylt gjennom standardvalg."]
[null,"·         Rabatter og takster: Her vil man i tillegg til alternativene i “Enkel visning” også kunne justere på rabatter og takstforhold."]
[null,"·         Trafikksammensetning: Gir deg oversikt over forholdene mellom takstklasser og miljøklasser, bortfall og trafikkandeler."]
[null,"·         Avansert visning: Avansert visning vil vise samtlige faktorer som er lagt inn i Bomsnitt-fanen. Dette kan fort bli uoversiktlig, så det kan være en fordel å trykke på en av de andre valgene etter at man har sett at all data har blitt lagt inn slikt man ønsket."]
[]
[null,"Takster"]
[]
[null,"Finanseringsberegningene bruker gjennomsnittstaksten som utgangspunkt for inntekt. For alternativene Enkel visning og Trafikksammensetting angir man bare denne. Etter at man har lagt inn en gjennomsnittstaks må man trykke på knappen for «Målsøk takst». Da blir takster og gjennomsnittsinntekter beregnet for hver kjøretøygruppe, selv om dette er skjult i disse visningene. Man vil få en advarsel hvis man ikke har kjørt beregning av takster."]
[null,"På visningsalternativene Rabatter og takst, og Avansert visning kan man angi takster på to ulike måter."]
[null,"1.       Man kan angi gjennomsnittstakst, da vil man basert på øvrige inndata om takstforhold mellom kjøretøygrupper, kjøretøyandeler etc. få beregnet og vist utgangstakst og gjennomsnittstakst for hver kjøretøygruppe."]
[null,"2.       Man kan angi utgangstakst for bensin Takstgruppe 1, og ut ifra øvrige variabler få beregnet takster og gjennomsnittstakst for hver trafikantgruppe hver for seg og samlet. Det er viktig å presisere at det er gjennomsnittstaksten som er vist samlet som brukes i beregningene. Hvis det er avvik mellom gjennomsnittstaksten som kan legges inn av brukeren og den beregnede får man en advarsel. Hvis man da trykker på «målsøk takst» vil man få utgangstakstene beregnet basert på gjennomsnittstaksten. For å få samsvar mellom utgangstakst og gjennomsnittstakst kan man ta den beregnede samlede gjennomsnittstaksten og legge inn som gjennomsnittstakst og trykke «målsøk takst». Eksempel er vist i figur under."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Finansiering"]
[null,"I finansieringsfanen gir en enkel oversikt over kostnader og bevilgninger til et prosjekt. Her legger man inn investeringsprofil for prosjektet. Bevilgninger kan sorteres på andre tilskudd, kommunale, fylkeskommunale og statlige midler. Alle verdier legges inn med en kroneverdi. Denne vil justeres i den nederste tabellen kalt flytende kroner."]
[null,"Porteføljeprosjekter"]
[null,"Dersom det er et porteføljestyrt prosjekt med mange prosjekter anbefales det å bruke portefølje-knappen. Dette vil da hentes inn i finansieringsfanen på en egen linje under anleggskostnader."]
[null,"Variabel prisvekst"]
[null,"Det er mulighet for å legge inn ulik prisvekst for prosjektene under knappen «Prisvekst». Resulterende prisvekst blir da vist i kolonnen prisvekst for hvert prosjekt."]
[]
[null,"Renter og lån"]
[null,"Renter og lån er fanen for prosjektets lån og renteforpliktelser. Den inneholder også innskuddsrente og penger på konto ved beregningstidspunktet."]
[null,"Rentebaner:"]
[null,"Man kan legge inn flere lån på samme år, med forskjellige rentenivåer. Dette gjør det enkelt å fordele sikret andel av lån og den andelen man må bruke beregningsteknisk rente. Summen av lån 1, 2 og 3 må til enhver tid gå opp i 100 pst. Eller så vil det dukke opp en advarsel om at man har feil i inndata. “Fra år” vil gjelde frem til ny verdi legges inn, så man trenger ikke legge inn årlig fordeling dersom ingenting endrer seg. Det er viktig at det her ligger inne data fra første år med finansiering.  "]
[null,"Innskuddsrente:"]
[null,"Her skal man legge inn forventet innskuddsrente. Fra år vil gjelde til neste endringsår, så om man kun ønsker å benytte en prosentsats setter man denne fra første år, og gjør ingen ytterligere endringer. Innskuddsrenten påvirker i liten grad beregningene, men om man har store inntekter eller innskudd så vil den ha litt å si."]
[null,"Gjeld og innskudd:"]
[null,"Lån pr. 31.12 må fylles ut dersom et prosjekt har eksisterende gjeld. Her vil man benytte siste tall man har tilgjengelig. Denne vil overstyre enhver beregning frem til årstallet man legger inn."]
[null,"Innskudd pr 01.01. Som gjeld over har prosjektet gjerne noe midler på bok frem til neste innbetaling av gjeld. Dersom dette er tilfelle legger man, som gjelden, inn dette her."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Trafikkvekst"]
[null,"Oversikt over trafikkvekstprognoser og muligheten for å legge inn egne prognoser er tilgjengelig på Dashboardet som en egen knapp.  For de egendefinerte prognosene behøver man ikke å ha tall for alle år, men årene må være i rekkefølge."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Knappen Trafikkvekstkurver vist i arkfanen for trafikkvekst og ved trafikkdata i bomsnittarket viser en oversikt over de ulike trafikkvekstprognosene, både de fylkesvise og egendefinerte. Forventet trafikkvekst velges fra nedtrekksmeny for trafikkdata for hver bom/bomsnitt. Her er det tilgjengelig de fylkesvise og egendefinerte trafikkvekstprognosene."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Portefølje"]
[]
[null,"Portefølje-fanen er en valgfri fane, hvor man kan legge inn forskjellige prosjekter med ulike finansieringsplaner, kilder, byggetider, indekser og momskoder. Kostnadene fra portefljen kan ved ett enkelt klikk overføres til finansieringsfanen."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"I arket for Portefølje har man muligheten for å legge inn kostnad, år for byggestart og byggetid. Byggekostnadene blir i utgangspunktet fordelt jevnt hvert år. Man kan overstyre dette i cellene, men da blir formlene skrevet over."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Resultater"]
[null,"Resultater gir en oversikt over samtlige bidrag, inntekter, kostnader, renter, saldo og nedbetalingstidspunkt. Fanen gir svaret på når et prosjekt blir nedbetalt basert på de forutsetninger du har lagt inn."]
[]
[null,"Sammenstilling"]
[null,"Her får man en sammenstilling av de ulike inngangsdata, variabler og resultater for den aktuelle analysen."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Hvor stor investeringene er for hver enkel aktuell vegeier må legges inn manuelt for å få beregnet egenandelen per vegeier. Finansieringsbidragene blir hentet fra Finansieringsarket. Maksgjelden er i flytende kroner og har kroneverdi det året som maksgjelden er."]
[]
[null,"Følsomhetsanalyse"]
[null,"Man har muligheten for å gjøre en følsomhetsanalyse med å justere ulike variabler i forhold til utgangspunktet."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Endringer på de ulike faktorene kan enten gjøres med å legge inn prosentvise endringer i de gule feltene for hver variabel, eller justere det med glidebryterne for hver variabel. Hvis man legger inn en prosentsats, vil justeringen på glidebryteren gi et tillegg til det som er lagt inn manuelt. Resulterende endring er det tallet som står under glidebryteren."]
[null,"Det er viktig å vite at endringer under følsomhet påvirker resultatene i beregningene, man får en advarsel om dette i arket."]
[null,"De ulike følsomhetsjusteringene kan lagres for å sammenligne følsomhetsanalysene opp mot utgangspunktet. Disse blir skrevet til tabellen i arket, og kan også vises i grafen i arket. Man kan slette disse innleggingene for hver variant enkeltvis eller samlet. Man kan også nullstille endringene med knappen Tilbakestill variabler. I grafen kan man legge inn star og sluttår, samt ønsket vist nedbetalingsår. Endringer på disse årene krever at man trykker på knappen for «vis graf» for å oppdateres."]
[]
[null,"Inntekter"]
[null,"Gir total oversikt over de årlige inntektene og innkrevingskostnadene per bomsnitt, og totalt."]
[]
[null,"Sensitivitet"]
[]
[null,"Takstjustering"]
[null,"Det er en mulighet for å endre takstene enten for alle bommer, eller for enkeltbommer i løpet av innkrevingsperioden hvis det er behov for dette. Det er mulighet for å gjøre tre ulike takstjusteringer i perioden. I utgangspunktet blir justeringene gjort på alle bommer, hvis dette ikke skal gjelde må man overstyre de bommene dette ikke skal gjøres på, eller som har andre takstjusteringer. Gjennomsnittstakst og endringer vises under hver bom."]
[null,"Endringer her vil påvirke beregningene, og hvis man bruker denne funksjonen vil man få en rød markering rundt denne knappen på Dashboardet, samt en kommentar i sammenstillingsarket om at man har benyttet funksjonen."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Takstutvikling"]
[null,"Denne funksjonen er uavhengig av beregningene i verktøyet, og er for å se hvordan utviklingen i nullutslippskjøretøy, rabatter for ulike kjøretøygrupper, og prisstigning påvirker gjennomsnittstaksten. Det er lagt inn nasjonale prognoser for utviklingen i kjøretøyparken, dette kan endres av brukeren. Man vil også få ut en samlet inntektsdifferanse sammenlignet med å opprettholde gjennomsnittstaksten. Som for de ordinære beregningene i verktøyet kreves det inngangsdata for trafikk, gjennomsnittstakst mm for å få beregnet resultatene."]

{"sheet":"Differensierte_takster","index":36,"n_rows":46,"n_cols":42,"rows_kept":46,"cut":false,"hidden":false,"merged":[[22,9,22,11],[35,2,35,3],[35,4,35,6],[37,5,41,5],[37,6,41,6],[42,5,45,5],[42,6,45,6],[11,2,11,4],[22,4,22,5],[22,6,22,8]]}
[]
[]
[]
[null,"Beregning av differensierte takster",null,null,null,null,null,{"$f":"IF(E6=\"Tom\",\"Kurve ikke definert\",\"\")","v":""}]
[]
[null,"Valgt døgnfordelingskurve",null,3,{"$f":"HLOOKUP(D6,Døgnfordelingskurver!G4:M5,2)","v":"E6 Saltfjellet"}]
[null,"Trafikk(kjt/d)",null,1000]
[null,"Takst rush",null,20]
[null,"Takst lav",null,10]
[null,"Gjennomsnittstakst",null,{"$f":"SUM(M25:N33)/D7","v":8.7440010462984841}]
[]
[null,null,"Rushtidsperioder"]
[null,null,"Ukedager","Morgen(kl)","Ettermiddag(kl)"]
[null,"Fra",1,6,15]
[null,"Til",6,9,17]
[null,"Tid før"]
[null,"Tid etter"]
[null,null,null,null,"Korreksjon"]
[null,"Trafikkandel i valgt rushperiode",null,{"$f":"SUM(R23:R29)","v":0.25771279640641942},0]
[null,"Trafikk utenom rush",null,{"$f":"1-D19","v":0.74228720359358058}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,null,"Takst-forhold",null,"Kjt/d",null,null,"Gjennomsnittstakst",null,null,null,null,null,null,"Man",{"$f":"SUM(S23:AP23)","v":4.5193630867797624E-2},{"$f":"Døgnfordelingskurver!T42","v":0},{"$f":"Døgnfordelingskurver!U42","v":0},{"$f":"Døgnfordelingskurver!V42","v":0},{"$f":"Døgnfordelingskurver!W42","v":0},{"$f":"Døgnfordelingskurver!X42","v":0},{"$f":"Døgnfordelingskurver!Y42","v":6.4652124428401137E-4},{"$f":"Døgnfordelingskurver!Z42","v":6.1284826281088583E-4},{"$f":"Døgnfordelingskurver!AA42","v":1.0797802725715606E-3},{"$f":"Døgnfordelingskurver!AB42","v":1.5579366094899442E-3},{"$f":"Døgnfordelingskurver!AC42","v":0},{"$f":"Døgnfordelingskurver!AD42","v":0},{"$f":"Døgnfordelingskurver!AE42","v":0},{"$f":"Døgnfordelingskurver!AF42","v":0},{"$f":"Døgnfordelingskurver!AG42","v":0},{"$f":"Døgnfordelingskurver!AH42","v":1.3725107248445991E-2},{"$f":"Døgnfordelingskurver!AI42","v":1.4093265179218831E-2},{"$f":"Døgnfordelingskurver!AJ42","v":1.3478172050976404E-2},{"$f":"Døgnfordelingskurver!AK42","v":0},{"$f":"Døgnfordelingskurver!AL42","v":0},{"$f":"Døgnfordelingskurver!AM42","v":0},{"$f":"Døgnfordelingskurver!AN42","v":0},{"$f":"Døgnfordelingskurver!AO42","v":0},{"$f":"Døgnfordelingskurver!AP42","v":0},{"$f":"Døgnfordelingskurver!AQ42","v":0}]
[null,"Kjøretøytype","Andeler","Andel i rush-korreksjon","Rush","Lav","Samlet","Rush","Lav","Samlet","Rush","Lav",null,null,null,null,"Tir",{"$f":"SUM(S24:AP24)","v":4.1794904604443489E-2},{"$f":"Døgnfordelingskurver!T43","v":0},{"$f":"Døgnfordelingskurver!U43","v":0},{"$f":"Døgnfordelingskurver!V43","v":0},{"$f":"Døgnfordelingskurver!W43","v":0},{"$f":"Døgnfordelingskurver!X43","v":0},{"$f":"Døgnfordelingskurver!Y43","v":6.4876610971555311E-4},{"$f":"Døgnfordelingskurver!Z43","v":1.3424295280619403E-3},{"$f":"Døgnfordelingskurver!AA43","v":1.6814042082247381E-3},{"$f":"Døgnfordelingskurver!AB43","v":2.4715968401274185E-3},{"$f":"Døgnfordelingskurver!AC43","v":0},{"$f":"Døgnfordelingskurver!AD43","v":0},{"$f":"Døgnfordelingskurver!AE43","v":0},{"$f":"Døgnfordelingskurver!AF43","v":0},{"$f":"Døgnfordelingskurver!AG43","v":0},{"$f":"Døgnfordelingskurver!AH43","v":1.2111049003167505E-2},{"$f":"Døgnfordelingskurver!AI43","v":1.1612688877365246E-2},{"$f":"Døgnfordelingskurver!AJ43","v":1.1926970037781086E-2},{"$f":"Døgnfordelingskurver!AK43","v":0},{"$f":"Døgnfordelingskurver!AL43","v":0},{"$f":"Døgnfordelingskurver!AM43","v":0},{"$f":"Døgnfordelingskurver!AN43","v":0},{"$f":"Døgnfordelingskurver!AO43","v":0},{"$f":"Døgnfordelingskurver!AP43","v":0},{"$f":"Døgnfordelingskurver!AQ43","v":0}]
[null,"Takstgruppe 1 - bensin",0.15826580645161292,null,1,{"$f":"E25","v":1},{"$f":"C25*$D$7","v":158.26580645161292},{"$f":"IF(D25=\"\",(G25*($D$19+$E$19)),G25*D25)","v":40.7871235561623},{"$f":"G25-H25","v":117.47868289545062},{"$f":"(K25*($D$19+$E$19))+(L25*($D$20-$E$19))","v":8.6081888467003829},{"$f":"$D$8*E25*(1-D38)*(1-E38)*(1-F38)*(1-G38)","v":13.688639999999999},{"$f":"$D$9*F25*(1-D38)*(1-E38)*(1-F38)*(1-G38)","v":6.8443199999999997},{"$f":"K25*H25","v":558.32025099582552},{"$f":"L25*I25","v":804.06169891499053},null,null,"Ons",3.9722893811130491E-2,{"$f":"Døgnfordelingskurver!T44","v":0},{"$f":"Døgnfordelingskurver!U44","v":0},{"$f":"Døgnfordelingskurver!V44","v":0},{"$f":"Døgnfordelingskurver!W44","v":0},{"$f":"Døgnfordelingskurver!X44","v":0},{"$f":"Døgnfordelingskurver!Y44","v":7.6325424672418014E-4},{"$f":"Døgnfordelingskurver!Z44","v":1.0416175602353517E-3},{"$f":"Døgnfordelingskurver!AA44","v":1.8003820760964485E-3},{"$f":"Døgnfordelingskurver!AB44","v":2.835265040037175E-3},{"$f":"Døgnfordelingskurver!AC44","v":0},{"$f":"Døgnfordelingskurver!AD44","v":0},{"$f":"Døgnfordelingskurver!AE44","v":0},{"$f":"Døgnfordelingskurver!AF44","v":0},{"$f":"Døgnfordelingskurver!AG44","v":0},{"$f":"Døgnfordelingskurver!AH44","v":1.1170450387351529E-2},{"$f":"Døgnfordelingskurver!AI44","v":1.110534928983682E-2},{"$f":"Døgnfordelingskurver!AJ44","v":1.1006575210848985E-2},{"$f":"Døgnfordelingskurver!AK44","v":0},{"$f":"Døgnfordelingskurver!AL44","v":0},{"$f":"Døgnfordelingskurver!AM44","v":0},{"$f":"Døgnfordelingskurver!AN44","v":0},{"$f":"Døgnfordelingskurver!AO44","v":0},{"$f":"Døgnfordelingskurver!AP44","v":0},{"$f":"Døgnfordelingskurver!AQ44","v":0}]
[null,"Takstgruppe 1 - diesel",0.47178322580645149,null,1,{"$f":"E26","v":1},471.78322580645147,121.58457442022183,{"$f":"G26-H26","v":350.19865138622964},9.8604683238263284,15.68,7.84,1906.4461269090782,2745.5574268680402,null,null,"Tor",4.1233688246558063E-2,{"$f":"Døgnfordelingskurver!T45","v":0},{"$f":"Døgnfordelingskurver!U45","v":0},{"$f":"Døgnfordelingskurver!V45","v":0},{"$f":"Døgnfordelingskurver!W45","v":0},{"$f":"Døgnfordelingskurver!X45","v":0},{"$f":"Døgnfordelingskurver!Y45","v":8.3508994053351469E-4},{"$f":"Døgnfordelingskurver!Z45","v":1.2369208527794801E-3},{"$f":"Døgnfordelingskurver!AA45","v":1.7599744983286976E-3},{"$f":"Døgnfordelingskurver!AB45","v":2.9587326387719689E-3},{"$f":"Døgnfordelingskurver!AC45","v":0},{"$f":"Døgnfordelingskurver!AD45","v":0},{"$f":"Døgnfordelingskurver!AE45","v":0},{"$f":"Døgnfordelingskurver!AF45","v":0},{"$f":"Døgnfordelingskurver!AG45","v":0},{"$f":"Døgnfordelingskurver!AH45","v":1.177656405386779E-2},{"$f":"Døgnfordelingskurver!AI45","v":1.127595906263399E-2},{"$f":"Døgnfordelingskurver!AJ45","v":1.1390447199642618E-2},{"$f":"Døgnfordelingskurver!AK45","v":0},{"$f":"Døgnfordelingskurver!AL45","v":0},{"$f":"Døgnfordelingskurver!AM45","v":0},{"$f":"Døgnfordelingskurver!AN45","v":0},{"$f":"Døgnfordelingskurver!AO45","v":0},{"$f":"Døgnfordelingskurver!AP45","v":0},{"$f":"Døgnfordelingskurver!AQ45","v":0}]
[null,"Takstgruppe 1 - elektrisitet",0.23987612903225808,null,0.5,0.5,239.87612903225809,61.819148004050327,178.05698102820776,4.9302341619131642,7.84,3.92,484.66212035175454,697.98336563057444,null,null,"Fre",4.3442635831195099E-2,{"$f":"Døgnfordelingskurver!T46","v":0},{"$f":"Døgnfordelingskurver!U46","v":0},{"$f":"Døgnfordelingskurver!V46","v":0},{"$f":"Døgnfordelingskurver!W46","v":0},{"$f":"Døgnfordelingskurver!X46","v":0},{"$f":"Døgnfordelingskurver!Y46","v":8.6427319114355686E-4},{"$f":"Døgnfordelingskurver!Z46","v":1.1516159663808954E-3},{"$f":"Døgnfordelingskurver!AA46","v":1.872217769905783E-3},{"$f":"Døgnfordelingskurver!AB46","v":2.7971023277009659E-3},{"$f":"Døgnfordelingskurver!AC46","v":0},{"$f":"Døgnfordelingskurver!AD46","v":0},{"$f":"Døgnfordelingskurver!AE46","v":0},{"$f":"Døgnfordelingskurver!AF46","v":0},{"$f":"Døgnfordelingskurver!AG46","v":0},{"$f":"Døgnfordelingskurver!AH46","v":1.2490431261098053E-2},{"$f":"Døgnfordelingskurver!AI46","v":1.214472198464063E-2},{"$f":"Døgnfordelingskurver!AJ46","v":1.2122273330325214E-2},{"$f":"Døgnfordelingskurver!AK46","v":0},{"$f":"Døgnfordelingskurver!AL46","v":0},{"$f":"Døgnfordelingskurver!AM46","v":0},{"$f":"Døgnfordelingskurver!AN46","v":0},{"$f":"Døgnfordelingskurver!AO46","v":0},{"$f":"Døgnfordelingskurver!AP46","v":0},{"$f":"Døgnfordelingskurver!AQ46","v":0}]
[null,"Takstgruppe 1- Hybrid",9.0074838709677432E-2,null,1,1,90.074838709677437,23.213438569728169,66.861400139949268,9.8604683238263284,15.68,7.84,363.98671677333766,524.1933770972023,null,null,"Lør",4.6325043045294653E-2,{"$f":"Døgnfordelingskurver!T47","v":0},{"$f":"Døgnfordelingskurver!U47","v":0},{"$f":"Døgnfordelingskurver!V47","v":0},{"$f":"Døgnfordelingskurver!W47","v":0},{"$f":"Døgnfordelingskurver!X47","v":0},{"$f":"Døgnfordelingskurver!Y47","v":9.0468076891130761E-4},{"$f":"Døgnfordelingskurver!Z47","v":1.2234516601902299E-3},{"$f":"Døgnfordelingskurver!AA47","v":1.5736506675107361E-3},{"$f":"Døgnfordelingskurver!AB47","v":2.5726157845467955E-3},{"$f":"Døgnfordelingskurver!AC47","v":0},{"$f":"Døgnfordelingskurver!AD47","v":0},{"$f":"Døgnfordelingskurver!AE47","v":0},{"$f":"Døgnfordelingskurver!AF47","v":0},{"$f":"Døgnfordelingskurver!AG47","v":0},{"$f":"Døgnfordelingskurver!AH47","v":1.3392867164577819E-2},{"$f":"Døgnfordelingskurver!AI47","v":1.3011240041215729E-2},{"$f":"Døgnfordelingskurver!AJ47","v":1.3646536958342032E-2},{"$f":"Døgnfordelingskurver!AK47","v":0},{"$f":"Døgnfordelingskurver!AL47","v":0},{"$f":"Døgnfordelingskurver!AM47","v":0},{"$f":"Døgnfordelingskurver!AN47","v":0},{"$f":"Døgnfordelingskurver!AO47","v":0},{"$f":"Døgnfordelingskurver!AP47","v":0},{"$f":"Døgnfordelingskurver!AQ47","v":0}]
[null,"Takstgruppe 1 - X",0,null,0.5,0.5,0,0,0,4.9302341619131642,7.84,3.92,0,0,null,null,"Søn",0,{"$f":"Døgnfordelingskurver!T48","v":0},{"$f":"Døgnfordelingskurver!U48","v":0},{"$f":"Døgnfordelingskurver!V48","v":0},{"$f":"Døgnfordelingskurver!W48","v":0},{"$f":"Døgnfordelingskurver!X48","v":0},{"$f":"Døgnfordelingskurver!Y48","v":0},{"$f":"Døgnfordelingskurver!Z48","v":0},{"$f":"Døgnfordelingskurver!AA48","v":0},{"$f":"Døgnfordelingskurver!AB48","v":0},{"$f":"Døgnfordelingskurver!AC48","v":0},{"$f":"Døgnfordelingskurver!AD48","v":0},{"$f":"Døgnfordelingskurver!AE48","v":0},{"$f":"Døgnfordelingskurver!AF48","v":0},{"$f":"Døgnfordelingskurver!AG48","v":0},{"$f":"Døgnfordelingskurver!AH48","v":0},{"$f":"Døgnfordelingskurver!AI48","v":0},{"$f":"Døgnfordelingskurver!AJ48","v":0},{"$f":"Døgnfordelingskurver!AK48","v":0},{"$f":"Døgnfordelingskurver!AL48","v":0},{"$f":"Døgnfordelingskurver!AM48","v":0},{"$f":"Døgnfordelingskurver!AN48","v":0},{"$f":"Døgnfordelingskurver!AO48","v":0},{"$f":"Døgnfordelingskurver!AP48","v":0},{"$f":"Døgnfordelingskurver!AQ48","v":0}]
[null,"Takstgruppe 2 - Diesel",0.03,null,2,2,30,7.7313838921925822,22.268616107807418,21.959665425256084,34.92,17.46,269.97992551536498,388.81003724231755,null,null,null,{"$f":"SUM(R23:R29)","v":0.25771279640641942},0,0,0,0,0,4.6625855013121241E-3,6.6088838304587836E-3,9.7674094926379629E-3,1.5193249240674268E-2,0,0,0,0,0,7.4666469118508688E-2,7.3243224434911242E-2,7.3570974787916341E-2,0,0,0,0,0,0,0]
[null,"Takstgruppe 2 - elektrisk",0.01,null,0,0,10,2.5771279640641942,7.4228720359358054,0,0,0,0,0]
[null,"Takstgruppe 2 - hydrogen",0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Takstgruppe 2- Miljøkategori 4",0,null,0,0,0,0,null,0,0,0,0,0]
[null,"Sum",{"$f":"SUM(C25:C33)","v":1},null,null,null,{"$f":"SUM(G25:G33)","v":999.99999999999989},{"$f":"SUM(H25:H33)","v":257.71279640641939},{"$f":"SUM(I25:I33)","v":742.28720359358044},{"$f":"D10","v":8.7440010462984841}]
[]
[null,null,"Brikker",null,"Svinn"]
[null,"Kjøretøytype","Andeler","Rabatter","Bortfall","Timesregel","Månedstak"]
[null,{"$f":"B25","v":"Takstgruppe 1 - bensin"},1,0.2,0.02,0.1,0.03]
[null,"Takstgruppe 1 - diesel",1,0.2,0.02]
[null,"Takstgruppe 1 - elektrisitet",1,0.2,0.02]
[null,"Takstgruppe 1- Hybrid",1,0.2,0.02]
[null,"Takstgruppe 1 - X",1,0.2,0.02]
[null,"Takstgruppe 2 - Diesel",null,null,0,0.1,0.03]
[null,"Takstgruppe 2 - elektrisk",null,null,0]
[null,"Takstgruppe 2 - hydrogen",null,null,0]
[null,"Takstgruppe 2- Miljøkategori 4",null,null,0]

{"sheet":"Døgnfordelingskurver","index":37,"n_rows":174,"n_cols":43,"rows_kept":174,"cut":false,"hidden":false,"merged":[[5,6,5,12],[8,19,8,21]]}
[]
[]
[]
[null,null,null,null,"Valgt periode","Valgt kurve",1,2,3,4,5,6,7]
[null,null,"Tellepunkt",null,null,null,"E18 Solvik Ramstad","Rv7 Ørgenvikakrysset","E6 Saltfjellet","Tom","Tom","Tom","Tom"]
["Nummer","Ukedag","Fra tidspunkt","Filter",null,null,"Kurver",null,null,null,null,null,null,null,null,null,null,null,"Døgnfordelingskurve",null,{"$f":"Differensierte_takster!D6","v":3}]
[3,1,1,{"$f":"IF(OR(AND(C7>($U$13-1),C7<($U$14+1)),AND(C7<($V$14+1),C7>($V$13-1)))=TRUE,1,0)*(IF(AND(B7>($T$13-1),B7<($T$14+1))=TRUE,1,0))","v":0},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A7,0)*D7","v":0},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A7,0)","v":0},1.8486083192004567E-3,7.6188299381922426E-4,1.2593695070948971E-3]
[4,1,2,0,0,1.2593695070948971E-3,1.3282002790498343E-3,5.1155001013576478E-4,8.1488615164963937E-4]
[5,1,3,0,0,8.1488615164963937E-4,9.2929053144528517E-4,4.7209535509869785E-4,7.0937747636717918E-4,null,null,null,null,null,null,null,null,null,null,"Rushtidsperioder"]
[6,1,4,0,0,7.0937747636717918E-4,7.8993924684682101E-4,4.4964701688795285E-4,5.4774716529617628E-4,null,null,null,null,null,null,null,null,null,null,"Ukedager","Morgen","Ettermiddag",null,null,null,null,{"$f":"U11","v":0},{"$f":"U12","v":0}]
[7,1,5,0,0,5.4774716529617628E-4,5.8710076357825782E-4,3.5645240067970848E-4,6.4652124428401137E-4,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U12>0,U13-1,0)","v":0},{"$f":"IF(V12>0,V13-1,0)","v":0},null,null,null,null,{"$f":"V11","v":0},{"$f":"V12","v":0}]
[8,1,6,1,6.4652124428401137E-4,6.4652124428401137E-4,5.0050707394758284E-4,4.1903564660057332E-4,6.1284826281088583E-4,null,null,null,null,null,null,null,null,null,"Tid før",null,{"$f":"Differensierte_takster!D16","v":0},{"$f":"Differensierte_takster!E16","v":0},null,null,null,null,{"$f":"U15","v":0},{"$f":"U16","v":0},null,"Trafikkandel i rush",null,null,{"$f":"SUM(S42:S48)","v":0.25771279640641942}]
[9,1,7,1,6.1284826281088583E-4,6.1284826281088583E-4,7.256951881645259E-4,5.4760340180756738E-4,1.0797802725715606E-3,null,null,null,null,null,null,null,null,null,"Fra",1,{"$f":"Differensierte_takster!D14","v":6},{"$f":"Differensierte_takster!E14","v":15},null,null,null,null,{"$f":"V15","v":0},{"$f":"V16","v":0},null,"Trafikk utenom rush",null,null,{"$f":"1-AG12","v":0.74228720359358058}]
[10,1,8,1,1.0797802725715606E-3,1.0797802725715606E-3,1.1726878071321235E-3,1.0237802729445825E-3,1.5579366094899442E-3,null,null,null,null,null,null,null,null,null,"Til",{"$f":"Differensierte_takster!C15","v":6},{"$f":"Differensierte_takster!D15","v":9},{"$f":"Differensierte_takster!E15","v":17},null,null,null,null,0,0]
[11,1,9,1,1.5579366094899442E-3,1.5579366094899442E-3,1.8998076729666656E-3,2.0530025672735883E-3,2.7275114993231733E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U16>0,U14+1,0)","v":0},{"$f":"IF(V16>0,V14+1,0)","v":0}]
[12,1,10,0,0,2.7275114993231733E-3,3.0651940070399557E-3,4.0413811306071528E-3,5.0935996641681318E-3,null,null,null,null,null,null,null,null,null,"Tid etter",null,{"$f":"Differensierte_takster!D17","v":0},{"$f":"Differensierte_takster!E17","v":0}]
[13,1,11,0,0,5.0935996641681318E-3,5.0282662727907804E-3,7.5916198312701274E-3,8.0096798597408085E-3]
[14,1,12,0,0,8.0096798597408085E-3,6.9482865602008012E-3,1.2855415015353302E-2,1.023658636783018E-2]
[15,1,13,0,0,1.023658636783018E-2,8.830508368178204E-3,1.8341652823524769E-2,1.3228991988075275E-2,null,null,null,null,null,null,null,"Periode",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[16,1,14,0,0,1.3228991988075275E-2,1.0047806394852711E-2,2.2553097122395144E-2,1.3725107248445991E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(T$19>($U$13-1),T$19<($U$14+1)),AND(T$19<($V$14+1),T$19>($V$13-1)))=TRUE,T19,0)","v":0},0,0,0,0,6,7,8,9,0,0,0,0,0,15,16,17,0,0,0,0,0,0,0]
[17,1,15,1,1.3725107248445991E-2,1.3725107248445991E-2,1.0603564249690611E-2,2.3042198794320162E-2,1.4093265179218831E-2,null,null,null,null,null,null,null,1,{"$f":"IF(AND(Q21>($T$13-1),Q21<($T$14+1))=TRUE,Q21,0)","v":1},{"$f":"SUM(T21:AQ21)","v":4.5193630867797624E-2},{"$f":"SUMIFS($E:$E,$B:$B,$R21,$C:$C,T$20)","v":0},0,0,0,0,6.4652124428401137E-4,6.1284826281088583E-4,1.0797802725715606E-3,1.5579366094899442E-3,0,{"$f":"SUMIFS($E:$E,$B:$B,$R21,$C:$C,AD$20)","v":0},0,0,0,1.3725107248445991E-2,1.4093265179218831E-2,1.3478172050976404E-2,0,0,0,0,0,0,0]
[18,1,16,1,1.4093265179218831E-2,1.4093265179218831E-2,1.0814372023675828E-2,2.2776900251829539E-2,1.3478172050976404E-2,null,null,null,null,null,null,null,2,2,{"$f":"SUM(T22:AQ22)","v":4.1794904604443489E-2},0,0,0,0,0,6.4876610971555311E-4,1.3424295280619403E-3,1.6814042082247381E-3,2.4715968401274185E-3,0,0,0,0,0,1.2111049003167505E-2,1.1612688877365246E-2,1.1926970037781086E-2,0,0,0,0,0,0,0]
[19,1,17,1,1.3478172050976404E-2,1.3478172050976404E-2,1.0659705454124689E-2,2.192386339982123E-2,1.3487151512702571E-2,null,null,null,null,null,null,null,3,3,3.9722893811130491E-2,0,0,0,0,0,7.6325424672418014E-4,1.0416175602353517E-3,1.8003820760964485E-3,2.835265040037175E-3,0,0,0,0,0,1.1170450387351529E-2,1.110534928983682E-2,1.1006575210848985E-2,0,0,0,0,0,0,0]
[20,1,18,0,0,1.3487151512702571E-2,1.0204120247959806E-2,2.045451762602701E-2,1.2582470743791263E-2,null,null,null,null,null,null,null,4,4,4.1233688246558063E-2,0,0,0,0,0,8.3508994053351469E-4,1.2369208527794801E-3,1.7599744983286976E-3,2.9587326387719689E-3,0,0,0,0,0,1.177656405386779E-2,1.127595906263399E-2,1.1390447199642618E-2,0,0,0,0,0,0,0]
[21,1,19,0,0,1.2582470743791263E-2,9.7258737626062276E-3,1.8268865787508113E-2,1.1172695252783072E-2,null,null,null,null,null,null,null,5,5,4.3442635831195099E-2,0,0,0,0,0,8.6427319114355686E-4,1.1516159663808954E-3,1.872217769905783E-3,2.7971023277009659E-3,0,0,0,0,0,1.2490431261098053E-2,1.214472198464063E-2,1.2122273330325214E-2,0,0,0,0,0,0,0]
[22,1,20,0,0,1.1172695252783072E-2,8.9114033471288136E-3,1.5441055425627294E-2,9.1702752878478691E-3,null,null,null,null,null,null,null,6,6,4.6325043045294653E-2,0,0,0,0,0,9.0468076891130761E-4,1.2234516601902299E-3,1.5736506675107361E-3,2.5726157845467955E-3,0,0,0,0,0,1.3392867164577819E-2,1.3011240041215729E-2,1.3646536958342032E-2,0,0,0,0,0,0,0]
[23,1,21,0,0,9.1702752878478691E-3,7.6577760398688919E-3,1.1498310932612809E-2,7.0645915130617496E-3,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,1,22,0,0,7.0645915130617496E-3,5.8118389912997157E-3,6.6671564485912644E-3,5.5605316739288065E-3]
[25,1,23,0,0,5.5605316739288065E-3,3.6178799006518834E-3,3.6658816550819637E-3,3.5828052287405631E-3,null,null,null,null,null,null,null,"Deler av timer",null,"Faktor",{"$f":"VLOOKUP(T31,$AA$10:$AB$14,2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,1,24,0,0,3.5828052287405631E-3,1.8730504454766729E-3,2.0679681260807516E-3,2.1550708142800382E-3,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[27,2,1,0,0,2.1550708142800382E-3,8.5850185971635292E-4,1.0020121874068904E-3,1.611813379846945E-3,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFS(T$30=$U$11,T$30,T$30=$U$15,T$30,T$30=$V$11,T$30,T$30=$V$15,T$30,T$30=T$30,0)","v":0},{"$f":"_xlfn.IFS(U$30=$U$11,U$30,U$30=$U$15,U$30,U$30=$V$11,U$30,U$30=$V$15,U$30,U$30=U$30,0)","v":0},{"$f":"_xlfn.IFS(V$30=$U$11,V$30,V$30=$U$15,V$30,V$30=$V$11,V$30,V$30=$V$15,V$30,V$30=V$30,0)","v":0},{"$f":"_xlfn.IFS(W$30=$U$11,W$30,W$30=$U$15,W$30,W$30=$V$11,W$30,W$30=$V$15,W$30,W$30=W$30,0)","v":0},{"$f":"_xlfn.IFS(X$30=$U$11,X$30,X$30=$U$15,X$30,X$30=$V$11,X$30,X$30=$V$15,X$30,X$30=X$30,0)","v":0},{"$f":"_xlfn.IFS(Y$30=$U$11,Y$30,Y$30=$U$15,Y$30,Y$30=$V$11,Y$30,Y$30=$V$15,Y$30,Y$30=Y$30,0)","v":0},{"$f":"_xlfn.IFS(Z$30=$U$11,Z$30,Z$30=$U$15,Z$30,Z$30=$V$11,Z$30,Z$30=$V$15,Z$30,Z$30=Z$30,0)","v":0},{"$f":"_xlfn.IFS(AA$30=$U$11,AA$30,AA$30=$U$15,AA$30,AA$30=$V$11,AA$30,AA$30=$V$15,AA$30,AA$30=AA$30,0)","v":0},{"$f":"_xlfn.IFS(AB$30=$U$11,AB$30,AB$30=$U$15,AB$30,AB$30=$V$11,AB$30,AB$30=$V$15,AB$30,AB$30=AB$30,0)","v":0},{"$f":"_xlfn.IFS(AC$30=$U$11,AC$30,AC$30=$U$15,AC$30,AC$30=$V$11,AC$30,AC$30=$V$15,AC$30,AC$30=AC$30,0)","v":0},{"$f":"_xlfn.IFS(AD$30=$U$11,AD$30,AD$30=$U$15,AD$30,AD$30=$V$11,AD$30,AD$30=$V$15,AD$30,AD$30=AD$30,0)","v":0},{"$f":"_xlfn.IFS(AE$30=$U$11,AE$30,AE$30=$U$15,AE$30,AE$30=$V$11,AE$30,AE$30=$V$15,AE$30,AE$30=AE$30,0)","v":0},{"$f":"_xlfn.IFS(AF$30=$U$11,AF$30,AF$30=$U$15,AF$30,AF$30=$V$11,AF$30,AF$30=$V$15,AF$30,AF$30=AF$30,0)","v":0},{"$f":"_xlfn.IFS(AG$30=$U$11,AG$30,AG$30=$U$15,AG$30,AG$30=$V$11,AG$30,AG$30=$V$15,AG$30,AG$30=AG$30,0)","v":0},{"$f":"_xlfn.IFS(AH$30=$U$11,AH$30,AH$30=$U$15,AH$30,AH$30=$V$11,AH$30,AH$30=$V$15,AH$30,AH$30=AH$30,0)","v":0},{"$f":"_xlfn.IFS(AI$30=$U$11,AI$30,AI$30=$U$15,AI$30,AI$30=$V$11,AI$30,AI$30=$V$15,AI$30,AI$30=AI$30,0)","v":0},{"$f":"_xlfn.IFS(AJ$30=$U$11,AJ$30,AJ$30=$U$15,AJ$30,AJ$30=$V$11,AJ$30,AJ$30=$V$15,AJ$30,AJ$30=AJ$30,0)","v":0},{"$f":"_xlfn.IFS(AK$30=$U$11,AK$30,AK$30=$U$15,AK$30,AK$30=$V$11,AK$30,AK$30=$V$15,AK$30,AK$30=AK$30,0)","v":0},{"$f":"_xlfn.IFS(AL$30=$U$11,AL$30,AL$30=$U$15,AL$30,AL$30=$V$11,AL$30,AL$30=$V$15,AL$30,AL$30=AL$30,0)","v":0},{"$f":"_xlfn.IFS(AM$30=$U$11,AM$30,AM$30=$U$15,AM$30,AM$30=$V$11,AM$30,AM$30=$V$15,AM$30,AM$30=AM$30,0)","v":0},{"$f":"_xlfn.IFS(AN$30=$U$11,AN$30,AN$30=$U$15,AN$30,AN$30=$V$11,AN$30,AN$30=$V$15,AN$30,AN$30=AN$30,0)","v":0},{"$f":"_xlfn.IFS(AO$30=$U$11,AO$30,AO$30=$U$15,AO$30,AO$30=$V$11,AO$30,AO$30=$V$15,AO$30,AO$30=AO$30,0)","v":0},{"$f":"_xlfn.IFS(AP$30=$U$11,AP$30,AP$30=$U$15,AP$30,AP$30=$V$11,AP$30,AP$30=$V$15,AP$30,AP$30=AP$30,0)","v":0},{"$f":"_xlfn.IFS(AQ$30=$U$11,AQ$30,AQ$30=$U$15,AQ$30,AQ$30=$V$11,AQ$30,AQ$30=$V$15,AQ$30,AQ$30=AQ$30,0)","v":0}]
[28,2,2,0,0,1.611813379846945E-3,5.0215435750353913E-4,6.3331523861223009E-4,9.8549592444680911E-4,null,null,null,null,null,null,null,1,{"$f":"IF(AND(Q32>($T$13-1),Q32<($T$14+1))=TRUE,Q32,0)","v":1},{"$f":"SUM(T32:AQ32)","v":0},{"$f":"SUMIFS($F:$F,$B:$B,$R32,$C:$C,T$31)*T$29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($F:$F,$B:$B,$R32,$C:$C,AD$31)*AD$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,2,3,0,0,9.8549592444680911E-4,3.0724064377444127E-4,3.6325492741023729E-4,7.9917209362884742E-4,null,null,null,null,null,null,null,2,2,{"$f":"SUM(T33:AQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,2,4,0,0,7.9917209362884742E-4,3.753135236949051E-4,3.2175951435401166E-4,7.1386720723026255E-4,null,null,null,null,null,null,null,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,2,5,0,0,7.1386720723026255E-4,5.8977203420953832E-4,5.0678824142439468E-4,6.4876610971555311E-4,null,null,null,null,null,null,null,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,2,6,1,6.4876610971555311E-4,6.4876610971555311E-4,2.6225199422595948E-3,1.0625546753085966E-3,1.3424295280619403E-3,null,null,null,null,null,null,null,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,2,7,1,1.3424295280619403E-3,1.3424295280619403E-3,8.1820129012576837E-3,2.1516392048662554E-3,1.6814042082247381E-3,null,null,null,null,null,null,null,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,2,8,1,1.6814042082247381E-3,1.6814042082247381E-3,9.5289120747264807E-3,3.1516106342539874E-3,2.4715968401274185E-3,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,2,9,{"$f":"IF(OR(AND(C39>($U$13-1),C39<($U$14+1)),AND(C39<($V$14+1),C39>($V$13-1)))=TRUE,1,0)*(IF(AND(B39>($T$13-1),B39<($T$14+1))=TRUE,1,0))","v":1},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A39,0)*D39","v":2.4715968401274185E-3},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A39,0)","v":2.4715968401274185E-3},9.2820866683961667E-3,4.0665504795101091E-3,5.3584937850900526E-3]
[36,2,10,0,0,5.3584937850900526E-3,9.1178925669267927E-3,5.3848801598865882E-3,7.9153955116160555E-3]
[37,2,11,0,0,7.9153955116160555E-3,8.1074399294677711E-3,7.2372081886095769E-3,9.5406780840522516E-3,null,null,null,null,null,null,null,"Summmatrise",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[38,2,12,0,0,9.5406780840522516E-3,8.7371919807921403E-3,8.9895390743937927E-3,1.0636172414644604E-2,null,null,null,null,null,null,null,1,{"$f":"IF(AND(Q42>($T$13-1),Q42<($T$14+1))=TRUE,Q42,0)","v":1},{"$f":"SUM(T42:AQ42)","v":4.5193630867797624E-2},{"$f":"T21+T32","v":0},0,0,0,0,6.4652124428401137E-4,6.1284826281088583E-4,1.0797802725715606E-3,1.5579366094899442E-3,0,0,0,0,0,1.3725107248445991E-2,1.4093265179218831E-2,1.3478172050976404E-2,0,0,0,0,0,0,0]
[39,2,13,0,0,1.0636172414644604E-2,8.9316604827493571E-3,1.041126716107431E-2,1.1814726766204001E-2,null,null,null,null,null,null,null,2,2,{"$f":"SUM(T43:AQ43)","v":4.1794904604443489E-2},0,0,0,0,0,6.4876610971555311E-4,1.3424295280619403E-3,1.6814042082247381E-3,2.4715968401274185E-3,0,0,0,0,0,1.2111049003167505E-2,1.1612688877365246E-2,1.1926970037781086E-2,0,0,0,0,0,0,0]
[40,2,14,0,0,1.1814726766204001E-2,9.2908128191250151E-3,1.0334398609019335E-2,1.2111049003167505E-2,null,null,null,null,null,null,null,3,3,3.9722893811130491E-2,0,0,0,0,0,7.6325424672418014E-4,1.0416175602353517E-3,1.8003820760964485E-3,2.835265040037175E-3,0,0,0,0,0,1.1170450387351529E-2,1.110534928983682E-2,1.1006575210848985E-2,0,0,0,0,0,0,0]
[41,2,15,1,1.2111049003167505E-2,1.2111049003167505E-2,1.0534734509757952E-2,1.0274536373790681E-2,1.1612688877365246E-2,null,null,null,null,null,null,null,4,4,4.1233688246558063E-2,0,0,0,0,0,8.3508994053351469E-4,1.2369208527794801E-3,1.7599744983286976E-3,2.9587326387719689E-3,0,0,0,0,0,1.177656405386779E-2,1.127595906263399E-2,1.1390447199642618E-2,0,0,0,0,0,0,0]
[42,2,16,1,1.1612688877365246E-2,1.1612688877365246E-2,1.1660764123197043E-2,9.9595793861671986E-3,1.1926970037781086E-2,null,null,null,null,null,null,null,5,5,4.3442635831195099E-2,0,0,0,0,0,8.6427319114355686E-4,1.1516159663808954E-3,1.872217769905783E-3,2.7971023277009659E-3,0,0,0,0,0,1.2490431261098053E-2,1.214472198464063E-2,1.2122273330325214E-2,0,0,0,0,0,0,0]
[43,2,17,1,1.1926970037781086E-2,1.1926970037781086E-2,1.1055320634617326E-2,9.8269301149218873E-3,1.1181674714509239E-2,null,null,null,null,null,null,null,6,6,4.6325043045294653E-2,0,0,0,0,0,9.0468076891130761E-4,1.2234516601902299E-3,1.5736506675107361E-3,2.5726157845467955E-3,0,0,0,0,0,1.3392867164577819E-2,1.3011240041215729E-2,1.3646536958342032E-2,0,0,0,0,0,0,0]
[44,2,18,0,0,1.1181674714509239E-2,9.6387903400264839E-3,8.8514477817640581E-3,1.0113118769095387E-2,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,2,19,0,0,1.0113118769095387E-2,7.8402683451625366E-3,7.3936663034117394E-3,8.3508994053351476E-3]
[46,2,20,0,0,8.3508994053351476E-3,6.4273442659239224E-3,6.1392803743022311E-3,7.0915298982402496E-3]
[47,2,21,0,0,7.0915298982402496E-3,5.4424022629936276E-3,4.8556435802514482E-3,5.4123705554470535E-3]
[48,2,22,0,0,5.4123705554470535E-3,4.2253268422050606E-3,2.845496931380192E-3,3.8207609644839839E-3]
[49,2,23,0,0,3.8207609644839839E-3,2.6036874843090676E-3,1.716957746785466E-3,2.8622034252156754E-3]
[50,2,24,0,0,2.8622034252156754E-3,1.3442279028375171E-3,1.1251379212294614E-3,2.1236426982384543E-3]
[51,3,1,0,0,2.1236426982384543E-3,6.7182456376703654E-4,6.9929974789835936E-4,1.4658971267967342E-3]
[52,3,2,0,0,1.4658971267967342E-3,4.4392065774162499E-4,5.7413325605662968E-4,9.7427159728910053E-4]
[53,3,3,0,0,9.7427159728910053E-4,3.4917959268554455E-4,5.2991683230819259E-4,9.0019103804822424E-4]
[54,3,4,0,0,9.0019103804822424E-4,4.2873893632051435E-4,4.5644954361848166E-4,6.5325584057863647E-4]
[55,3,5,0,0,6.5325584057863647E-4,6.1016273336164586E-4,4.7005459707953921E-4,7.6325424672418014E-4]
[56,3,6,1,7.6325424672418014E-4,7.6325424672418014E-4,2.6308899235709402E-3,7.5984223580006561E-4,1.0416175602353517E-3]
[57,3,7,1,1.0416175602353517E-3,1.0416175602353517E-3,8.6618176278128421E-3,1.739406084996211E-3,1.8003820760964485E-3]
[58,3,8,1,1.8003820760964485E-3,1.8003820760964485E-3,1.0249798975754702E-2,2.8244090985155524E-3,2.835265040037175E-3]
[59,3,9,1,2.835265040037175E-3,2.835265040037175E-3,9.9405103578296128E-3,3.5447966792785512E-3,4.8017671580677093E-3]
[60,3,10,0,0,4.8017671580677093E-3,1.003351509697536E-2,4.6583703050661141E-3,7.5517273117062999E-3]
[61,3,11,0,0,7.5517273117062999E-3,8.48555828732552E-3,5.8780633478499253E-3,9.7157775877125038E-3]
[62,3,12,0,0,9.7157775877125038E-3,8.9618013197056388E-3,7.182107722092294E-3,1.0449848583826643E-2]
[63,3,13,0,0,1.0449848583826643E-2,8.9732877834201447E-3,8.0814017558681998E-3,1.0923515189881942E-2]
[64,3,14,0,0,1.0923515189881942E-2,9.4065678798138357E-3,8.2310573439398332E-3,1.1170450387351529E-2]
[65,3,15,1,1.1170450387351529E-2,1.1170450387351529E-2,1.0837567556990779E-2,8.2589477035350002E-3,1.110534928983682E-2]
[66,3,16,1,1.110534928983682E-2,1.110534928983682E-2,1.211937676941071E-2,8.5065596765262486E-3,1.1006575210848985E-2]
[67,3,17,{"$f":"IF(OR(AND(C71>($U$13-1),C71<($U$14+1)),AND(C71<($V$14+1),C71>($V$13-1)))=TRUE,1,0)*(IF(AND(B71>($T$13-1),B71<($T$14+1))=TRUE,1,0))","v":1},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A71,0)*D71","v":1.1006575210848985E-2},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A71,0)","v":1.1006575210848985E-2},1.1408774260312919E-2,8.3555435831085094E-3,1.0966167633081236E-2]
[68,3,18,0,0,1.0966167633081236E-2,1.0116101880659114E-2,7.7467174407261832E-3,9.9021014185304655E-3]
[69,3,19,0,0,9.9021014185304655E-3,8.1905164461005923E-3,6.7739561182605665E-3,8.2992675004096884E-3]
[70,3,20,0,0,8.2992675004096884E-3,6.5918500156336114E-3,5.763780898777042E-3,6.9052060674222888E-3]
[71,3,21,0,0,6.9052060674222888E-3,5.5420851787175776E-3,4.4726613253226778E-3,5.4662473258040543E-3]
[72,3,22,0,0,5.4662473258040543E-3,4.36792817273825E-3,3.2216766595784337E-3,4.0205539878911956E-3]
[73,3,23,0,0,4.0205539878911956E-3,2.8579479272297795E-3,2.1931346179224812E-3,2.9654672350665941E-3]
[74,3,24,0,0,2.9654672350665941E-3,1.5347785412021901E-3,1.3965587377775602E-3,1.9216048093997006E-3]
[75,4,1,0,0,1.9216048093997006E-3,7.4479477317818121E-4,8.6324064210410311E-4,1.4322241453236086E-3]
[76,4,2,0,0,1.4322241453236086E-3,4.7406149469790624E-4,7.3875440293542634E-4,1.0214137713514763E-3]
[77,4,3,0,0,1.0214137713514763E-3,3.8163553085560222E-4,6.0474462634400926E-4,8.4631426769122328E-4]
[78,4,4,0,0,8.4631426769122328E-4,4.2722521629612212E-4,4.5372853292627015E-4,6.9141855291484549E-4]
[79,4,5,0,0,6.9141855291484549E-4,6.3945766795135489E-4,4.605310596567989E-4,8.3508994053351469E-4]
[80,4,6,1,8.3508994053351469E-4,8.3508994053351469E-4,2.5355255620342276E-3,7.6664476253059436E-4,1.2369208527794801E-3]
[81,4,7,1,1.2369208527794801E-3,1.2369208527794801E-3,8.427636235803922E-3,1.705393451343567E-3,1.7599744983286976E-3]
[82,4,8,1,1.7599744983286976E-3,1.7599744983286976E-3,1.007687872355648E-2,2.7040043753851933E-3,2.9587326387719689E-3]
[83,4,9,1,2.9587326387719689E-3,2.9587326387719689E-3,9.9100578726330144E-3,3.7679195560398953E-3,4.6513611741544154E-3]
[84,4,10,0,0,4.6513611741544154E-3,1.0015973753163286E-2,5.0018979049578178E-3,7.3766278080460469E-3]
[85,4,11,0,0,7.3766278080460469E-3,8.5621347120888938E-3,6.2263527164529995E-3,9.4172104853174569E-3]
[86,4,12,0,0,9.4172104853174569E-3,9.1037348325810064E-3,7.6657673726328911E-3,1.0294952869050265E-2]
[87,4,13,0,0,1.0294952869050265E-2,9.2063116248221766E-3,8.7854632724779294E-3,1.1055962250342903E-2]
[88,4,14,0,0,1.1055962250342903E-2,9.5657310882609637E-3,8.9473634086645135E-3,1.177656405386779E-2]
[89,4,15,1,1.177656405386779E-2,1.177656405386779E-2,1.1053406223998242E-2,9.2371510473850411E-3,1.127595906263399E-2]
[90,4,16,1,1.127595906263399E-2,1.127595906263399E-2,1.2092886668983846E-2,9.4684369562230194E-3,1.1390447199642618E-2]
[91,4,17,1,1.1390447199642618E-2,1.1390447199642618E-2,1.1562238758079981E-2,9.0119874126045382E-3,1.0874128150388025E-2]
[92,4,18,0,0,1.0874128150388025E-2,1.0026347187448091E-2,8.4779890642580277E-3,1.0027813882696801E-2]
[93,4,19,0,0,1.0027813882696801E-2,8.1558789702483227E-3,7.4582903073517623E-3,8.8335454731166135E-3]
[94,4,20,0,0,8.8335454731166135E-3,6.5321025958473052E-3,6.5311059139806886E-3,7.2576499401743365E-3]
[95,4,21,0,0,7.2576499401743365E-3,5.6259185553625959E-3,4.9740075453626499E-3,5.7446106393152264E-3]
[96,4,22,0,0,5.7446106393152264E-3,4.4675665672850107E-3,3.4754109066271574E-3,3.858923676820193E-3]
[97,4,23,0,0,3.858923676820193E-3,2.921835816494571E-3,2.2468745790936587E-3,3.0081196782658862E-3]
[98,4,24,0,0,3.0081196782658862E-3,1.6190571296190888E-3,1.4414554141990502E-3,2.1236426982384543E-3]
[99,5,1,{"$f":"IF(OR(AND(C103>($U$13-1),C103<($U$14+1)),AND(C103<($V$14+1),C103>($V$13-1)))=TRUE,1,0)*(IF(AND(B103>($T$13-1),B103<($T$14+1))=TRUE,1,0))","v":0},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A103,0)*D103","v":0},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A103,0)","v":2.1236426982384543E-3},8.3922418999394556E-4,8.8636923298790102E-4,1.3581435860827323E-3]
[100,5,2,0,0,1.3581435860827323E-3,5.2588414494474719E-4,7.3331238155100332E-4,1.1022289268869778E-3]
[101,5,3,0,0,1.1022289268869778E-3,4.1101950779968727E-4,5.8773830951768728E-4,8.979461726166825E-4]
[102,5,4,0,0,8.979461726166825E-4,4.5887977327679561E-4,4.5440878559932301E-4,6.8692882205176212E-4]
[103,5,5,0,0,6.8692882205176212E-4,6.74317749689565E-4,4.8774116657891405E-4,8.6427319114355686E-4]
[104,5,6,1,8.6427319114355686E-4,8.6427319114355686E-4,2.4544524983748659E-3,7.6188299381922426E-4,1.1516159663808954E-3]
[105,5,7,1,1.1516159663808954E-3,1.1516159663808954E-3,8.2329451279607637E-3,1.7013119353052498E-3,1.872217769905783E-3]
[106,5,8,1,1.872217769905783E-3,1.872217769905783E-3,9.9608120146273439E-3,2.6223740546188474E-3,2.7971023277009659E-3]
[107,5,9,1,2.7971023277009659E-3,2.7971023277009659E-3,9.7235586613924514E-3,3.640712306179007E-3,4.7636044457315006E-3]
[108,5,10,0,0,4.7636044457315006E-3,9.5991219711519683E-3,5.1454312189719749E-3,7.3294856339836704E-3]
[109,5,11,0,0,7.3294856339836704E-3,8.6335912014756447E-3,7.1909510068419811E-3,9.9380192654351333E-3]
[110,5,12,0,0,9.9380192654351333E-3,9.348734870646613E-3,9.0956584913900428E-3,1.0777598936831731E-2]
[111,5,13,0,0,1.0777598936831731E-2,9.5409773137444306E-3,1.0194266558370441E-2,1.2050437636515879E-2]
[112,5,14,0,0,1.2050437636515879E-2,1.0032535631077224E-2,1.0679286714257144E-2,1.2490431261098053E-2]
[113,5,15,1,1.2490431261098053E-2,1.2490431261098053E-2,1.1459350317598496E-2,1.1245937190910191E-2,1.214472198464063E-2]
[114,5,16,1,1.214472198464063E-2,1.214472198464063E-2,1.1833862460104016E-2,1.1941155422770234E-2,1.2122273330325214E-2]
[115,5,17,1,1.2122273330325214E-2,1.2122273330325214E-2,1.1159099498642572E-2,1.1556132409822305E-2,1.1500445605788161E-2]
[116,5,18,0,0,1.1500445605788161E-2,1.0431222772795833E-2,1.1486066384497859E-2,1.1302897447812491E-2]
[117,5,19,0,0,1.1302897447812491E-2,8.5786965900028316E-3,1.0779283857195917E-2,9.0602768817023265E-3]
[118,5,20,0,0,9.0602768817023265E-3,6.7178449470756728E-3,1.0258890562310465E-2,7.2464256130166278E-3]
[119,5,21,0,0,7.2464256130166278E-3,5.5793939252011277E-3,8.1222169162513732E-3,6.0139944911002307E-3]
[120,5,22,0,0,6.0139944911002307E-3,4.4845736569708297E-3,4.9161860681531545E-3,4.0834102199743634E-3]
[121,5,23,0,0,4.0834102199743634E-3,3.0354093395011787E-3,3.0203218683547816E-3,3.241585683146224E-3]
[122,5,24,0,0,3.241585683146224E-3,1.6854827259835965E-3,1.7407665903423168E-3,2.4513930512435433E-3]
[123,6,1,0,0,2.4513930512435433E-3,8.9425236499832313E-4,1.110852615095351E-3,1.6163031107100285E-3]
[124,6,2,0,0,1.6163031107100285E-3,5.9529266018085126E-4,9.6731930108119363E-4,1.1628402935386039E-3]
[125,6,3,0,0,1.1628402935386039E-3,4.5055431314263816E-4,6.6460686157266259E-4,9.5182294297368347E-4]
[126,6,4,0,0,9.5182294297368347E-4,5.1043529646050854E-4,4.7617687113701515E-4,7.7447857388188862E-4]
[127,6,5,0,0,7.7447857388188862E-4,6.8638298870751509E-4,5.0066596736691874E-4,9.0468076891130761E-4]
[128,6,6,1,9.0468076891130761E-4,9.0468076891130761E-4,2.0892007607244503E-3,7.8229057401081061E-4,1.2234516601902299E-3]
[129,6,7,1,1.2234516601902299E-3,1.2234516601902299E-3,7.063952578535245E-3,1.5305685143689773E-3,1.5736506675107361E-3]
[130,6,8,1,1.5736506675107361E-3,1.5736506675107361E-3,9.0457682598822208E-3,2.5557092926596654E-3,2.5726157845467955E-3]
[131,6,9,{"$f":"IF(OR(AND(C135>($U$13-1),C135<($U$14+1)),AND(C135<($V$14+1),C135>($V$13-1)))=TRUE,1,0)*(IF(AND(B135>($T$13-1),B135<($T$14+1))=TRUE,1,0))","v":1},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A135,0)*D135","v":2.5726157845467955E-3},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A135,0)","v":2.5726157845467955E-3},9.3491355612413049E-3,3.7271043956567228E-3,4.1372869903313642E-3]
[132,6,10,0,0,4.1372869903313642E-3,8.173242229351646E-3,5.9664961953467995E-3,7.1409169377341679E-3]
[133,6,11,0,0,7.1409169377341679E-3,8.480794521366403E-3,8.6262841469835552E-3,9.6147586432931281E-3]
[134,6,12,0,0,9.6147586432931281E-3,9.5382615219359625E-3,1.1045942905032646E-2,1.1071676308363695E-2]
[135,6,13,0,0,1.1071676308363695E-2,1.0502857346891338E-2,1.2939766346811861E-2,1.2932669751111769E-2]
[136,6,14,0,0,1.2932669751111769E-2,1.135712969477483E-2,1.4817263724437806E-2,1.3392867164577819E-2]
[137,6,15,1,1.3392867164577819E-2,1.3392867164577819E-2,1.1584321261965234E-2,1.6899517156652666E-2,1.3011240041215729E-2]
[138,6,16,1,1.3011240041215729E-2,1.3011240041215729E-2,1.1285895811274017E-2,1.8428725165675539E-2,1.3646536958342032E-2]
[139,6,17,1,1.3646536958342032E-2,1.3646536958342032E-2,1.0682500296844949E-2,1.9167479568610965E-2,1.3325521201631569E-2]
[140,6,18,0,0,1.3325521201631569E-2,9.5599433352265215E-3,1.9373596128545986E-2,1.1902276518034126E-2]
[141,6,19,0,0,1.1902276518034126E-2,8.0510761191477532E-3,1.6600205980509399E-2,9.8729181679204237E-3]
[142,6,20,0,0,9.8729181679204237E-3,5.9570225501098095E-3,1.3941778534218751E-2,7.8884571264375564E-3]
[143,6,21,0,0,7.8884571264375564E-3,4.5867942797944957E-3,1.0254128793599094E-2,5.8029771405353108E-3]
[144,6,22,0,0,5.8029771405353108E-3,3.7316760295444313E-3,5.7433733185854553E-3,4.2540199927715329E-3]
[145,6,23,0,0,4.2540199927715329E-3,2.7045279506399053E-3,3.3434418880548991E-3,3.2752586646193492E-3]
[146,6,24,0,0,3.2752586646193492E-3,1.9295478193282548E-3,1.9223940540474354E-3,2.5030249561690024E-3]
[147,7,1,0,0,2.5030249561690024E-3,1.3128404729199716E-3,1.1768371243814802E-3,1.6993631316770715E-3]
[148,7,2,0,0,1.6993631316770715E-3,8.5801212676728483E-4,8.2582674508619477E-4,1.1785543515593958E-3]
[149,7,3,0,0,1.1785543515593958E-3,6.1964574410269151E-4,6.3875725999665311E-4,1.0461072910984352E-3]
[150,7,4,0,0,1.0461072910984352E-3,6.3050891133656535E-4,4.741361131178565E-4,9.2712942322672467E-4]
[151,7,5,0,0,9.2712942322672467E-4,5.4053161223960181E-4,5.0678824142439468E-4,9.540678084052251E-4]
[152,7,6,0,0,9.540678084052251E-4,6.3193358900658157E-4,6.1358791109369665E-4,1.1044737923185195E-3]
[153,7,7,0,0,1.1044737923185195E-3,1.3002855009529536E-3,9.2378313000580936E-4,1.3177360083149816E-3]
[154,7,8,0,0,1.3177360083149816E-3,2.1509071123070292E-3,1.8189956477433979E-3,1.9126253476735337E-3]
[155,7,9,0,0,1.9126253476735337E-3,3.4006165559744058E-3,3.5148655616642245E-3,3.766884194126983E-3]
[156,7,10,0,0,3.766884194126983E-3,5.3164963739059422E-3,6.4018579061006419E-3,6.3103167280637359E-3]
[157,7,11,0,0,6.3103167280637359E-3,7.4854345629741144E-3,8.9167520383771348E-3,8.4743670040699406E-3]
[158,7,12,0,0,8.4743670040699406E-3,9.2970012627541492E-3,1.0991522691188416E-2,1.0032303613559885E-2]
[159,7,13,0,0,1.0032303613559885E-2,1.0193212559548744E-2,1.1611232876339587E-2,1.0649641607233855E-2]
[160,7,14,0,0,1.0649641607233855E-2,1.0174825313370097E-2,1.0777243099176758E-2,1.0968412498512776E-2]
[161,7,15,0,0,1.0968412498512776E-2,1.0064546357475402E-2,1.0788807394618656E-2,1.0420665333216601E-2]
[162,7,16,0,0,1.0420665333216601E-2,9.6873629443386001E-3,1.0331677598327123E-2,9.9537333234559246E-3]
[163,7,17,{"$f":"IF(OR(AND(C167>($U$13-1),C167<($U$14+1)),AND(C167<($V$14+1),C167>($V$13-1)))=TRUE,1,0)*(IF(AND(B167>($T$13-1),B167<($T$14+1))=TRUE,1,0))","v":0},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A167,0)*D167","v":0},{"$f":"HLOOKUP($U$6,$G$4:$M$174,A167,0)","v":9.9537333234559246E-3},9.2816859778014748E-3,9.4480293760314336E-3,9.8527143790365489E-3]
[164,7,18,0,0,9.8527143790365489E-3,8.5798096194325321E-3,8.1392232330776935E-3,8.6562011040248188E-3]
[165,7,19,0,0,8.6562011040248188E-3,7.4860133382775584E-3,6.6998085768978028E-3,7.6707051795780103E-3]
[166,7,20,0,0,7.6707051795780103E-3,5.6510284992966325E-3,5.2372653298341136E-3,6.1554210132873585E-3]
[167,7,21,0,0,6.1554210132873585E-3,4.1686959048219153E-3,4.0855975543555899E-3,5.0060499123380049E-3]
[168,7,22,0,0,5.0060499123380049E-3,3.4284422917169105E-3,2.782913685459327E-3,3.6321922682344809E-3]
[169,7,23,0,0,3.6321922682344809E-3,2.8367113257111E-3,1.7849830140907539E-3,2.6130233623145459E-3]
[170,7,24,0,0,2.6130233623145459E-3,2.3611361109888E-3,1.1516677754785237E-3,1.818340999548782E-3]