{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Les meg","Brukerveiledning","Generelle forutsetninger","Mellomregning","Tellere","Kostnad alternativ -1","Kostnad alternativ 0","Kostnad alternativ 1","Kostnad alternativ 2","Nytte alternativ -1","Nytte alternativ 0","Nytte alternativ 1","Nytte alternativ 2","Ikke-prissatte virkninger","Resultater","Grafer","Sensitivitet_bakgrunn","Følsomhetsanalyse","Break-even-analyse"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":32,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Brukerveiledning","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Generelle forutsetninger","index":2,"n_rows":33,"n_cols":4,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[null,"Fargekoding"]
[null,"Standard forutsetninger - endring i forutsetninger må begrunnes"]
[null,"Skriv inn forutsetninger og annen input"]
[null,"Resultat av beregninger"]
[]
[]
[]
["Informasjon","Inndata","Svarformat"]
["Utredningens navn","Opprydning av ulovelige søppelfyllinger","Navn"]
["Oppstartsår",2019,"Årstall"]
["Analyseperiode (inntil 40 år)",15,"År",{"$f":"IF(B11<B12,\"Dersom analyseperioden er kortere enn tiltakets levetid, beregnes en restverdi.\",\"\")","v":""}]
[]
[]
["Felles forutsetninger","Inndata og beregninger","Svarformat"]
["Kalkulasjonsrente",0.04,"Prosent"]
["Realprisvekst/BNP-vekst",8.0000000000000002E-3,"Prosent"]
["Skattekostnad",0.2,"Prosent"]
["Verdi tidsbesparelse - arbeidstid",null,"Kroner per time"]
["Verdi tidsbesparelse - fritid",null,"Kroner per time"]
["Verdi tidsbesparelse - årsverk",770000,"Kroner"]
["Verdien av et statistisk liv",null,"Millioner kroner"]
["Verdi tidsbesparelse - arbeidstid, prisjustert",{"$f":"B18*(1+Celleref_reallønnsvekst)^(B10-YEAR(TODAY()))","v":0},"Kroner per time"]
["Verdi tidsbesparelse - fritid, prisjustert",{"$f":"B19*(1+Celleref_reallønnsvekst)^(B10-YEAR(TODAY()))","v":0},"Kroner per time"]
["Verdi tidsbesparelse - årsverk, prisjustert",{"$f":"B20*(1+Celleref_reallønnsvekst)^(B10-YEAR(TODAY()))","v":770000},"Kroner"]
["Verdien av et statistisk liv, prisjustert",null,"Millioner kroner"]
["Alternativer"]
[]
[]
["Alternativnummer","Alternativnavn"]
["Alternativ -1"]
["Alternativ 0","Nullalternativet"]
["Alternativ 1","Droner"]
["Alternativ 2","Nettportal"]

{"sheet":"Mellomregning","index":3,"n_rows":61,"n_cols":101,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Prissatte nyttevirkninger",null,2,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102]
[" ",null,null,"Beregning av direkte nytteeffekter",null,"Virkning","Nåverdi",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"I2+1","v":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,{"$f":"AU2+1","v":2058},{"$f":"AV2+1","v":2059},2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,{"$f":"BP2+1","v":2079},2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
["A-1",null,null,{"$f":"IF(B3=\"\",\"Alternativ \"&RIGHT(A3,LEN(A3)-1),IF(LEFT(B3,1)=\"N\",\"Nytte\"&RIGHT(A3,LEN(A3)-1),\"Kostnad\"&RIGHT(A3,LEN(A3)-1)))","v":"Alternativ -1"},null,{"$f":"IFERROR(IF(LEFT($C3,1)=\"s\",VLOOKUP(INT(RIGHT($C3,LEN($C3)-1)),INDIRECT($D3&\"S\"),F$1,FALSE),VLOOKUP($C3,INDIRECT($D3),F$1,FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(LEFT($C3,1)=\"s\",VLOOKUP(INT(RIGHT($C3,LEN($C3)-1)),INDIRECT($D3&\"S\"),H$1,FALSE),VLOOKUP($C3,INDIRECT($D3),H$1,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(LEFT($C3,1)=\"s\",VLOOKUP(INT(RIGHT($C3,LEN($C3)-1)),INDIRECT($D3&\"S\"),I$1,FALSE),VLOOKUP($C3,INDIRECT($D3),I$1,FALSE)),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(LEFT($C3,1)=\"s\",VLOOKUP(INT(RIGHT($C3,LEN($C3)-1)),INDIRECT($D3&\"S\"),BU$1,FALSE),VLOOKUP($C3,INDIRECT($D3),BU$1,FALSE)),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(IF(LEFT($C3,1)=\"s\",VLOOKUP(INT(RIGHT($C3,LEN($C3)-1)),INDIRECT($D3&\"S\"),CE$1,FALSE),VLOOKUP($C3,INDIRECT($D3),CE$1,FALSE)),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(IF(LEFT($C3,1)=\"s\",VLOOKUP(INT(RIGHT($C3,LEN($C3)-1)),INDIRECT($D3&\"S\"),CO$1,FALSE),VLOOKUP($C3,INDIRECT($D3),CO$1,FALSE)),\"\")","v":""},"","","","","","","",""]
["A-1","K-1","k160","Kostnad-1",null,"",null,"",{"$f":"IFERROR(IF(LEFT($C4,1)=\"s\",VLOOKUP(INT(RIGHT($C4,LEN($C4)-1)),INDIRECT($D4&\"S\"),I$1,FALSE),VLOOKUP($C4,INDIRECT($D4),I$1,FALSE)),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["A-1","K-1","k161","Kostnad-1",null,"",null,"",{"$f":"IFERROR(IF(LEFT($C5,1)=\"s\",VLOOKUP(INT(RIGHT($C5,LEN($C5)-1)),INDIRECT($D5&\"S\"),I$1,FALSE),VLOOKUP($C5,INDIRECT($D5),I$1,FALSE)),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["A-1","K-1","k163","Kostnad-1",null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["A-1","K-1","k164","Kostnad-1",null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["A-1","K-1","k165","Kostnad-1",null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(LEFT($C8,1)=\"s\",VLOOKUP(INT(RIGHT($C8,LEN($C8)-1)),INDIRECT($D8&\"S\"),BT$1,FALSE),VLOOKUP($C8,INDIRECT($D8),BT$1,FALSE)),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(LEFT($C8,1)=\"s\",VLOOKUP(INT(RIGHT($C8,LEN($C8)-1)),INDIRECT($D8&\"S\"),CW$1,FALSE),VLOOKUP($C8,INDIRECT($D8),CW$1,FALSE)),\"\")","v":""}]
["A0",null,null,{"$f":"IF(B9=\"\",\"Alternativ \"&RIGHT(A9,LEN(A9)-1),IF(LEFT(B9,1)=\"N\",\"Nytte\"&RIGHT(A9,LEN(A9)-1),\"Kostnad\"&RIGHT(A9,LEN(A9)-1)))","v":"Alternativ 0"},null,"",null,"","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(LEFT($C9,1)=\"s\",VLOOKUP(INT(RIGHT($C9,LEN($C9)-1)),INDIRECT($D9&\"S\"),X$1,FALSE),VLOOKUP($C9,INDIRECT($D9),X$1,FALSE)),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["A0","N0","k404",{"$f":"IF(B10=\"\",\"Alternativ \"&RIGHT(A10,LEN(A10)-1),IF(LEFT(B10,1)=\"N\",\"Nytte\"&RIGHT(A10,LEN(A10)-1),\"Kostnad\"&RIGHT(A10,LEN(A10)-1)))","v":"Nytte0"},null,"Nytte for virksomheten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","N0","k405",{"$f":"IF(B11=\"\",\"Alternativ \"&RIGHT(A11,LEN(A11)-1),IF(LEFT(B11,1)=\"N\",\"Nytte\"&RIGHT(A11,LEN(A11)-1),\"Kostnad\"&RIGHT(A11,LEN(A11)-1)))","v":"Nytte0"},null,"Nytte for øvrig offentlig sektor",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","N0","k406",{"$f":"IF(B12=\"\",\"Alternativ \"&RIGHT(A12,LEN(A12)-1),IF(LEFT(B12,1)=\"N\",\"Nytte\"&RIGHT(A12,LEN(A12)-1),\"Kostnad\"&RIGHT(A12,LEN(A12)-1)))","v":"Nytte0"},null,"Nytte for privat næringsliv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","N0","k408",{"$f":"IF(B13=\"\",\"Alternativ \"&RIGHT(A13,LEN(A13)-1),IF(LEFT(B13,1)=\"N\",\"Nytte\"&RIGHT(A13,LEN(A13)-1),\"Kostnad\"&RIGHT(A13,LEN(A13)-1)))","v":"Nytte0"},null,"Nytte for privatpersoner",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","K0","k311",{"$f":"IF(B14=\"\",\"Alternativ \"&RIGHT(A14,LEN(A14)-1),IF(LEFT(B14,1)=\"N\",\"Nytte\"&RIGHT(A14,LEN(A14)-1),\"Kostnad\"&RIGHT(A14,LEN(A14)-1)))","v":"Kostnad0"},null,"Kostnader for virksomheten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C14,1)=\"s\",VLOOKUP(INT(RIGHT($C14,LEN($C14)-1)),INDIRECT($D14&\"S\"),AM$1,FALSE),VLOOKUP($C14,INDIRECT($D14),AM$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","K0",24,{"$f":"IF(B15=\"\",\"Alternativ \"&RIGHT(A15,LEN(A15)-1),IF(LEFT(B15,1)=\"N\",\"Nytte\"&RIGHT(A15,LEN(A15)-1),\"Kostnad\"&RIGHT(A15,LEN(A15)-1)))","v":"Kostnad0"},null,"Kartlegging utført av kommuneansatte",null,{"$f":"IFERROR(IF(LEFT($C15,1)=\"s\",VLOOKUP(INT(RIGHT($C15,LEN($C15)-1)),INDIRECT($D15&\"S\"),H$1,FALSE),VLOOKUP($C15,INDIRECT($D15),H$1,FALSE)),\"\")","v":-26710813.967040688},-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C15,1)=\"s\",VLOOKUP(INT(RIGHT($C15,LEN($C15)-1)),INDIRECT($D15&\"S\"),BT$1,FALSE),VLOOKUP($C15,INDIRECT($D15),BT$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","K0","s24",{"$f":"IF(B16=\"\",\"Alternativ \"&RIGHT(A16,LEN(A16)-1),IF(LEFT(B16,1)=\"N\",\"Nytte\"&RIGHT(A16,LEN(A16)-1),\"Kostnad\"&RIGHT(A16,LEN(A16)-1)))","v":"Kostnad0"},null,"Kartlegging utført av kommuneansatte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","K0",25,{"$f":"IF(B17=\"\",\"Alternativ \"&RIGHT(A17,LEN(A17)-1),IF(LEFT(B17,1)=\"N\",\"Nytte\"&RIGHT(A17,LEN(A17)-1),\"Kostnad\"&RIGHT(A17,LEN(A17)-1)))","v":"Kostnad0"},null,"Årlig oppryddingsarbeid",null,-71228837.245441839,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","K0","s25",{"$f":"IF(B18=\"\",\"Alternativ \"&RIGHT(A18,LEN(A18)-1),IF(LEFT(B18,1)=\"N\",\"Nytte\"&RIGHT(A18,LEN(A18)-1),\"Kostnad\"&RIGHT(A18,LEN(A18)-1)))","v":"Kostnad0"},null,"Årlig oppryddingsarbeid",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C18,1)=\"s\",VLOOKUP(INT(RIGHT($C18,LEN($C18)-1)),INDIRECT($D18&\"S\"),BS$1,FALSE),VLOOKUP($C18,INDIRECT($D18),BS$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","K0","k312",{"$f":"IF(B19=\"\",\"Alternativ \"&RIGHT(A19,LEN(A19)-1),IF(LEFT(B19,1)=\"N\",\"Nytte\"&RIGHT(A19,LEN(A19)-1),\"Kostnad\"&RIGHT(A19,LEN(A19)-1)))","v":"Kostnad0"},null,"Kostnader for øvrig offentlig sektor",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C19,1)=\"s\",VLOOKUP(INT(RIGHT($C19,LEN($C19)-1)),INDIRECT($D19&\"S\"),X$1,FALSE),VLOOKUP($C19,INDIRECT($D19),X$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A0","K0","k313",{"$f":"IF(B20=\"\",\"Alternativ \"&RIGHT(A20,LEN(A20)-1),IF(LEFT(B20,1)=\"N\",\"Nytte\"&RIGHT(A20,LEN(A20)-1),\"Kostnad\"&RIGHT(A20,LEN(A20)-1)))","v":"Kostnad0"},null,"Kostnader for privat næringsliv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C20,1)=\"s\",VLOOKUP(INT(RIGHT($C20,LEN($C20)-1)),INDIRECT($D20&\"S\"),CQ$1,FALSE),VLOOKUP($C20,INDIRECT($D20),CQ$1,FALSE)),\"\")","v":0},0,0,0,0,0,0]
["A0","K0","k434",{"$f":"IF(B21=\"\",\"Alternativ \"&RIGHT(A21,LEN(A21)-1),IF(LEFT(B21,1)=\"N\",\"Nytte\"&RIGHT(A21,LEN(A21)-1),\"Kostnad\"&RIGHT(A21,LEN(A21)-1)))","v":"Kostnad0"},null,"Kostnader for privatpersoner",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1",null,null,{"$f":"IF(B22=\"\",\"Alternativ \"&RIGHT(A22,LEN(A22)-1),IF(LEFT(B22,1)=\"N\",\"Nytte\"&RIGHT(A22,LEN(A22)-1),\"Kostnad\"&RIGHT(A22,LEN(A22)-1)))","v":"Alternativ 1"},null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["A1","N1","k404",{"$f":"IF(B23=\"\",\"Alternativ \"&RIGHT(A23,LEN(A23)-1),IF(LEFT(B23,1)=\"N\",\"Nytte\"&RIGHT(A23,LEN(A23)-1),\"Kostnad\"&RIGHT(A23,LEN(A23)-1)))","v":"Nytte1"},null,"Nytte for virksomheten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C23,1)=\"s\",VLOOKUP(INT(RIGHT($C23,LEN($C23)-1)),INDIRECT($D23&\"S\"),CE$1,FALSE),VLOOKUP($C23,INDIRECT($D23),CE$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","N1","k405",{"$f":"IF(B24=\"\",\"Alternativ \"&RIGHT(A24,LEN(A24)-1),IF(LEFT(B24,1)=\"N\",\"Nytte\"&RIGHT(A24,LEN(A24)-1),\"Kostnad\"&RIGHT(A24,LEN(A24)-1)))","v":"Nytte1"},null,"Nytte for øvrig offentlig sektor",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C24,1)=\"s\",VLOOKUP(INT(RIGHT($C24,LEN($C24)-1)),INDIRECT($D24&\"S\"),AN$1,FALSE),VLOOKUP($C24,INDIRECT($D24),AN$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","N1","k406",{"$f":"IF(B25=\"\",\"Alternativ \"&RIGHT(A25,LEN(A25)-1),IF(LEFT(B25,1)=\"N\",\"Nytte\"&RIGHT(A25,LEN(A25)-1),\"Kostnad\"&RIGHT(A25,LEN(A25)-1)))","v":"Nytte1"},null,"Nytte for privat næringsliv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","N1","k408",{"$f":"IF(B26=\"\",\"Alternativ \"&RIGHT(A26,LEN(A26)-1),IF(LEFT(B26,1)=\"N\",\"Nytte\"&RIGHT(A26,LEN(A26)-1),\"Kostnad\"&RIGHT(A26,LEN(A26)-1)))","v":"Nytte1"},null,"Nytte for privatpersoner",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","k311",{"$f":"IF(B27=\"\",\"Alternativ \"&RIGHT(A27,LEN(A27)-1),IF(LEFT(B27,1)=\"N\",\"Nytte\"&RIGHT(A27,LEN(A27)-1),\"Kostnad\"&RIGHT(A27,LEN(A27)-1)))","v":"Kostnad1"},null,"Kostnader for virksomheten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1",9,{"$f":"IF(B28=\"\",\"Alternativ \"&RIGHT(A28,LEN(A28)-1),IF(LEFT(B28,1)=\"N\",\"Nytte\"&RIGHT(A28,LEN(A28)-1),\"Kostnad\"&RIGHT(A28,LEN(A28)-1)))","v":"Kostnad1"},null,"Investering i utstyr",null,{"$f":"IFERROR(IF(LEFT($C28,1)=\"s\",VLOOKUP(INT(RIGHT($C28,LEN($C28)-1)),INDIRECT($D28&\"S\"),H$1,FALSE),VLOOKUP($C28,INDIRECT($D28),H$1,FALSE)),\"\")","v":-1000000},-1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C28,1)=\"s\",VLOOKUP(INT(RIGHT($C28,LEN($C28)-1)),INDIRECT($D28&\"S\"),AN$1,FALSE),VLOOKUP($C28,INDIRECT($D28),AN$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","s9",{"$f":"IF(B29=\"\",\"Alternativ \"&RIGHT(A29,LEN(A29)-1),IF(LEFT(B29,1)=\"N\",\"Nytte\"&RIGHT(A29,LEN(A29)-1),\"Kostnad\"&RIGHT(A29,LEN(A29)-1)))","v":"Kostnad1"},null,"Investering i utstyr",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1",10,{"$f":"IF(B30=\"\",\"Alternativ \"&RIGHT(A30,LEN(A30)-1),IF(LEFT(B30,1)=\"N\",\"Nytte\"&RIGHT(A30,LEN(A30)-1),\"Kostnad\"&RIGHT(A30,LEN(A30)-1)))","v":"Kostnad1"},null,"Årlig kostnad til utstyr, bil m.m.",null,-3584568.1081310017,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","s10",{"$f":"IF(B31=\"\",\"Alternativ \"&RIGHT(A31,LEN(A31)-1),IF(LEFT(B31,1)=\"N\",\"Nytte\"&RIGHT(A31,LEN(A31)-1),\"Kostnad\"&RIGHT(A31,LEN(A31)-1)))","v":"Kostnad1"},null,"Årlig kostnad til utstyr, bil m.m.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1",11,{"$f":"IF(B32=\"\",\"Alternativ \"&RIGHT(A32,LEN(A32)-1),IF(LEFT(B32,1)=\"N\",\"Nytte\"&RIGHT(A32,LEN(A32)-1),\"Kostnad\"&RIGHT(A32,LEN(A32)-1)))","v":"Kostnad1"},null,"Personellkostnad til prosjektet",null,-22259011.639200572,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C32,1)=\"s\",VLOOKUP(INT(RIGHT($C32,LEN($C32)-1)),INDIRECT($D32&\"S\"),AB$1,FALSE),VLOOKUP($C32,INDIRECT($D32),AB$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","s11",{"$f":"IF(B33=\"\",\"Alternativ \"&RIGHT(A33,LEN(A33)-1),IF(LEFT(B33,1)=\"N\",\"Nytte\"&RIGHT(A33,LEN(A33)-1),\"Kostnad\"&RIGHT(A33,LEN(A33)-1)))","v":"Kostnad1"},null,"Personellkostnad til prosjektet",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C33,1)=\"s\",VLOOKUP(INT(RIGHT($C33,LEN($C33)-1)),INDIRECT($D33&\"S\"),X$1,FALSE),VLOOKUP($C33,INDIRECT($D33),X$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C33,1)=\"s\",VLOOKUP(INT(RIGHT($C33,LEN($C33)-1)),INDIRECT($D33&\"S\"),CB$1,FALSE),VLOOKUP($C33,INDIRECT($D33),CB$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1",12,{"$f":"IF(B34=\"\",\"Alternativ \"&RIGHT(A34,LEN(A34)-1),IF(LEFT(B34,1)=\"N\",\"Nytte\"&RIGHT(A34,LEN(A34)-1),\"Kostnad\"&RIGHT(A34,LEN(A34)-1)))","v":"Kostnad1"},null,"Årlig oppryddingsarbeid",null,-58502690.649548896,-12320000,-12320000,-12320000,-12320000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C34,1)=\"s\",VLOOKUP(INT(RIGHT($C34,LEN($C34)-1)),INDIRECT($D34&\"S\"),AR$1,FALSE),VLOOKUP($C34,INDIRECT($D34),AR$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","s12",{"$f":"IF(B35=\"\",\"Alternativ \"&RIGHT(A35,LEN(A35)-1),IF(LEFT(B35,1)=\"N\",\"Nytte\"&RIGHT(A35,LEN(A35)-1),\"Kostnad\"&RIGHT(A35,LEN(A35)-1)))","v":"Kostnad1"},null,"Årlig oppryddingsarbeid",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1",26,{"$f":"IF(B36=\"\",\"Alternativ \"&RIGHT(A36,LEN(A36)-1),IF(LEFT(B36,1)=\"N\",\"Nytte\"&RIGHT(A36,LEN(A36)-1),\"Kostnad\"&RIGHT(A36,LEN(A36)-1)))","v":"Kostnad1"},null,"Kartlegging utført av kommunensatte",null,-8903604.6556802299,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C36,1)=\"s\",VLOOKUP(INT(RIGHT($C36,LEN($C36)-1)),INDIRECT($D36&\"S\"),CR$1,FALSE),VLOOKUP($C36,INDIRECT($D36),CR$1,FALSE)),\"\")","v":0},0,0,0,0,0]
["A1","K1","s26",{"$f":"IF(B37=\"\",\"Alternativ \"&RIGHT(A37,LEN(A37)-1),IF(LEFT(B37,1)=\"N\",\"Nytte\"&RIGHT(A37,LEN(A37)-1),\"Kostnad\"&RIGHT(A37,LEN(A37)-1)))","v":"Kostnad1"},null,"Kartlegging utført av kommunensatte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","k312",{"$f":"IF(B38=\"\",\"Alternativ \"&RIGHT(A38,LEN(A38)-1),IF(LEFT(B38,1)=\"N\",\"Nytte\"&RIGHT(A38,LEN(A38)-1),\"Kostnad\"&RIGHT(A38,LEN(A38)-1)))","v":"Kostnad1"},null,"Kostnader for øvrig offentlig sektor",null,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C38,1)=\"s\",VLOOKUP(INT(RIGHT($C38,LEN($C38)-1)),INDIRECT($D38&\"S\"),Q$1,FALSE),VLOOKUP($C38,INDIRECT($D38),Q$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","k313",{"$f":"IF(B39=\"\",\"Alternativ \"&RIGHT(A39,LEN(A39)-1),IF(LEFT(B39,1)=\"N\",\"Nytte\"&RIGHT(A39,LEN(A39)-1),\"Kostnad\"&RIGHT(A39,LEN(A39)-1)))","v":"Kostnad1"},null,"Kostnader for privat næringsliv",null,{"$f":"IFERROR(IF(LEFT($C39,1)=\"s\",VLOOKUP(INT(RIGHT($C39,LEN($C39)-1)),INDIRECT($D39&\"S\"),H$1,FALSE),VLOOKUP($C39,INDIRECT($D39),H$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C39,1)=\"s\",VLOOKUP(INT(RIGHT($C39,LEN($C39)-1)),INDIRECT($D39&\"S\"),CB$1,FALSE),VLOOKUP($C39,INDIRECT($D39),CB$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A1","K1","k434",{"$f":"IF(B40=\"\",\"Alternativ \"&RIGHT(A40,LEN(A40)-1),IF(LEFT(B40,1)=\"N\",\"Nytte\"&RIGHT(A40,LEN(A40)-1),\"Kostnad\"&RIGHT(A40,LEN(A40)-1)))","v":"Kostnad1"},null,"Kostnader for privatpersoner",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C40,1)=\"s\",VLOOKUP(INT(RIGHT($C40,LEN($C40)-1)),INDIRECT($D40&\"S\"),AN$1,FALSE),VLOOKUP($C40,INDIRECT($D40),AN$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2",null,null,{"$f":"IF(B41=\"\",\"Alternativ \"&RIGHT(A41,LEN(A41)-1),IF(LEFT(B41,1)=\"N\",\"Nytte\"&RIGHT(A41,LEN(A41)-1),\"Kostnad\"&RIGHT(A41,LEN(A41)-1)))","v":"Alternativ 2"},null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(LEFT($C41,1)=\"s\",VLOOKUP(INT(RIGHT($C41,LEN($C41)-1)),INDIRECT($D41&\"S\"),AG$1,FALSE),VLOOKUP($C41,INDIRECT($D41),AG$1,FALSE)),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["A2","N2","k404",{"$f":"IF(B42=\"\",\"Alternativ \"&RIGHT(A42,LEN(A42)-1),IF(LEFT(B42,1)=\"N\",\"Nytte\"&RIGHT(A42,LEN(A42)-1),\"Kostnad\"&RIGHT(A42,LEN(A42)-1)))","v":"Nytte2"},null,"Nytte for virksomheten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C42,1)=\"s\",VLOOKUP(INT(RIGHT($C42,LEN($C42)-1)),INDIRECT($D42&\"S\"),CH$1,FALSE),VLOOKUP($C42,INDIRECT($D42),CH$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","N2","k405",{"$f":"IF(B43=\"\",\"Alternativ \"&RIGHT(A43,LEN(A43)-1),IF(LEFT(B43,1)=\"N\",\"Nytte\"&RIGHT(A43,LEN(A43)-1),\"Kostnad\"&RIGHT(A43,LEN(A43)-1)))","v":"Nytte2"},null,"Nytte for øvrig offentlig sektor",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","N2","k406",{"$f":"IF(B44=\"\",\"Alternativ \"&RIGHT(A44,LEN(A44)-1),IF(LEFT(B44,1)=\"N\",\"Nytte\"&RIGHT(A44,LEN(A44)-1),\"Kostnad\"&RIGHT(A44,LEN(A44)-1)))","v":"Nytte2"},null,"Nytte for privat næringsliv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","N2","k408",{"$f":"IF(B45=\"\",\"Alternativ \"&RIGHT(A45,LEN(A45)-1),IF(LEFT(B45,1)=\"N\",\"Nytte\"&RIGHT(A45,LEN(A45)-1),\"Kostnad\"&RIGHT(A45,LEN(A45)-1)))","v":"Nytte2"},null,"Nytte for privatpersoner",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","k311",{"$f":"IF(B46=\"\",\"Alternativ \"&RIGHT(A46,LEN(A46)-1),IF(LEFT(B46,1)=\"N\",\"Nytte\"&RIGHT(A46,LEN(A46)-1),\"Kostnad\"&RIGHT(A46,LEN(A46)-1)))","v":"Kostnad2"},null,"Kostnader for virksomheten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C46,1)=\"s\",VLOOKUP(INT(RIGHT($C46,LEN($C46)-1)),INDIRECT($D46&\"S\"),BC$1,FALSE),VLOOKUP($C46,INDIRECT($D46),BC$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2",15,{"$f":"IF(B47=\"\",\"Alternativ \"&RIGHT(A47,LEN(A47)-1),IF(LEFT(B47,1)=\"N\",\"Nytte\"&RIGHT(A47,LEN(A47)-1),\"Kostnad\"&RIGHT(A47,LEN(A47)-1)))","v":"Kostnad2"},null,"Investering nettportal",null,-2000000,-2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C47,1)=\"s\",VLOOKUP(INT(RIGHT($C47,LEN($C47)-1)),INDIRECT($D47&\"S\"),AW$1,FALSE),VLOOKUP($C47,INDIRECT($D47),AW$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","s15",{"$f":"IF(B48=\"\",\"Alternativ \"&RIGHT(A48,LEN(A48)-1),IF(LEFT(B48,1)=\"N\",\"Nytte\"&RIGHT(A48,LEN(A48)-1),\"Kostnad\"&RIGHT(A48,LEN(A48)-1)))","v":"Kostnad2"},null,"Investering nettportal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2",16,{"$f":"IF(B49=\"\",\"Alternativ \"&RIGHT(A49,LEN(A49)-1),IF(LEFT(B49,1)=\"N\",\"Nytte\"&RIGHT(A49,LEN(A49)-1),\"Kostnad\"&RIGHT(A49,LEN(A49)-1)))","v":"Kostnad2"},null,"Årlig driftskostnad",null,-2312624.5858909688,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","s16",{"$f":"IF(B50=\"\",\"Alternativ \"&RIGHT(A50,LEN(A50)-1),IF(LEFT(B50,1)=\"N\",\"Nytte\"&RIGHT(A50,LEN(A50)-1),\"Kostnad\"&RIGHT(A50,LEN(A50)-1)))","v":"Kostnad2"},null,"Årlig driftskostnad",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2",17,{"$f":"IF(B51=\"\",\"Alternativ \"&RIGHT(A51,LEN(A51)-1),IF(LEFT(B51,1)=\"N\",\"Nytte\"&RIGHT(A51,LEN(A51)-1),\"Kostnad\"&RIGHT(A51,LEN(A51)-1)))","v":"Kostnad2"},null,"Årlig markedsføringskostnad",null,-3468936.8788364525,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","s17",{"$f":"IF(B52=\"\",\"Alternativ \"&RIGHT(A52,LEN(A52)-1),IF(LEFT(B52,1)=\"N\",\"Nytte\"&RIGHT(A52,LEN(A52)-1),\"Kostnad\"&RIGHT(A52,LEN(A52)-1)))","v":"Kostnad2"},null,"Årlig markedsføringskostnad",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C52,1)=\"s\",VLOOKUP(INT(RIGHT($C52,LEN($C52)-1)),INDIRECT($D52&\"S\"),AA$1,FALSE),VLOOKUP($C52,INDIRECT($D52),AA$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2",18,{"$f":"IF(B53=\"\",\"Alternativ \"&RIGHT(A53,LEN(A53)-1),IF(LEFT(B53,1)=\"N\",\"Nytte\"&RIGHT(A53,LEN(A53)-1),\"Kostnad\"&RIGHT(A53,LEN(A53)-1)))","v":"Kostnad2"},null,"Personellkostnad til nettportalen",null,-4451802.3278401149,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,{"$f":"IFERROR(IF(LEFT($C53,1)=\"s\",VLOOKUP(INT(RIGHT($C53,LEN($C53)-1)),INDIRECT($D53&\"S\"),X$1,FALSE),VLOOKUP($C53,INDIRECT($D53),X$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C53,1)=\"s\",VLOOKUP(INT(RIGHT($C53,LEN($C53)-1)),INDIRECT($D53&\"S\"),BH$1,FALSE),VLOOKUP($C53,INDIRECT($D53),BH$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","s18",{"$f":"IF(B54=\"\",\"Alternativ \"&RIGHT(A54,LEN(A54)-1),IF(LEFT(B54,1)=\"N\",\"Nytte\"&RIGHT(A54,LEN(A54)-1),\"Kostnad\"&RIGHT(A54,LEN(A54)-1)))","v":"Kostnad2"},null,"Personellkostnad til nettportalen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2",27,{"$f":"IF(B55=\"\",\"Alternativ \"&RIGHT(A55,LEN(A55)-1),IF(LEFT(B55,1)=\"N\",\"Nytte\"&RIGHT(A55,LEN(A55)-1),\"Kostnad\"&RIGHT(A55,LEN(A55)-1)))","v":"Kostnad2"},null,"Kartlegging utført av kommuneansatte",null,-17807209.31136046,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","s27",{"$f":"IF(B56=\"\",\"Alternativ \"&RIGHT(A56,LEN(A56)-1),IF(LEFT(B56,1)=\"N\",\"Nytte\"&RIGHT(A56,LEN(A56)-1),\"Kostnad\"&RIGHT(A56,LEN(A56)-1)))","v":"Kostnad2"},null,"Kartlegging utført av kommuneansatte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2",28,{"$f":"IF(B57=\"\",\"Alternativ \"&RIGHT(A57,LEN(A57)-1),IF(LEFT(B57,1)=\"N\",\"Nytte\"&RIGHT(A57,LEN(A57)-1),\"Kostnad\"&RIGHT(A57,LEN(A57)-1)))","v":"Kostnad2"},null,"Årlig oppryddingsarbeid",null,-62325232.5897616,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C57,1)=\"s\",VLOOKUP(INT(RIGHT($C57,LEN($C57)-1)),INDIRECT($D57&\"S\"),AL$1,FALSE),VLOOKUP($C57,INDIRECT($D57),AL$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","s28",{"$f":"IF(B58=\"\",\"Alternativ \"&RIGHT(A58,LEN(A58)-1),IF(LEFT(B58,1)=\"N\",\"Nytte\"&RIGHT(A58,LEN(A58)-1),\"Kostnad\"&RIGHT(A58,LEN(A58)-1)))","v":"Kostnad2"},null,"Årlig oppryddingsarbeid",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","k312",{"$f":"IF(B59=\"\",\"Alternativ \"&RIGHT(A59,LEN(A59)-1),IF(LEFT(B59,1)=\"N\",\"Nytte\"&RIGHT(A59,LEN(A59)-1),\"Kostnad\"&RIGHT(A59,LEN(A59)-1)))","v":"Kostnad2"},null,"Kostnader for øvrig offentlig sektor",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LEFT($C59,1)=\"s\",VLOOKUP(INT(RIGHT($C59,LEN($C59)-1)),INDIRECT($D59&\"S\"),AW$1,FALSE),VLOOKUP($C59,INDIRECT($D59),AW$1,FALSE)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","k313",{"$f":"IF(B60=\"\",\"Alternativ \"&RIGHT(A60,LEN(A60)-1),IF(LEFT(B60,1)=\"N\",\"Nytte\"&RIGHT(A60,LEN(A60)-1),\"Kostnad\"&RIGHT(A60,LEN(A60)-1)))","v":"Kostnad2"},null,"Kostnader for privat næringsliv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A2","K2","k434",{"$f":"IF(B61=\"\",\"Alternativ \"&RIGHT(A61,LEN(A61)-1),IF(LEFT(B61,1)=\"N\",\"Nytte\"&RIGHT(A61,LEN(A61)-1),\"Kostnad\"&RIGHT(A61,LEN(A61)-1)))","v":"Kostnad2"},null,"Kostnader for privatpersoner",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tellere","index":4,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Nummer på siste alternativ (nAlt)",2,null,null,null,"Analyseperiode-validering"]
["Antall alternativer",3,null,null,null,1]
[null,null,null,null,null,2]
["VirkningID",28,null,null,null,3]
[null,null,null,null,null,4]
[null,null,null,null,null,5]
[null,null,null,null,null,6]
[null,null,null,null,null,7]
[null,null,null,null,null,8]
[null,null,null,null,null,9]
[null,null,null,null,null,10]
[null,null,null,null,null,11]
[null,null,null,null,null,12]
[null,null,null,null,null,13]
[null,null,null,null,null,14]
[null,null,null,null,null,15]
[null,null,null,null,null,16]
[null,null,null,null,null,17]
[null,null,null,null,null,18]
[null,null,null,null,null,19]
[null,null,null,null,null,20]
[null,null,null,null,null,21]
[null,null,null,null,null,22]
[null,null,null,null,null,23]
[null,null,null,null,null,24]
[null,null,null,null,null,25]
[null,null,null,null,null,26]
[null,null,null,null,null,27]
[null,null,null,null,null,28]
[null,null,null,null,null,29]
[null,null,null,null,null,30]
[null,null,null,null,null,31]
[null,null,null,null,null,32]
[null,null,null,null,null,33]
[null,null,null,null,null,34]
[null,null,null,null,null,35]
[null,null,null,null,null,36]
[null,null,null,null,null,37]
[null,null,null,null,null,38]
[null,null,null,null,null,39]
[null,null,null,null,null,40]

{"sheet":"Kostnad alternativ -1","index":5,"n_rows":27,"n_cols":111,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["Kostnad alternativ -1","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte kostnadsvirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k311","Kostnader for virksomheten"]
["k312","Kostnader for øvrig offentlig sektor"]
["k313","Kostnader for privat næringsliv"]
["k434","Kostnader for privatpersoner"]
[]
[]
["B","Prissatte kostnadsvirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","",{"$f":"AP6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A15,$A$7:$B$13,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J15+NPV(Celleref_kalkulasjonsrente,K15:DG15)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},{"$f":"-IF(K$6=\"Restverdi\",IF(K7=0,0,K7*$C7*$D7^(J$6+1-$J$6)),IF(K7=0,0,K7*$C7*$D7^(K$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BW$6=\"Restverdi\",IF(BW7=0,0,BW7*$C7*$D7^(BV$6+1-$J$6)),IF(BW7=0,0,BW7*$C7*$D7^(BW$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k311",{"$f":"VLOOKUP(A16,$A$7:$B$13,2,FALSE)","v":"Kostnader for virksomheten"},0,0,0,0,0,"Kroner",{"$f":"J16+NPV(Celleref_kalkulasjonsrente,K16:DG16)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},{"$f":"-IF(K$6=\"Restverdi\",IF(K8=0,0,K8*$C8*$D8^(J$6+1-$J$6)),IF(K8=0,0,K8*$C8*$D8^(K$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k312",{"$f":"VLOOKUP(A17,$A$7:$B$13,2,FALSE)","v":"Kostnader for øvrig offentlig sektor"},0,0,0,0,0,"Kroner",{"$f":"J17+NPV(Celleref_kalkulasjonsrente,K17:DG17)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":0},{"$f":"-IF(K$6=\"Restverdi\",IF(K9=0,0,K9*$C9*$D9^(J$6+1-$J$6)),IF(K9=0,0,K9*$C9*$D9^(K$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k313",{"$f":"VLOOKUP(A18,$A$7:$B$13,2,FALSE)","v":"Kostnader for privat næringsliv"},0,0,0,0,0,"Kroner",{"$f":"J18+NPV(Celleref_kalkulasjonsrente,K18:DG18)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k434",{"$f":"VLOOKUP(A19,$A$7:$B$13,2,FALSE)","v":"Kostnader for privatpersoner"},0,0,0,0,0,"Kroner",{"$f":"J19+NPV(Celleref_kalkulasjonsrente,K19:DG19)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["S","Prissatte kostnadsvirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J14","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","",{"$f":"AP14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A23,$A$7:$B$13,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J23+NPV(Celleref_kalkulasjonsrente,K23:DG23)","v":0},{"$f":"IF(J7=0,0,J15*($E7-1))","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,{"$f":"IF(AP7=0,0,AP15*($E7-1))","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,{"$f":"IF(BV7=0,0,BV15*($E7-1))","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,{"$f":"IF(DB7=0,0,DB15*($E7-1))","v":0},0,0,0,0,0]
["k311",{"$f":"VLOOKUP(A24,$A$7:$B$13,2,FALSE)","v":"Kostnader for virksomheten"},null,null,null,null,null,"Kroner",{"$f":"J24+NPV(Celleref_kalkulasjonsrente,K24:DG24)","v":0},{"$f":"IF(J8=0,0,J16*($E8-1))","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,{"$f":"IF(AP8=0,0,AP16*($E8-1))","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,{"$f":"IF(BV8=0,0,BV16*($E8-1))","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,{"$f":"IF(DB8=0,0,DB16*($E8-1))","v":0},0,0,0,0,0]
["k312",{"$f":"VLOOKUP(A25,$A$7:$B$13,2,FALSE)","v":"Kostnader for øvrig offentlig sektor"},null,null,null,null,null,"Kroner",{"$f":"J25+NPV(Celleref_kalkulasjonsrente,K25:DG25)","v":0},{"$f":"IF(J9=0,0,J17*($E9-1))","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,{"$f":"IF(AP9=0,0,AP17*($E9-1))","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,{"$f":"IF(BV9=0,0,BV17*($E9-1))","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,{"$f":"IF(DB9=0,0,DB17*($E9-1))","v":0},0,0,0,0,0]
["k313",{"$f":"VLOOKUP(A26,$A$7:$B$13,2,FALSE)","v":"Kostnader for privat næringsliv"},null,null,null,null,null,"Kroner",{"$f":"J26+NPV(Celleref_kalkulasjonsrente,K26:DG26)","v":0},{"$f":"IF(J10=0,0,J18*($E10-1))","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,{"$f":"IF(AP10=0,0,AP18*($E10-1))","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,{"$f":"IF(BV10=0,0,BV18*($E10-1))","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,{"$f":"IF(DB10=0,0,DB18*($E10-1))","v":0},0,0,0,0,0]
["k434",{"$f":"VLOOKUP(A27,$A$7:$B$13,2,FALSE)","v":"Kostnader for privatpersoner"},null,null,null,null,null,"Kroner",{"$f":"J27+NPV(Celleref_kalkulasjonsrente,K27:DG27)","v":0},{"$f":"IF(J11=0,0,J19*($E11-1))","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,{"$f":"IF(AP11=0,0,AP19*($E11-1))","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,{"$f":"IF(BV11=0,0,BV19*($E11-1))","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,{"$f":"IF(DB11=0,0,DB19*($E11-1))","v":0},0,0,0,0,0]

{"sheet":"Kostnad alternativ 0","index":6,"n_rows":33,"n_cols":111,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Kostnad alternativ 0","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":"Nullalternativet"}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte kostnadsvirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k311","Kostnader for virksomheten"]
[24,"Kartlegging utført av kommuneansatte",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},3,"Årsverk",null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[25,"Årlig oppryddingsarbeid",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},8,"Årsverk",null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["k312","Kostnader for øvrig offentlig sektor"]
["k313","Kostnader for privat næringsliv"]
["k434","Kostnader for privatpersoner"]
[]
[]
["B","Prissatte kostnadsvirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A17,$A$7:$B$15,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J17+NPV(Celleref_kalkulasjonsrente,K17:DG17)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP7=0,0,AP7*$C7*$D7^(AO$6+1-$J$6)),IF(AP7=0,0,AP7*$C7*$D7^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV7=0,0,BV7*$C7*$D7^(BU$6+1-$J$6)),IF(BV7=0,0,BV7*$C7*$D7^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB7=0,0,DB7*$C7*$D7^(DA$6+1-$J$6)),IF(DB7=0,0,DB7*$C7*$D7^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k311","Kostnader for virksomheten",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP8=0,0,AP8*$C8*$D8^(AO$6+1-$J$6)),IF(AP8=0,0,AP8*$C8*$D8^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV8=0,0,BV8*$C8*$D8^(BU$6+1-$J$6)),IF(BV8=0,0,BV8*$C8*$D8^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB8=0,0,DB8*$C8*$D8^(DA$6+1-$J$6)),IF(DB8=0,0,DB8*$C8*$D8^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[24,"Kartlegging utført av kommuneansatte",770000,1,1,1,3,"Kroner",-26710813.967040688,{"$f":"-IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":-2310000},-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,-2310000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP9=0,0,AP9*$C9*$D9^(AO$6+1-$J$6)),IF(AP9=0,0,AP9*$C9*$D9^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV9=0,0,BV9*$C9*$D9^(BU$6+1-$J$6)),IF(BV9=0,0,BV9*$C9*$D9^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB9=0,0,DB9*$C9*$D9^(DA$6+1-$J$6)),IF(DB9=0,0,DB9*$C9*$D9^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[25,"Årlig oppryddingsarbeid",770000,1,1,1,8,"Kroner",-71228837.245441839,{"$f":"-IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":-6160000},-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,-6160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP10=0,0,AP10*$C10*$D10^(AO$6+1-$J$6)),IF(AP10=0,0,AP10*$C10*$D10^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV10=0,0,BV10*$C10*$D10^(BU$6+1-$J$6)),IF(BV10=0,0,BV10*$C10*$D10^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB10=0,0,DB10*$C10*$D10^(DA$6+1-$J$6)),IF(DB10=0,0,DB10*$C10*$D10^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k312","Kostnader for øvrig offentlig sektor",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP11=0,0,AP11*$C11*$D11^(AO$6+1-$J$6)),IF(AP11=0,0,AP11*$C11*$D11^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV11=0,0,BV11*$C11*$D11^(BU$6+1-$J$6)),IF(BV11=0,0,BV11*$C11*$D11^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB11=0,0,DB11*$C11*$D11^(DA$6+1-$J$6)),IF(DB11=0,0,DB11*$C11*$D11^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k313","Kostnader for privat næringsliv",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J12=0,0,J12*$C12*$D12^(I$6+1-$J$6)),IF(J12=0,0,J12*$C12*$D12^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP12=0,0,AP12*$C12*$D12^(AO$6+1-$J$6)),IF(AP12=0,0,AP12*$C12*$D12^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV12=0,0,BV12*$C12*$D12^(BU$6+1-$J$6)),IF(BV12=0,0,BV12*$C12*$D12^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB12=0,0,DB12*$C12*$D12^(DA$6+1-$J$6)),IF(DB12=0,0,DB12*$C12*$D12^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k434","Kostnader for privatpersoner",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J13=0,0,J13*$C13*$D13^(I$6+1-$J$6)),IF(J13=0,0,J13*$C13*$D13^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP13=0,0,AP13*$C13*$D13^(AO$6+1-$J$6)),IF(AP13=0,0,AP13*$C13*$D13^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV13=0,0,BV13*$C13*$D13^(BU$6+1-$J$6)),IF(BV13=0,0,BV13*$C13*$D13^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB13=0,0,DB13*$C13*$D13^(DA$6+1-$J$6)),IF(DB13=0,0,DB13*$C13*$D13^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[]
[]
["S","Prissatte kostnadsvirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J16","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV16","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A27,$A$7:$B$15,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J27+NPV(Celleref_kalkulasjonsrente,K27:DG27)","v":0},{"$f":"IF(J7=0,0,J17*($E7-1))","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,{"$f":"IF(AP7=0,0,AP17*($E7-1))","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,{"$f":"IF(BV7=0,0,BV17*($E7-1))","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,{"$f":"IF(DB7=0,0,DB17*($E7-1))","v":0},0,0,0,0,0]
["k311","Kostnader for virksomheten",null,null,null,null,null,"Kroner",0,{"$f":"IF(J8=0,0,J18*($E8-1))","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,{"$f":"IF(AP8=0,0,AP18*($E8-1))","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,{"$f":"IF(BV8=0,0,BV18*($E8-1))","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,{"$f":"IF(DB8=0,0,DB18*($E8-1))","v":0},0,0,0,0,0]
[24,"Kartlegging utført av kommuneansatte",null,null,null,null,null,"Kroner",0,{"$f":"IF(J9=0,0,J19*($E9-1))","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,{"$f":"IF(AP9=0,0,AP19*($E9-1))","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,{"$f":"IF(BV9=0,0,BV19*($E9-1))","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,{"$f":"IF(DB9=0,0,DB19*($E9-1))","v":0},0,0,0,0,0]
[25,"Årlig oppryddingsarbeid",null,null,null,null,null,"Kroner",0,{"$f":"IF(J10=0,0,J20*($E10-1))","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,{"$f":"IF(AP10=0,0,AP20*($E10-1))","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,{"$f":"IF(BV10=0,0,BV20*($E10-1))","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,{"$f":"IF(DB10=0,0,DB20*($E10-1))","v":0},0,0,0,0,0]
["k312","Kostnader for øvrig offentlig sektor",null,null,null,null,null,"Kroner",0,{"$f":"IF(J11=0,0,J21*($E11-1))","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,{"$f":"IF(AP11=0,0,AP21*($E11-1))","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,{"$f":"IF(BV11=0,0,BV21*($E11-1))","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,{"$f":"IF(DB11=0,0,DB21*($E11-1))","v":0},0,0,0,0,0]
["k313","Kostnader for privat næringsliv",null,null,null,null,null,"Kroner",0,{"$f":"IF(J12=0,0,J22*($E12-1))","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,{"$f":"IF(AP12=0,0,AP22*($E12-1))","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,{"$f":"IF(BU12=0,0,BU22*($E12-1))","v":0},{"$f":"IF(BV12=0,0,BV22*($E12-1))","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]
["k434","Kostnader for privatpersoner",null,null,null,null,null,"Kroner",0,{"$f":"IF(J13=0,0,J23*($E13-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV13=0,0,BV23*($E13-1))","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]

{"sheet":"Kostnad alternativ 1","index":7,"n_rows":42,"n_cols":111,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Kostnad alternativ 1","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":"Droner"}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte kostnadsvirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k311","Kostnader for virksomheten"]
[9,"Investering i utstyr",1,{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},null,"Kroner",null,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Årlig kostnad til utstyr, bil m.m.",1,{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},310000,"Kroner",null,310000,310000,310000,310000,310000,310000,310000,310000,310000,310000,310000,310000,310000,310000,310000]
[11,"Personellkostnad til prosjektet",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},2.5,"Årsverk",null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[12,"Årlig oppryddingsarbeid",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"0","v":0},16,"Årsverk",null,16,16,16,16,2,2,2,2,2,2,2,2,2,2,2,0]
[26,"Kartlegging utført av kommunensatte",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},1,"Årsverk",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["k312","Kostnader for øvrig offentlig sektor"]
["k313","Kostnader for privat næringsliv"]
["k434","Kostnader for privatpersoner"]
[]
[]
["B","Prissatte kostnadsvirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A20,$A$7:$B$18,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J20+NPV(Celleref_kalkulasjonsrente,K20:DG20)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP7=0,0,AP7*$C7*$D7^(AO$6+1-$J$6)),IF(AP7=0,0,AP7*$C7*$D7^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV7=0,0,BV7*$C7*$D7^(BU$6+1-$J$6)),IF(BV7=0,0,BV7*$C7*$D7^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB7=0,0,DB7*$C7*$D7^(DA$6+1-$J$6)),IF(DB7=0,0,DB7*$C7*$D7^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k311","Kostnader for virksomheten",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP8=0,0,AP8*$C8*$D8^(AO$6+1-$J$6)),IF(AP8=0,0,AP8*$C8*$D8^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV8=0,0,BV8*$C8*$D8^(BU$6+1-$J$6)),IF(BV8=0,0,BV8*$C8*$D8^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB8=0,0,DB8*$C8*$D8^(DA$6+1-$J$6)),IF(DB8=0,0,DB8*$C8*$D8^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[9,"Investering i utstyr",1,1,1,1,0,"Kroner",-1000000,{"$f":"-IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":-1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP9=0,0,AP9*$C9*$D9^(AO$6+1-$J$6)),IF(AP9=0,0,AP9*$C9*$D9^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV9=0,0,BV9*$C9*$D9^(BU$6+1-$J$6)),IF(BV9=0,0,BV9*$C9*$D9^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB9=0,0,DB9*$C9*$D9^(DA$6+1-$J$6)),IF(DB9=0,0,DB9*$C9*$D9^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[10,"Årlig kostnad til utstyr, bil m.m.",1,1,1,1,310000,"Kroner",-3584568.1081310017,{"$f":"-IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":-310000},-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,-310000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP10=0,0,AP10*$C10*$D10^(AO$6+1-$J$6)),IF(AP10=0,0,AP10*$C10*$D10^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV10=0,0,BV10*$C10*$D10^(BU$6+1-$J$6)),IF(BV10=0,0,BV10*$C10*$D10^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB10=0,0,DB10*$C10*$D10^(DA$6+1-$J$6)),IF(DB10=0,0,DB10*$C10*$D10^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[11,"Personellkostnad til prosjektet",770000,1,1,1,2.5,"Kroner",-22259011.639200572,{"$f":"-IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":-1925000},-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,-1925000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP11=0,0,AP11*$C11*$D11^(AO$6+1-$J$6)),IF(AP11=0,0,AP11*$C11*$D11^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV11=0,0,BV11*$C11*$D11^(BU$6+1-$J$6)),IF(BV11=0,0,BV11*$C11*$D11^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB11=0,0,DB11*$C11*$D11^(DA$6+1-$J$6)),IF(DB11=0,0,DB11*$C11*$D11^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[12,"Årlig oppryddingsarbeid",770000,1,1,0,16,"Kroner",-58502690.649548896,{"$f":"-IF(J$6=\"Restverdi\",IF(J12=0,0,J12*$C12*$D12^(I$6+1-$J$6)),IF(J12=0,0,J12*$C12*$D12^(J$6-$J$6)))","v":-12320000},-12320000,-12320000,-12320000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP12=0,0,AP12*$C12*$D12^(AO$6+1-$J$6)),IF(AP12=0,0,AP12*$C12*$D12^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV12=0,0,BV12*$C12*$D12^(BU$6+1-$J$6)),IF(BV12=0,0,BV12*$C12*$D12^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB12=0,0,DB12*$C12*$D12^(DA$6+1-$J$6)),IF(DB12=0,0,DB12*$C12*$D12^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[26,"Kartlegging utført av kommunensatte",770000,1,1,1,1,"Kroner",{"$f":"J26+NPV(Celleref_kalkulasjonsrente,K26:DG26)","v":-8903604.6556802299},-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,-770000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k312","Kostnader for øvrig offentlig sektor",{"$f":"C14","v":0},0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J14=0,0,J14*$C14*$D14^(I$6+1-$J$6)),IF(J14=0,0,J14*$C14*$D14^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP14=0,0,AP14*$C14*$D14^(AO$6+1-$J$6)),IF(AP14=0,0,AP14*$C14*$D14^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV14=0,0,BV14*$C14*$D14^(BU$6+1-$J$6)),IF(BV14=0,0,BV14*$C14*$D14^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB14=0,0,DB14*$C14*$D14^(DA$6+1-$J$6)),IF(DB14=0,0,DB14*$C14*$D14^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k313","Kostnader for privat næringsliv",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J15=0,0,J15*$C15*$D15^(I$6+1-$J$6)),IF(J15=0,0,J15*$C15*$D15^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP15=0,0,AP15*$C15*$D15^(AO$6+1-$J$6)),IF(AP15=0,0,AP15*$C15*$D15^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV15=0,0,BV15*$C15*$D15^(BU$6+1-$J$6)),IF(BV15=0,0,BV15*$C15*$D15^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB15=0,0,DB15*$C15*$D15^(DA$6+1-$J$6)),IF(DB15=0,0,DB15*$C15*$D15^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k434","Kostnader for privatpersoner",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J16=0,0,J16*$C16*$D16^(I$6+1-$J$6)),IF(J16=0,0,J16*$C16*$D16^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP16=0,0,AP16*$C16*$D16^(AO$6+1-$J$6)),IF(AP16=0,0,AP16*$C16*$D16^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV16=0,0,BV16*$C16*$D16^(BU$6+1-$J$6)),IF(BV16=0,0,BV16*$C16*$D16^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB16=0,0,DB16*$C16*$D16^(DA$6+1-$J$6)),IF(DB16=0,0,DB16*$C16*$D16^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[]
[]
["S","Prissatte kostnadsvirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J19","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A33,$A$7:$B$18,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J33+NPV(Celleref_kalkulasjonsrente,K33:DG33)","v":0},{"$f":"IF(J7=0,0,J20*($E7-1))","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,{"$f":"IF(AP7=0,0,AP20*($E7-1))","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,{"$f":"IF(BV7=0,0,BV20*($E7-1))","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,{"$f":"IF(DB7=0,0,DB20*($E7-1))","v":0},0,0,0,0,0]
["k311","Kostnader for virksomheten",null,null,null,null,null,"Kroner",0,{"$f":"IF(J8=0,0,J21*($E8-1))","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,{"$f":"IF(AP8=0,0,AP21*($E8-1))","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,{"$f":"IF(BV8=0,0,BV21*($E8-1))","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,{"$f":"IF(DB8=0,0,DB21*($E8-1))","v":0},0,0,0,0,0]
[9,"Investering i utstyr",null,null,null,null,null,"Kroner",0,{"$f":"IF(J9=0,0,J22*($E9-1))","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,{"$f":"IF(AP9=0,0,AP22*($E9-1))","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,{"$f":"IF(BV9=0,0,BV22*($E9-1))","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,{"$f":"IF(DB9=0,0,DB22*($E9-1))","v":0},0,0,0,0,0]
[10,"Årlig kostnad til utstyr, bil m.m.",null,null,null,null,null,"Kroner",0,{"$f":"IF(J10=0,0,J23*($E10-1))","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,{"$f":"IF(AP10=0,0,AP23*($E10-1))","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,{"$f":"IF(BV10=0,0,BV23*($E10-1))","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,{"$f":"IF(DB10=0,0,DB23*($E10-1))","v":0},0,0,0,0,0]
[11,"Personellkostnad til prosjektet",null,null,null,null,null,"Kroner",0,{"$f":"IF(J11=0,0,J24*($E11-1))","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,{"$f":"IF(AP11=0,0,AP24*($E11-1))","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,{"$f":"IF(BV11=0,0,BV24*($E11-1))","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,{"$f":"IF(DB11=0,0,DB24*($E11-1))","v":0},0,0,0,0,0]
[12,"Årlig oppryddingsarbeid",null,null,null,null,null,"Kroner",0,{"$f":"IF(J12=0,0,J25*($E12-1))","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,{"$f":"IF(AP12=0,0,AP25*($E12-1))","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,{"$f":"IF(BV12=0,0,BV25*($E12-1))","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,{"$f":"IF(DB12=0,0,DB25*($E12-1))","v":0},0,0,0,0,0]
[26,"Kartlegging utført av kommunensatte",null,null,null,null,null,"Kroner",{"$f":"J39+NPV(Celleref_kalkulasjonsrente,K39:DG39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k312","Kostnader for øvrig offentlig sektor",null,null,null,null,null,"Kroner",0,{"$f":"IF(J14=0,0,J27*($E14-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP14=0,0,AP27*($E14-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV14=0,0,BV27*($E14-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB14=0,0,DB27*($E14-1))","v":0},0,0,0,0,0]
["k313","Kostnader for privat næringsliv",null,null,null,null,null,"Kroner",0,{"$f":"IF(J15=0,0,J28*($E15-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP15=0,0,AP28*($E15-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU15=0,0,BU28*($E15-1))","v":0},{"$f":"IF(BV15=0,0,BV28*($E15-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k434","Kostnader for privatpersoner",null,null,null,null,null,"Kroner",0,{"$f":"IF(J16=0,0,J29*($E16-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV16=0,0,BV29*($E16-1))","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]

{"sheet":"Kostnad alternativ 2","index":8,"n_rows":45,"n_cols":111,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Kostnad alternativ 2","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":"Nettportal"}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte kostnadsvirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k311","Kostnader for virksomheten"]
[15,"Investering nettportal",1,{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"0","v":0},null,"Kroner",null,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Årlig driftskostnad",1,{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},200000,"Kroner",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[17,"Årlig markedsføringskostnad",1,{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},300000,"Kroner",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
[18,"Personellkostnad til nettportalen",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},0.5,"Årsverk",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[27,"Kartlegging utført av kommuneansatte",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},2,"Årsverk",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[28,"Årlig oppryddingsarbeid",{"$f":"Celleref_arsverk","v":770000},{"$f":"1","v":1},{"$f":"1","v":1},{"$f":"1","v":1},7,"Årsverk",null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
["k312","Kostnader for øvrig offentlig sektor"]
["k313","Kostnader for privat næringsliv"]
["k434","Kostnader for privatpersoner"]
[]
[]
["B","Prissatte kostnadsvirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A21,$A$7:$B$19,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J21+NPV(Celleref_kalkulasjonsrente,K21:DG21)","v":0},{"$f":"-IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP7=0,0,AP7*$C7*$D7^(AO$6+1-$J$6)),IF(AP7=0,0,AP7*$C7*$D7^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV7=0,0,BV7*$C7*$D7^(BU$6+1-$J$6)),IF(BV7=0,0,BV7*$C7*$D7^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB7=0,0,DB7*$C7*$D7^(DA$6+1-$J$6)),IF(DB7=0,0,DB7*$C7*$D7^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k311","Kostnader for virksomheten",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP8=0,0,AP8*$C8*$D8^(AO$6+1-$J$6)),IF(AP8=0,0,AP8*$C8*$D8^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV8=0,0,BV8*$C8*$D8^(BU$6+1-$J$6)),IF(BV8=0,0,BV8*$C8*$D8^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB8=0,0,DB8*$C8*$D8^(DA$6+1-$J$6)),IF(DB8=0,0,DB8*$C8*$D8^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[15,"Investering nettportal",1,1,1,0,0,"Kroner",-2000000,{"$f":"-IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":-2000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP9=0,0,AP9*$C9*$D9^(AO$6+1-$J$6)),IF(AP9=0,0,AP9*$C9*$D9^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV9=0,0,BV9*$C9*$D9^(BU$6+1-$J$6)),IF(BV9=0,0,BV9*$C9*$D9^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB9=0,0,DB9*$C9*$D9^(DA$6+1-$J$6)),IF(DB9=0,0,DB9*$C9*$D9^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[16,"Årlig driftskostnad",1,1,1,1,200000,"Kroner",-2312624.5858909688,{"$f":"-IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":-200000},-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP10=0,0,AP10*$C10*$D10^(AO$6+1-$J$6)),IF(AP10=0,0,AP10*$C10*$D10^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV10=0,0,BV10*$C10*$D10^(BU$6+1-$J$6)),IF(BV10=0,0,BV10*$C10*$D10^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB10=0,0,DB10*$C10*$D10^(DA$6+1-$J$6)),IF(DB10=0,0,DB10*$C10*$D10^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[17,"Årlig markedsføringskostnad",1,1,1,1,300000,"Kroner",-3468936.8788364525,{"$f":"-IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":-300000},-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,-300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP11=0,0,AP11*$C11*$D11^(AO$6+1-$J$6)),IF(AP11=0,0,AP11*$C11*$D11^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV11=0,0,BV11*$C11*$D11^(BU$6+1-$J$6)),IF(BV11=0,0,BV11*$C11*$D11^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB11=0,0,DB11*$C11*$D11^(DA$6+1-$J$6)),IF(DB11=0,0,DB11*$C11*$D11^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[18,"Personellkostnad til nettportalen",770000,1,1,1,0.5,"Kroner",-4451802.3278401149,{"$f":"-IF(J$6=\"Restverdi\",IF(J12=0,0,J12*$C12*$D12^(I$6+1-$J$6)),IF(J12=0,0,J12*$C12*$D12^(J$6-$J$6)))","v":-385000},-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,-385000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP12=0,0,AP12*$C12*$D12^(AO$6+1-$J$6)),IF(AP12=0,0,AP12*$C12*$D12^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV12=0,0,BV12*$C12*$D12^(BU$6+1-$J$6)),IF(BV12=0,0,BV12*$C12*$D12^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB12=0,0,DB12*$C12*$D12^(DA$6+1-$J$6)),IF(DB12=0,0,DB12*$C12*$D12^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[27,"Kartlegging utført av kommuneansatte",770000,1,1,1,2,"Kroner",{"$f":"J27+NPV(Celleref_kalkulasjonsrente,K27:DG27)","v":-17807209.31136046},{"$f":"-IF(J$6=\"Restverdi\",IF(J13=0,0,J13*$C13*$D13^(I$6+1-$J$6)),IF(J13=0,0,J13*$C13*$D13^(J$6-$J$6)))","v":-1540000},-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,-1540000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP13=0,0,AP13*$C13*$D13^(AO$6+1-$J$6)),IF(AP13=0,0,AP13*$C13*$D13^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV13=0,0,BV13*$C13*$D13^(BU$6+1-$J$6)),IF(BV13=0,0,BV13*$C13*$D13^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB13=0,0,DB13*$C13*$D13^(DA$6+1-$J$6)),IF(DB13=0,0,DB13*$C13*$D13^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[28,"Årlig oppryddingsarbeid",770000,1,1,1,7,"Kroner",{"$f":"J28+NPV(Celleref_kalkulasjonsrente,K28:DG28)","v":-62325232.5897616},{"$f":"-IF(J$6=\"Restverdi\",IF(J14=0,0,J14*$C14*$D14^(I$6+1-$J$6)),IF(J14=0,0,J14*$C14*$D14^(J$6-$J$6)))","v":-5390000},-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,-5390000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP14=0,0,AP14*$C14*$D14^(AO$6+1-$J$6)),IF(AP14=0,0,AP14*$C14*$D14^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV14=0,0,BV14*$C14*$D14^(BU$6+1-$J$6)),IF(BV14=0,0,BV14*$C14*$D14^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB14=0,0,DB14*$C14*$D14^(DA$6+1-$J$6)),IF(DB14=0,0,DB14*$C14*$D14^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k312","Kostnader for øvrig offentlig sektor",{"$f":"C15","v":0},0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J15=0,0,J15*$C15*$D15^(I$6+1-$J$6)),IF(J15=0,0,J15*$C15*$D15^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP15=0,0,AP15*$C15*$D15^(AO$6+1-$J$6)),IF(AP15=0,0,AP15*$C15*$D15^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV15=0,0,BV15*$C15*$D15^(BU$6+1-$J$6)),IF(BV15=0,0,BV15*$C15*$D15^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB15=0,0,DB15*$C15*$D15^(DA$6+1-$J$6)),IF(DB15=0,0,DB15*$C15*$D15^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k313","Kostnader for privat næringsliv",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J16=0,0,J16*$C16*$D16^(I$6+1-$J$6)),IF(J16=0,0,J16*$C16*$D16^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP16=0,0,AP16*$C16*$D16^(AO$6+1-$J$6)),IF(AP16=0,0,AP16*$C16*$D16^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV16=0,0,BV16*$C16*$D16^(BU$6+1-$J$6)),IF(BV16=0,0,BV16*$C16*$D16^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB16=0,0,DB16*$C16*$D16^(DA$6+1-$J$6)),IF(DB16=0,0,DB16*$C16*$D16^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k434","Kostnader for privatpersoner",0,0,0,0,0,"Kroner",0,{"$f":"-IF(J$6=\"Restverdi\",IF(J17=0,0,J17*$C17*$D17^(I$6+1-$J$6)),IF(J17=0,0,J17*$C17*$D17^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP$6=\"Restverdi\",IF(AP17=0,0,AP17*$C17*$D17^(AO$6+1-$J$6)),IF(AP17=0,0,AP17*$C17*$D17^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$6=\"Restverdi\",IF(BV17=0,0,BV17*$C17*$D17^(BU$6+1-$J$6)),IF(BV17=0,0,BV17*$C17*$D17^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DB$6=\"Restverdi\",IF(DB17=0,0,DB17*$C17*$D17^(DA$6+1-$J$6)),IF(DB17=0,0,DB17*$C17*$D17^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[]
[]
["S","Prissatte kostnadsvirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J20","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV20","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A35,$A$7:$B$19,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J35+NPV(Celleref_kalkulasjonsrente,K35:DG35)","v":0},{"$f":"IF(J7=0,0,J21*($E7-1))","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,{"$f":"IF(AP7=0,0,AP21*($E7-1))","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,{"$f":"IF(BV7=0,0,BV21*($E7-1))","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,{"$f":"IF(DB7=0,0,DB21*($E7-1))","v":0},0,0,0,0,0]
["k311","Kostnader for virksomheten",null,null,null,null,null,"Kroner",0,{"$f":"IF(J8=0,0,J22*($E8-1))","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,{"$f":"IF(AP8=0,0,AP22*($E8-1))","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,{"$f":"IF(BV8=0,0,BV22*($E8-1))","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,{"$f":"IF(DB8=0,0,DB22*($E8-1))","v":0},0,0,0,0,0]
[15,"Investering nettportal",null,null,null,null,null,"Kroner",0,{"$f":"IF(J9=0,0,J23*($E9-1))","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,{"$f":"IF(AP9=0,0,AP23*($E9-1))","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,{"$f":"IF(BV9=0,0,BV23*($E9-1))","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,{"$f":"IF(DB9=0,0,DB23*($E9-1))","v":0},0,0,0,0,0]
[16,"Årlig driftskostnad",null,null,null,null,null,"Kroner",0,{"$f":"IF(J10=0,0,J24*($E10-1))","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,{"$f":"IF(AP10=0,0,AP24*($E10-1))","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,{"$f":"IF(BV10=0,0,BV24*($E10-1))","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,{"$f":"IF(DB10=0,0,DB24*($E10-1))","v":0},0,0,0,0,0]
[17,"Årlig markedsføringskostnad",null,null,null,null,null,"Kroner",0,{"$f":"IF(J11=0,0,J25*($E11-1))","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,{"$f":"IF(AP11=0,0,AP25*($E11-1))","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,{"$f":"IF(BV11=0,0,BV25*($E11-1))","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,{"$f":"IF(DB11=0,0,DB25*($E11-1))","v":0},0,0,0,0,0]
[18,"Personellkostnad til nettportalen",null,null,null,null,null,"Kroner",0,{"$f":"IF(J12=0,0,J26*($E12-1))","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,{"$f":"IF(AP12=0,0,AP26*($E12-1))","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,{"$f":"IF(BV12=0,0,BV26*($E12-1))","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,{"$f":"IF(DB12=0,0,DB26*($E12-1))","v":0},0,0,0,0,0]
[27,"Kartlegging utført av kommuneansatte",null,null,null,null,null,"Kroner",{"$f":"J41+NPV(Celleref_kalkulasjonsrente,K41:DG41)","v":0},{"$f":"IF(J13=0,0,J27*($E13-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP13=0,0,AP27*($E13-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV13=0,0,BV27*($E13-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB13=0,0,DB27*($E13-1))","v":0},0,0,0,0,0]
[28,"Årlig oppryddingsarbeid",null,null,null,null,null,"Kroner",{"$f":"J42+NPV(Celleref_kalkulasjonsrente,K42:DG42)","v":0},{"$f":"IF(J14=0,0,J28*($E14-1))","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,{"$f":"IF(AP14=0,0,AP28*($E14-1))","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,{"$f":"IF(BV14=0,0,BV28*($E14-1))","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,{"$f":"IF(DB14=0,0,DB28*($E14-1))","v":0},0,0,0,0,0]
["k312","Kostnader for øvrig offentlig sektor",null,null,null,null,null,"Kroner",0,{"$f":"IF(J15=0,0,J29*($E15-1))","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,{"$f":"IF(AP15=0,0,AP29*($E15-1))","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,{"$f":"IF(BV15=0,0,BV29*($E15-1))","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,{"$f":"IF(DB15=0,0,DB29*($E15-1))","v":0},0,0,0,0,0]
["k313","Kostnader for privat næringsliv",null,null,null,null,null,"Kroner",0,{"$f":"IF(J16=0,0,J30*($E16-1))","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,{"$f":"IF(AP16=0,0,AP30*($E16-1))","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,{"$f":"IF(BU16=0,0,BU30*($E16-1))","v":0},{"$f":"IF(BV16=0,0,BV30*($E16-1))","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]
["k434","Kostnader for privatpersoner",null,null,null,null,null,"Kroner",0,{"$f":"IF(J17=0,0,J31*($E17-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV17=0,0,BV31*($E17-1))","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]

{"sheet":"Nytte alternativ -1","index":9,"n_rows":27,"n_cols":111,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["Kostnad alternativ 3","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte nyttevirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k404","Nytte for virksomheten"]
["k405","Nytte for øvrig offentlig sektor"]
["k406","Nytte for privat næringsliv"]
["k408","Nytte for privatpersoner"]
[]
[]
["B","Prissatte nyttevirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","",{"$f":"AP6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A15,$A$7:$B$13,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J15+NPV(Celleref_kalkulasjonsrente,K15:DG15)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},{"$f":"IF(K$6=\"Restverdi\",IF(K7=0,0,K7*$C7*$D7^(J$6+1-$J$6)),IF(K7=0,0,K7*$C7*$D7^(K$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW$6=\"Restverdi\",IF(BW7=0,0,BW7*$C7*$D7^(BV$6+1-$J$6)),IF(BW7=0,0,BW7*$C7*$D7^(BW$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k404",{"$f":"VLOOKUP(A16,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},0,0,0,0,0,"Kroner",{"$f":"J16+NPV(Celleref_kalkulasjonsrente,K16:DG16)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},{"$f":"IF(K$6=\"Restverdi\",IF(K8=0,0,K8*$C8*$D8^(J$6+1-$J$6)),IF(K8=0,0,K8*$C8*$D8^(K$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A17,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},0,0,0,0,0,"Kroner",{"$f":"J17+NPV(Celleref_kalkulasjonsrente,K17:DG17)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":0},{"$f":"IF(K$6=\"Restverdi\",IF(K9=0,0,K9*$C9*$D9^(J$6+1-$J$6)),IF(K9=0,0,K9*$C9*$D9^(K$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A18,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},0,0,0,0,0,"Kroner",{"$f":"J18+NPV(Celleref_kalkulasjonsrente,K18:DG18)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k408",{"$f":"VLOOKUP(A19,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},0,0,0,0,0,"Kroner",{"$f":"J19+NPV(Celleref_kalkulasjonsrente,K19:DG19)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["S","Prissatte nyttevirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J14","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A23,$A$7:$B$13,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J23+NPV(Celleref_kalkulasjonsrente,K23:DG23)","v":0},{"$f":"IF(J7=0,0,J15*($E7-1))","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,{"$f":"IF(AP7=0,0,AP15*($E7-1))","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,{"$f":"IF(BV7=0,0,BV15*($E7-1))","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,{"$f":"IF(DB7=0,0,DB15*($E7-1))","v":0},0,0,0,0,0]
["k404",{"$f":"VLOOKUP(A24,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},null,null,null,null,null,"Kroner",{"$f":"J24+NPV(Celleref_kalkulasjonsrente,K24:DG24)","v":0},{"$f":"IF(J8=0,0,J16*($E8-1))","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,{"$f":"IF(AP8=0,0,AP16*($E8-1))","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,{"$f":"IF(BV8=0,0,BV16*($E8-1))","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,{"$f":"IF(DB8=0,0,DB16*($E8-1))","v":0},0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A25,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},null,null,null,null,null,"Kroner",{"$f":"J25+NPV(Celleref_kalkulasjonsrente,K25:DG25)","v":0},{"$f":"IF(J9=0,0,J17*($E9-1))","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,{"$f":"IF(AP9=0,0,AP17*($E9-1))","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,{"$f":"IF(BV9=0,0,BV17*($E9-1))","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,{"$f":"IF(DB9=0,0,DB17*($E9-1))","v":0},0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A26,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},null,null,null,null,null,"Kroner",{"$f":"J26+NPV(Celleref_kalkulasjonsrente,K26:DG26)","v":0},{"$f":"IF(J10=0,0,J18*($E10-1))","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,{"$f":"IF(AP10=0,0,AP18*($E10-1))","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,{"$f":"IF(BV10=0,0,BV18*($E10-1))","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,{"$f":"IF(DB10=0,0,DB18*($E10-1))","v":0},0,0,0,0,0]
["k408",{"$f":"VLOOKUP(A27,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},null,null,null,null,null,"Kroner",{"$f":"J27+NPV(Celleref_kalkulasjonsrente,K27:DG27)","v":0},{"$f":"IF(J11=0,0,J19*($E11-1))","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,{"$f":"IF(AP11=0,0,AP19*($E11-1))","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,{"$f":"IF(BV11=0,0,BV19*($E11-1))","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,{"$f":"IF(DB11=0,0,DB19*($E11-1))","v":0},0,0,0,0,0]

{"sheet":"Nytte alternativ 0","index":10,"n_rows":27,"n_cols":111,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Nytte alternativ 0","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":"Nullalternativet"}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte nyttevirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k404","Nytte for virksomheten"]
["k405","Nytte for øvrig offentlig sektor"]
["k406","Nytte for privat næringsliv"]
["k408","Nytte for privatpersoner"]
[]
[]
["B","Prissatte nyttevirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A15,$A$7:$B$13,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J15+NPV(Celleref_kalkulasjonsrente,K15:DG15)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},{"$f":"IF(K$6=\"Restverdi\",IF(K7=0,0,K7*$C7*$D7^(J$6+1-$J$6)),IF(K7=0,0,K7*$C7*$D7^(K$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW$6=\"Restverdi\",IF(BW7=0,0,BW7*$C7*$D7^(BV$6+1-$J$6)),IF(BW7=0,0,BW7*$C7*$D7^(BW$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k404",{"$f":"VLOOKUP(A16,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},0,0,0,0,0,"Kroner",{"$f":"J16+NPV(Celleref_kalkulasjonsrente,K16:DG16)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A17,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},0,0,0,0,0,"Kroner",{"$f":"J17+NPV(Celleref_kalkulasjonsrente,K17:DG17)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A18,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},0,0,0,0,0,"Kroner",{"$f":"J18+NPV(Celleref_kalkulasjonsrente,K18:DG18)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV10=0,0,BV10*$C10*$D10^(BU$6+1-$J$6)),IF(BV10=0,0,BV10*$C10*$D10^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k408",{"$f":"VLOOKUP(A19,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},0,0,0,0,0,"Kroner",{"$f":"J19+NPV(Celleref_kalkulasjonsrente,K19:DG19)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["S","Prissatte nyttevirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J14","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A23,$A$7:$B$13,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J23+NPV(Celleref_kalkulasjonsrente,K23:DG23)","v":0},{"$f":"IF(J7=0,0,J15*($E7-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV7=0,0,BV15*($E7-1))","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]
["k404",{"$f":"VLOOKUP(A24,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},null,null,null,null,null,"Kroner",{"$f":"J24+NPV(Celleref_kalkulasjonsrente,K24:DG24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A25,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},null,null,null,null,null,"Kroner",{"$f":"J25+NPV(Celleref_kalkulasjonsrente,K25:DG25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A26,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},null,null,null,null,null,"Kroner",{"$f":"J26+NPV(Celleref_kalkulasjonsrente,K26:DG26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU10=0,0,BU18*($E10-1))","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]
["k408",{"$f":"VLOOKUP(A27,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},null,null,null,null,null,"Kroner",{"$f":"J27+NPV(Celleref_kalkulasjonsrente,K27:DG27)","v":0},{"$f":"IF(J11=0,0,J19*($E11-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Nytte alternativ 1","index":11,"n_rows":27,"n_cols":111,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Nytte alternativ 1","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":"Droner"}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte nyttevirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k404","Nytte for virksomheten"]
["k405","Nytte for øvrig offentlig sektor"]
["k406","Nytte for privat næringsliv"]
["k408","Nytte for privatpersoner"]
[]
[]
["B","Prissatte nyttevirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","",{"$f":"AP6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A15,$A$7:$B$13,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J15+NPV(Celleref_kalkulasjonsrente,K15:DG15)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP7=0,0,AP7*$C7*$D7^(AO$6+1-$J$6)),IF(AP7=0,0,AP7*$C7*$D7^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV7=0,0,BV7*$C7*$D7^(BU$6+1-$J$6)),IF(BV7=0,0,BV7*$C7*$D7^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB7=0,0,DB7*$C7*$D7^(DA$6+1-$J$6)),IF(DB7=0,0,DB7*$C7*$D7^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k404",{"$f":"VLOOKUP(A16,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},0,0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP8=0,0,AP8*$C8*$D8^(AO$6+1-$J$6)),IF(AP8=0,0,AP8*$C8*$D8^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV8=0,0,BV8*$C8*$D8^(BU$6+1-$J$6)),IF(BV8=0,0,BV8*$C8*$D8^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB8=0,0,DB8*$C8*$D8^(DA$6+1-$J$6)),IF(DB8=0,0,DB8*$C8*$D8^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A17,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},0,0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP9=0,0,AP9*$C9*$D9^(AO$6+1-$J$6)),IF(AP9=0,0,AP9*$C9*$D9^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV9=0,0,BV9*$C9*$D9^(BU$6+1-$J$6)),IF(BV9=0,0,BV9*$C9*$D9^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB9=0,0,DB9*$C9*$D9^(DA$6+1-$J$6)),IF(DB9=0,0,DB9*$C9*$D9^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A18,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},0,0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP10=0,0,AP10*$C10*$D10^(AO$6+1-$J$6)),IF(AP10=0,0,AP10*$C10*$D10^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV10=0,0,BV10*$C10*$D10^(BU$6+1-$J$6)),IF(BV10=0,0,BV10*$C10*$D10^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB10=0,0,DB10*$C10*$D10^(DA$6+1-$J$6)),IF(DB10=0,0,DB10*$C10*$D10^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k408",{"$f":"VLOOKUP(A19,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},0,0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP11=0,0,AP11*$C11*$D11^(AO$6+1-$J$6)),IF(AP11=0,0,AP11*$C11*$D11^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV11=0,0,BV11*$C11*$D11^(BU$6+1-$J$6)),IF(BV11=0,0,BV11*$C11*$D11^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB11=0,0,DB11*$C11*$D11^(DA$6+1-$J$6)),IF(DB11=0,0,DB11*$C11*$D11^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[]
[]
["S","Prissatte nyttevirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J14","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","",{"$f":"AP14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A23,$A$7:$B$13,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J23+NPV(Celleref_kalkulasjonsrente,K23:DG23)","v":0},{"$f":"IF(J7=0,0,J15*($E7-1))","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,{"$f":"IF(AP7=0,0,AP15*($E7-1))","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,{"$f":"IF(BV7=0,0,BV15*($E7-1))","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,{"$f":"IF(DB7=0,0,DB15*($E7-1))","v":0},0,0,0,0,0]
["k404",{"$f":"VLOOKUP(A24,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J8=0,0,J16*($E8-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP8=0,0,AP16*($E8-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV8=0,0,BV16*($E8-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB8=0,0,DB16*($E8-1))","v":0},0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A25,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J9=0,0,J17*($E9-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP17*($E9-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV9=0,0,BV17*($E9-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB9=0,0,DB17*($E9-1))","v":0},0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A26,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J10=0,0,J18*($E10-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP10=0,0,AP18*($E10-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV10=0,0,BV18*($E10-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB10=0,0,DB18*($E10-1))","v":0},0,0,0,0,0]
["k408",{"$f":"VLOOKUP(A27,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J11=0,0,J19*($E11-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP11=0,0,AP19*($E11-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV11=0,0,BV19*($E11-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB11=0,0,DB19*($E11-1))","v":0},0,0,0,0,0]

{"sheet":"Nytte alternativ 2","index":12,"n_rows":27,"n_cols":111,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Nytte alternativ 2","Alternativnavn:",{"$f":"VLOOKUP(RIGHT(A1,12),Alternativområde,2,FALSE)","v":"Nettportal"}]
[]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[]
[1,"Prissatte nyttevirkninger",null,null,null,null,null,"Enhet",null,{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"IF($J$6+K4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+K4,IF(OR(J6=\"Restverdi\",J6=\"\"),\"\",\"Restverdi\"))","v":2020},{"$f":"IF($J$6+L4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+L4,IF(OR(K6=\"Restverdi\",K6=\"\"),\"\",\"Restverdi\"))","v":2021},{"$f":"IF($J$6+M4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+M4,IF(OR(L6=\"Restverdi\",L6=\"\"),\"\",\"Restverdi\"))","v":2022},{"$f":"IF($J$6+N4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+N4,IF(OR(M6=\"Restverdi\",M6=\"\"),\"\",\"Restverdi\"))","v":2023},{"$f":"IF($J$6+O4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+O4,IF(OR(N6=\"Restverdi\",N6=\"\"),\"\",\"Restverdi\"))","v":2024},{"$f":"IF($J$6+P4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+P4,IF(OR(O6=\"Restverdi\",O6=\"\"),\"\",\"Restverdi\"))","v":2025},{"$f":"IF($J$6+Q4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Q4,IF(OR(P6=\"Restverdi\",P6=\"\"),\"\",\"Restverdi\"))","v":2026},{"$f":"IF($J$6+R4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+R4,IF(OR(Q6=\"Restverdi\",Q6=\"\"),\"\",\"Restverdi\"))","v":2027},{"$f":"IF($J$6+S4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+S4,IF(OR(R6=\"Restverdi\",R6=\"\"),\"\",\"Restverdi\"))","v":2028},{"$f":"IF($J$6+T4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+T4,IF(OR(S6=\"Restverdi\",S6=\"\"),\"\",\"Restverdi\"))","v":2029},{"$f":"IF($J$6+U4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+U4,IF(OR(T6=\"Restverdi\",T6=\"\"),\"\",\"Restverdi\"))","v":2030},{"$f":"IF($J$6+V4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+V4,IF(OR(U6=\"Restverdi\",U6=\"\"),\"\",\"Restverdi\"))","v":2031},{"$f":"IF($J$6+W4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+W4,IF(OR(V6=\"Restverdi\",V6=\"\"),\"\",\"Restverdi\"))","v":2032},{"$f":"IF($J$6+X4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+X4,IF(OR(W6=\"Restverdi\",W6=\"\"),\"\",\"Restverdi\"))","v":2033},{"$f":"IF($J$6+Y4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Y4,IF(OR(X6=\"Restverdi\",X6=\"\"),\"\",\"Restverdi\"))","v":"Restverdi"},{"$f":"IF($J$6+Z4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+Z4,IF(OR(Y6=\"Restverdi\",Y6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AA4,IF(OR(Z6=\"Restverdi\",Z6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AB4,IF(OR(AA6=\"Restverdi\",AA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AC4,IF(OR(AB6=\"Restverdi\",AB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AD4,IF(OR(AC6=\"Restverdi\",AC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AE4,IF(OR(AD6=\"Restverdi\",AD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AF4,IF(OR(AE6=\"Restverdi\",AE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AG4,IF(OR(AF6=\"Restverdi\",AF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AH4,IF(OR(AG6=\"Restverdi\",AG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AI4,IF(OR(AH6=\"Restverdi\",AH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AJ4,IF(OR(AI6=\"Restverdi\",AI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AK4,IF(OR(AJ6=\"Restverdi\",AJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AL4,IF(OR(AK6=\"Restverdi\",AK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AM4,IF(OR(AL6=\"Restverdi\",AL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AN4,IF(OR(AM6=\"Restverdi\",AM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AO4,IF(OR(AN6=\"Restverdi\",AN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AP4,IF(OR(AO6=\"Restverdi\",AO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AQ4,IF(OR(AP6=\"Restverdi\",AP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AR4,IF(OR(AQ6=\"Restverdi\",AQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AS4,IF(OR(AR6=\"Restverdi\",AR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AT4,IF(OR(AS6=\"Restverdi\",AS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AU4,IF(OR(AT6=\"Restverdi\",AT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AV4,IF(OR(AU6=\"Restverdi\",AU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AW4,IF(OR(AV6=\"Restverdi\",AV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AX4,IF(OR(AW6=\"Restverdi\",AW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AY4,IF(OR(AX6=\"Restverdi\",AX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+AZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+AZ4,IF(OR(AY6=\"Restverdi\",AY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BA4,IF(OR(AZ6=\"Restverdi\",AZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BB4,IF(OR(BA6=\"Restverdi\",BA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BC4,IF(OR(BB6=\"Restverdi\",BB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BD4,IF(OR(BC6=\"Restverdi\",BC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BE4,IF(OR(BD6=\"Restverdi\",BD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BF4,IF(OR(BE6=\"Restverdi\",BE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BG4,IF(OR(BF6=\"Restverdi\",BF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BH4,IF(OR(BG6=\"Restverdi\",BG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BI4,IF(OR(BH6=\"Restverdi\",BH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BJ4,IF(OR(BI6=\"Restverdi\",BI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BK4,IF(OR(BJ6=\"Restverdi\",BJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BL4,IF(OR(BK6=\"Restverdi\",BK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BM4,IF(OR(BL6=\"Restverdi\",BL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BN4,IF(OR(BM6=\"Restverdi\",BM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BO4,IF(OR(BN6=\"Restverdi\",BN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BP4,IF(OR(BO6=\"Restverdi\",BO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BQ4,IF(OR(BP6=\"Restverdi\",BP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BR4,IF(OR(BQ6=\"Restverdi\",BQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BS4,IF(OR(BR6=\"Restverdi\",BR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BT4,IF(OR(BS6=\"Restverdi\",BS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BU4,IF(OR(BT6=\"Restverdi\",BT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BV4,IF(OR(BU6=\"Restverdi\",BU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BW4,IF(OR(BV6=\"Restverdi\",BV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BX4,IF(OR(BW6=\"Restverdi\",BW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BY4,IF(OR(BX6=\"Restverdi\",BX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+BZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+BZ4,IF(OR(BY6=\"Restverdi\",BY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CA4,IF(OR(BZ6=\"Restverdi\",BZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CB4,IF(OR(CA6=\"Restverdi\",CA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CC4,IF(OR(CB6=\"Restverdi\",CB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CD4,IF(OR(CC6=\"Restverdi\",CC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CE4,IF(OR(CD6=\"Restverdi\",CD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CF4,IF(OR(CE6=\"Restverdi\",CE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CG4,IF(OR(CF6=\"Restverdi\",CF6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CH4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CH4,IF(OR(CG6=\"Restverdi\",CG6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CI4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CI4,IF(OR(CH6=\"Restverdi\",CH6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CJ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CJ4,IF(OR(CI6=\"Restverdi\",CI6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CK4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CK4,IF(OR(CJ6=\"Restverdi\",CJ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CL4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CL4,IF(OR(CK6=\"Restverdi\",CK6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CM4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CM4,IF(OR(CL6=\"Restverdi\",CL6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CN4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CN4,IF(OR(CM6=\"Restverdi\",CM6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CO4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CO4,IF(OR(CN6=\"Restverdi\",CN6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CP4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CP4,IF(OR(CO6=\"Restverdi\",CO6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CQ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CQ4,IF(OR(CP6=\"Restverdi\",CP6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CR4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CR4,IF(OR(CQ6=\"Restverdi\",CQ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CS4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CS4,IF(OR(CR6=\"Restverdi\",CR6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CT4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CT4,IF(OR(CS6=\"Restverdi\",CS6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CU4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CU4,IF(OR(CT6=\"Restverdi\",CT6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CV4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CV4,IF(OR(CU6=\"Restverdi\",CU6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CW4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CW4,IF(OR(CV6=\"Restverdi\",CV6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CX4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CX4,IF(OR(CW6=\"Restverdi\",CW6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CY4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CY4,IF(OR(CX6=\"Restverdi\",CX6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+CZ4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+CZ4,IF(OR(CY6=\"Restverdi\",CY6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DA4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DA4,IF(OR(CZ6=\"Restverdi\",CZ6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DB4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DB4,IF(OR(DA6=\"Restverdi\",DA6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DC4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DC4,IF(OR(DB6=\"Restverdi\",DB6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DD4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DD4,IF(OR(DC6=\"Restverdi\",DC6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DE4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DE4,IF(OR(DD6=\"Restverdi\",DD6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DF4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DF4,IF(OR(DE6=\"Restverdi\",DE6=\"\"),\"\",\"Restverdi\"))","v":""},{"$f":"IF($J$6+DG4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$J$6+DG4,IF(OR(DF6=\"Restverdi\",DF6=\"\"),\"\",\"Restverdi\"))","v":""}]
[72,null,1,{"$f":"1","v":1},{"$f":"1 + Celleref_Skattekostnad","v":1.2},{"$f":"0","v":0},null,"Kroner"]
["k404","Nytte for virksomheten"]
["k405","Nytte for øvrig offentlig sektor"]
["k406","Nytte for privat næringsliv"]
["k408","Nytte for privatpersoner"]
[]
[]
["B","Prissatte nyttevirkninger - direkte virkning",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J6","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","",{"$f":"AP6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV6","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A15,$A$7:$B$13,2,FALSE)","v":0},{"$f":"C7","v":1},1,1.2,0,0,"Kroner",{"$f":"J15+NPV(Celleref_kalkulasjonsrente,K15:DG15)","v":0},{"$f":"IF(J$6=\"Restverdi\",IF(J7=0,0,J7*$C7*$D7^(I$6+1-$J$6)),IF(J7=0,0,J7*$C7*$D7^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP7=0,0,AP7*$C7*$D7^(AO$6+1-$J$6)),IF(AP7=0,0,AP7*$C7*$D7^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV7=0,0,BV7*$C7*$D7^(BU$6+1-$J$6)),IF(BV7=0,0,BV7*$C7*$D7^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB7=0,0,DB7*$C7*$D7^(DA$6+1-$J$6)),IF(DB7=0,0,DB7*$C7*$D7^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k404",{"$f":"VLOOKUP(A16,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},0,0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J8=0,0,J8*$C8*$D8^(I$6+1-$J$6)),IF(J8=0,0,J8*$C8*$D8^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP8=0,0,AP8*$C8*$D8^(AO$6+1-$J$6)),IF(AP8=0,0,AP8*$C8*$D8^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV8=0,0,BV8*$C8*$D8^(BU$6+1-$J$6)),IF(BV8=0,0,BV8*$C8*$D8^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB8=0,0,DB8*$C8*$D8^(DA$6+1-$J$6)),IF(DB8=0,0,DB8*$C8*$D8^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A17,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},{"$f":"C9","v":0},0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J9=0,0,J9*$C9*$D9^(I$6+1-$J$6)),IF(J9=0,0,J9*$C9*$D9^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP9=0,0,AP9*$C9*$D9^(AO$6+1-$J$6)),IF(AP9=0,0,AP9*$C9*$D9^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV9=0,0,BV9*$C9*$D9^(BU$6+1-$J$6)),IF(BV9=0,0,BV9*$C9*$D9^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB9=0,0,DB9*$C9*$D9^(DA$6+1-$J$6)),IF(DB9=0,0,DB9*$C9*$D9^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A18,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},0,0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J10=0,0,J10*$C10*$D10^(I$6+1-$J$6)),IF(J10=0,0,J10*$C10*$D10^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP10=0,0,AP10*$C10*$D10^(AO$6+1-$J$6)),IF(AP10=0,0,AP10*$C10*$D10^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV10=0,0,BV10*$C10*$D10^(BU$6+1-$J$6)),IF(BV10=0,0,BV10*$C10*$D10^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB10=0,0,DB10*$C10*$D10^(DA$6+1-$J$6)),IF(DB10=0,0,DB10*$C10*$D10^(DB$6-$J$6)))","v":0},0,0,0,0,0]
["k408",{"$f":"VLOOKUP(A19,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},0,0,0,0,0,"Kroner",0,{"$f":"IF(J$6=\"Restverdi\",IF(J11=0,0,J11*$C11*$D11^(I$6+1-$J$6)),IF(J11=0,0,J11*$C11*$D11^(J$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=\"Restverdi\",IF(AP11=0,0,AP11*$C11*$D11^(AO$6+1-$J$6)),IF(AP11=0,0,AP11*$C11*$D11^(AP$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=\"Restverdi\",IF(BV11=0,0,BV11*$C11*$D11^(BU$6+1-$J$6)),IF(BV11=0,0,BV11*$C11*$D11^(BV$6-$J$6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=\"Restverdi\",IF(DB11=0,0,DB11*$C11*$D11^(DA$6+1-$J$6)),IF(DB11=0,0,DB11*$C11*$D11^(DB$6-$J$6)))","v":0},0,0,0,0,0]
[]
[]
["S","Prissatte nyttevirkninger - Skattefinansieringskostnad",null,null,null,null,null,"Enhet","Nåverdi",{"$f":"J14","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Restverdi","","","","","","","","","","","","","","","","",{"$f":"AP14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BV14","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[72,{"$f":"VLOOKUP(A23,$A$7:$B$13,2,FALSE)","v":0},null,null,null,null,null,"Kroner",{"$f":"J23+NPV(Celleref_kalkulasjonsrente,K23:DG23)","v":0},{"$f":"IF(J7=0,0,J15*($E7-1))","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,{"$f":"IF(AP7=0,0,AP15*($E7-1))","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,{"$f":"IF(BV7=0,0,BV15*($E7-1))","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,{"$f":"IF(DB7=0,0,DB15*($E7-1))","v":0},0,0,0,0,0]
["k404",{"$f":"VLOOKUP(A24,$A$7:$B$13,2,FALSE)","v":"Nytte for virksomheten"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J8=0,0,J16*($E8-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP8=0,0,AP16*($E8-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV8=0,0,BV16*($E8-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB8=0,0,DB16*($E8-1))","v":0},0,0,0,0,0]
["k405",{"$f":"VLOOKUP(A25,$A$7:$B$13,2,FALSE)","v":"Nytte for øvrig offentlig sektor"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J9=0,0,J17*($E9-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP9=0,0,AP17*($E9-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV9=0,0,BV17*($E9-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB9=0,0,DB17*($E9-1))","v":0},0,0,0,0,0]
["k406",{"$f":"VLOOKUP(A26,$A$7:$B$13,2,FALSE)","v":"Nytte for privat næringsliv"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J10=0,0,J18*($E10-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP10=0,0,AP18*($E10-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV10=0,0,BV18*($E10-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB10=0,0,DB18*($E10-1))","v":0},0,0,0,0,0]
["k408",{"$f":"VLOOKUP(A27,$A$7:$B$13,2,FALSE)","v":"Nytte for privatpersoner"},null,null,null,null,null,"Kroner",0,{"$f":"IF(J11=0,0,J19*($E11-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP11=0,0,AP19*($E11-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV11=0,0,BV19*($E11-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB11=0,0,DB19*($E11-1))","v":0},0,0,0,0,0]

{"sheet":"Ikke-prissatte virkninger","index":13,"n_rows":37,"n_cols":23,"rows_kept":37,"cut":false,"hidden":false,"merged":[[2,5,2,6],[2,18,2,19]]}
[null,null,null,null,"IP-input",1,2,"Bet","IP-B1",1,2,"IP-B2",1,2,"IP-B3",1,2,"RES",1,2,null,null,"End"]
[]
[null,null,"Virkningens navn","Betydning",null,"Omfang",null,null,null,null,null,null,null,null,null,null,null,"Virkning, relativt til i dag","Konsekvens, relativt til nullalternativet"]
[null,null,null,null,"Alternativ 0",{"$f":"IF(VLOOKUP(\"Alternativ \" &F1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &F1,VLOOKUP(\"Alternativ \" &F1,Alternativområde,2,FALSE))","v":"Droner"},{"$f":"IF(VLOOKUP(\"Alternativ \" &G1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &G1,VLOOKUP(\"Alternativ \" &G1,Alternativområde,2,FALSE))","v":"Nettportal"},"Betydning","Alternativ 0",{"$f":"IF(VLOOKUP(\"Alternativ \" &J1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &J1,VLOOKUP(\"Alternativ \" &J1,Alternativområde,2,FALSE))","v":"Droner"},{"$f":"IF(VLOOKUP(\"Alternativ \" &K1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &K1,VLOOKUP(\"Alternativ \" &K1,Alternativområde,2,FALSE))","v":"Nettportal"},"Betydning Alt 0",{"$f":"IF(VLOOKUP(\"Alternativ \" &M1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &M1,VLOOKUP(\"Alternativ \" &M1,Alternativområde,2,FALSE))","v":"Droner"},{"$f":"IF(VLOOKUP(\"Alternativ \" &N1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &N1,VLOOKUP(\"Alternativ \" &N1,Alternativområde,2,FALSE))","v":"Nettportal"},"S alternativ 0",{"$f":"IF(VLOOKUP(\"Alternativ \" &P1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &P1,VLOOKUP(\"Alternativ \" &P1,Alternativområde,2,FALSE))","v":"Droner"},{"$f":"IF(VLOOKUP(\"Alternativ \" &Q1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &Q1,VLOOKUP(\"Alternativ \" &Q1,Alternativområde,2,FALSE))","v":"Nettportal"},"Alternativ 0",{"$f":"IF(VLOOKUP(\"Alternativ \" &S1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &S1,VLOOKUP(\"Alternativ \" &S1,Alternativområde,2,FALSE))","v":"Droner"},{"$f":"IF(VLOOKUP(\"Alternativ \" &T1,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &T1,VLOOKUP(\"Alternativ \" &T1,Alternativområde,2,FALSE))","v":"Nettportal"}]
[1,5,"[Fyll inn virkningsnavn]","Velg i liste","Middels positivt","Velg i liste","Velg i liste",{"$f":"IF(D5=\"Stor\",2,IF(D5=\"Middels\",1,IF(D5=\"Liten\",0,\"\")))","v":""},{"$f":"IF(E5=\"Stort positivt\",3,IF(E5=\"Middels positivt\",2,IF(E5=\"Lite positivt\",1,IF(E5=\"Ubetydelig/Ingen konsekvens\",0,IF(E5=\"Lite negativt\",1,IF(E5=\"Middels negativt\",2,IF(E5=\"Stort negativt\",3,\"\")))))))","v":2},"","",{"$f":"IF(E5=\"Stort positivt\",1,IF(E5=\"Middels positivt\",1,IF(E5=\"Lite positivt\",1,IF(E5=\"Ubetydelig/Ingen konsekvens\",0,IF(E5=\"Lite negativt\",-1,IF(E5=\"Middels negativt\",-1,IF(E5=\"Stort negativt\",-1,\"\")))))))","v":1},"","",{"$f":"IFERROR(($H5+I5)*L5,\"\")","v":""},"","",{"$f":"IFERROR(VLOOKUP(O5,$C$27:$D$37,2,FALSE),\"\")","v":""},"",""]
[21,6,"Redusert kjemikalieutslipp","Stor","Velg i liste","Middels positivt","Middels positivt",{"$f":"IF(D6=\"Stor\",2,IF(D6=\"Middels\",1,IF(D6=\"Liten\",0,\"\")))","v":2},"",2,2,"",1,1,"",4,4,"","+ + + +","+ + + +"]
[22,7,"Bedret opplevelsesverdi i naturen","Middels","Velg i liste","Middels positivt","Middels positivt",{"$f":"IF(D7=\"Stor\",2,IF(D7=\"Middels\",1,IF(D7=\"Liten\",0,\"\")))","v":1},"",2,2,"",1,1,"",3,3,"","+ + +","+ + +"]
[23,8,"Forverret personvern/ privatlivets fred","Stor","Velg i liste","Ubetydelig/Ingen konsekvens","Lite negativt",{"$f":"IF(D8=\"Stor\",2,IF(D8=\"Middels\",1,IF(D8=\"Liten\",0,\"\")))","v":2},"",0,1,"",0,-1,"",0,-3,"",0,"- - -"]
["End",7]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(E14=\"Stort positivt\",3,IF(E14=\"Middels positivt\",2,IF(E14=\"Lite positivt\",1,IF(E14=\"Intet\",0,IF(E14=\"Lite negativt\",1,IF(E14=\"Middels negativt\",2,IF(E14=\"Stort negativt\",3,\"\")))))))","v":""},null,null,{"$f":"IF(E14=\"Stort positivt\",1,IF(E14=\"Middels positivt\",1,IF(E14=\"Lite positivt\",1,IF(E14=\"Intet\",0,IF(E14=\"Lite negativt\",-1,IF(E14=\"Middels negativt\",-1,IF(E14=\"Stort negativt\",-1,\"\")))))))","v":""},null,null,{"$f":"IFERROR(($H14+I14)*L14,\"\")","v":""},null,null,{"$f":"IFERROR(VLOOKUP(O14,$C$27:$D$37,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,"Velg i liste","Velg i liste",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,"Stor","Stort positivt",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,"Middels","Middels positivt",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,"Liten","Lite positivt",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,"Ubetydelig/Ingen konsekvens",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,"Lite negativt",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,"Middels negativt",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,"Stort negativt",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,5,"+ + + + +",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,4,"+ + + +",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,3,"+ + +",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,2,"+ +",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,1,"+",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,0,0,null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,-1,"-",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,-2,"- -",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,-3,"- - -",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,-4,"- - - -",null,null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,-5,"- - - - -",null,null,null,null,"",null,null,"",null,null,"",null,null,""]

{"sheet":"Resultater","index":14,"n_rows":110,"n_cols":7,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Resultater fra nåverdiberegninger"]
[]
["A",null,null,"Nåverdi av alternativene samlet","Tallformat","Nåverdi","Samfunnsøkonomisk lønnsomhet (relativ netto nåverdi)"]
[0,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A4,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A4,VLOOKUP(\"Alternativ \" &A4,Alternativområde,2,FALSE))","v":"Nullalternativet"},"Kroner",{"$f":"0.5*SUM(OFFSET(Alternativ0,0,5))","v":-97939651.212482527}]
[1,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A5,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A5,VLOOKUP(\"Alternativ \" &A5,Alternativområde,2,FALSE))","v":"Droner"},"Kroner",{"$f":"0.5*SUM(OFFSET(Alternativ1,0,5))","v":-94249875.052560702},{"$f":"F5-F$4","v":3689776.1599218249}]
[2,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A6,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A6,VLOOKUP(\"Alternativ \" &A6,Alternativområde,2,FALSE))","v":"Nettportal"},"Kroner",{"$f":"0.5*SUM(OFFSET(Alternativ2,0,5))","v":-92365805.6936896},{"$f":"F6-F$4","v":5573845.5187929273}]
[]
[]
[]
[]
["IP",null,null,"Ikke-prissatte virkninger relativt til nullalternativet"]
[]
[1,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A13,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A13,VLOOKUP(\"Alternativ \" &A13,Alternativområde,2,FALSE))","v":"Droner"}]
[1,null,21,{"$f":"VLOOKUP(C14,Ikkeprissatt,3,FALSE)","v":"Redusert kjemikalieutslipp"},null,{"$f":"IF(A14=0,0,(HLOOKUP(A14,IkkeprissattResultat,VLOOKUP(C14,Ikkeprissatt,2,FALSE),FALSE)))","v":"+ + + +"}]
[1,null,22,{"$f":"VLOOKUP(C15,Ikkeprissatt,3,FALSE)","v":"Bedret opplevelsesverdi i naturen"},null,{"$f":"IF(A15=0,0,(HLOOKUP(A15,IkkeprissattResultat,VLOOKUP(C15,Ikkeprissatt,2,FALSE),FALSE)))","v":"+ + +"}]
[1,null,23,{"$f":"VLOOKUP(C16,Ikkeprissatt,3,FALSE)","v":"Forverret personvern/ privatlivets fred"},null,{"$f":"IF(A16=0,0,(HLOOKUP(A16,IkkeprissattResultat,VLOOKUP(C16,Ikkeprissatt,2,FALSE),FALSE)))","v":0}]
[]
[2,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A18,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A18,VLOOKUP(\"Alternativ \" &A18,Alternativområde,2,FALSE))","v":"Nettportal"}]
[2,null,21,{"$f":"VLOOKUP(C19,Ikkeprissatt,3,FALSE)","v":"Redusert kjemikalieutslipp"},null,{"$f":"IF(A19=0,0,(HLOOKUP(A19,IkkeprissattResultat,VLOOKUP(C19,Ikkeprissatt,2,FALSE),FALSE)))","v":"+ + + +"}]
[2,null,22,{"$f":"VLOOKUP(C20,Ikkeprissatt,3,FALSE)","v":"Bedret opplevelsesverdi i naturen"},null,{"$f":"IF(A20=0,0,(HLOOKUP(A20,IkkeprissattResultat,VLOOKUP(C20,Ikkeprissatt,2,FALSE),FALSE)))","v":"+ + +"}]
[2,null,23,{"$f":"VLOOKUP(C21,Ikkeprissatt,3,FALSE)","v":"Forverret personvern/ privatlivets fred"},null,{"$f":"IF(A21=0,0,(HLOOKUP(A21,IkkeprissattResultat,VLOOKUP(C21,Ikkeprissatt,2,FALSE),FALSE)))","v":"- - -"}]
["End"]
[]
["G",null,null,"Grafisk presentasjon av resultatene"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["NV"]
["GEnd"]
[]
["AInd",null,null,"Nåverdi av prissatte virkninger for hvert alternativ",null,"Netto nåverdi for hvert alternativ","Netto nåverdi relativt til nullalternativet"]
[]
[]
[0,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A52,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A52,VLOOKUP(\"Alternativ \" &A52,Alternativområde,2,FALSE))","v":"Nullalternativet"}]
[0,"N0","k404",{"$f":"VLOOKUP(C53,INDIRECT(\"Nytte\"&RIGHT(B53,LEN(B53)-1)),2,FALSE)","v":"Nytte for virksomheten"}]
[0,"N0","k405",{"$f":"VLOOKUP(C54,INDIRECT(\"Nytte\"&RIGHT(B54,LEN(B54)-1)),2,FALSE)","v":"Nytte for øvrig offentlig sektor"}]
[0,"N0","k406",{"$f":"VLOOKUP(C55,INDIRECT(\"Nytte\"&RIGHT(B55,LEN(B55)-1)),2,FALSE)","v":"Nytte for privat næringsliv"}]
[0,"N0","k408",{"$f":"VLOOKUP(C56,INDIRECT(\"Nytte\"&RIGHT(B56,LEN(B56)-1)),2,FALSE)","v":"Nytte for privatpersoner"}]
[0,"K0","k311",{"$f":"VLOOKUP(C57,INDIRECT(\"Kostnad\"&RIGHT(B57,LEN(B57)-1)),2,FALSE)","v":"Kostnader for virksomheten"}]
[0,"K0",24,{"$f":"IF(LEFT(C58,1)=\"s\",VLOOKUP(INT(RIGHT(C58,LEN(C58)-1)),INDIRECT(\"Kostnad\"&RIGHT(B58,LEN(B58)-1)&\"S\"),2,FALSE),VLOOKUP(C58,INDIRECT(\"Kostnad\"&RIGHT(B58,LEN(B58)-1)),2,FALSE))","v":"Kartlegging utført av kommuneansatte"},"Kroner",{"$f":"'Kostnad alternativ 0'!I19+'Kostnad alternativ 0'!I29","v":-26710813.967040688}]
[0,"K0",25,{"$f":"IF(LEFT(C59,1)=\"s\",VLOOKUP(INT(RIGHT(C59,LEN(C59)-1)),INDIRECT(\"Kostnad\"&RIGHT(B59,LEN(B59)-1)&\"S\"),2,FALSE),VLOOKUP(C59,INDIRECT(\"Kostnad\"&RIGHT(B59,LEN(B59)-1)),2,FALSE))","v":"Årlig oppryddingsarbeid"},"Kroner",{"$f":"'Kostnad alternativ 0'!I20+'Kostnad alternativ 0'!I30","v":-71228837.245441839}]
[0,"K0","k312",{"$f":"VLOOKUP(C60,INDIRECT(\"Kostnad\"&RIGHT(B60,LEN(B60)-1)),2,FALSE)","v":"Kostnader for øvrig offentlig sektor"}]
[0,"K0","k313",{"$f":"VLOOKUP(C61,INDIRECT(\"Kostnad\"&RIGHT(B61,LEN(B61)-1)),2,FALSE)","v":"Kostnader for privat næringsliv"}]
[0,"K0","k434",{"$f":"VLOOKUP(C62,INDIRECT(\"Kostnad\"&RIGHT(B62,LEN(B62)-1)),2,FALSE)","v":"Kostnader for privatpersoner"}]
[0,null,"Z",{"$f":"\"Netto nåverdi \"& IF(VLOOKUP(\"Alternativ \" &A63,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A63,VLOOKUP(\"Alternativ \" &A63,Alternativområde,2,FALSE))","v":"Netto nåverdi Nullalternativet"},"Kroner",{"$f":"SUM(OFFSET(Alternativ0,-1,5))","v":-97939651.212482527},{"$f":"F63-F$4","v":0}]
[]
[]
[1,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A66,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A66,VLOOKUP(\"Alternativ \" &A66,Alternativområde,2,FALSE))","v":"Droner"}]
[1,"N1","k404",{"$f":"VLOOKUP(C67,INDIRECT(\"Nytte\"&RIGHT(B67,LEN(B67)-1)),2,FALSE)","v":"Nytte for virksomheten"}]
[1,"N1","k405",{"$f":"VLOOKUP(C68,INDIRECT(\"Nytte\"&RIGHT(B68,LEN(B68)-1)),2,FALSE)","v":"Nytte for øvrig offentlig sektor"}]
[1,"N1","k406",{"$f":"VLOOKUP(C69,INDIRECT(\"Nytte\"&RIGHT(B69,LEN(B69)-1)),2,FALSE)","v":"Nytte for privat næringsliv"}]
[1,"N1","k408",{"$f":"VLOOKUP(C70,INDIRECT(\"Nytte\"&RIGHT(B70,LEN(B70)-1)),2,FALSE)","v":"Nytte for privatpersoner"}]
[1,"K1","k311",{"$f":"VLOOKUP(C71,INDIRECT(\"Kostnad\"&RIGHT(B71,LEN(B71)-1)),2,FALSE)","v":"Kostnader for virksomheten"}]
[1,"K1",9,{"$f":"IF(LEFT(C72,1)=\"s\",VLOOKUP(INT(RIGHT(C72,LEN(C72)-1)),INDIRECT(\"Kostnad\"&RIGHT(B72,LEN(B72)-1)&\"S\"),2,FALSE),VLOOKUP(C72,INDIRECT(\"Kostnad\"&RIGHT(B72,LEN(B72)-1)),2,FALSE))","v":"Investering i utstyr"},"Kroner",{"$f":"'Kostnad alternativ 1'!I22+'Kostnad alternativ 1'!I35","v":-1000000}]
[1,"K1",10,{"$f":"IF(LEFT(C73,1)=\"s\",VLOOKUP(INT(RIGHT(C73,LEN(C73)-1)),INDIRECT(\"Kostnad\"&RIGHT(B73,LEN(B73)-1)&\"S\"),2,FALSE),VLOOKUP(C73,INDIRECT(\"Kostnad\"&RIGHT(B73,LEN(B73)-1)),2,FALSE))","v":"Årlig kostnad til utstyr, bil m.m."},"Kroner",{"$f":"'Kostnad alternativ 1'!I23+'Kostnad alternativ 1'!I36","v":-3584568.1081310017}]
[1,"K1",11,{"$f":"IF(LEFT(C74,1)=\"s\",VLOOKUP(INT(RIGHT(C74,LEN(C74)-1)),INDIRECT(\"Kostnad\"&RIGHT(B74,LEN(B74)-1)&\"S\"),2,FALSE),VLOOKUP(C74,INDIRECT(\"Kostnad\"&RIGHT(B74,LEN(B74)-1)),2,FALSE))","v":"Personellkostnad til prosjektet"},"Kroner",{"$f":"'Kostnad alternativ 1'!I24+'Kostnad alternativ 1'!I37","v":-22259011.639200572}]
[1,"K1",12,{"$f":"IF(LEFT(C75,1)=\"s\",VLOOKUP(INT(RIGHT(C75,LEN(C75)-1)),INDIRECT(\"Kostnad\"&RIGHT(B75,LEN(B75)-1)&\"S\"),2,FALSE),VLOOKUP(C75,INDIRECT(\"Kostnad\"&RIGHT(B75,LEN(B75)-1)),2,FALSE))","v":"Årlig oppryddingsarbeid"},"Kroner",{"$f":"'Kostnad alternativ 1'!I25+'Kostnad alternativ 1'!I38","v":-58502690.649548896}]
[1,"K1",26,{"$f":"IF(LEFT(C76,1)=\"s\",VLOOKUP(INT(RIGHT(C76,LEN(C76)-1)),INDIRECT(\"Kostnad\"&RIGHT(B76,LEN(B76)-1)&\"S\"),2,FALSE),VLOOKUP(C76,INDIRECT(\"Kostnad\"&RIGHT(B76,LEN(B76)-1)),2,FALSE))","v":"Kartlegging utført av kommunensatte"},"Kroner",{"$f":"'Kostnad alternativ 1'!I26+'Kostnad alternativ 1'!I39","v":-8903604.6556802299}]
[1,"K1","k312",{"$f":"VLOOKUP(C77,INDIRECT(\"Kostnad\"&RIGHT(B77,LEN(B77)-1)),2,FALSE)","v":"Kostnader for øvrig offentlig sektor"}]
[1,"K1","k313",{"$f":"VLOOKUP(C78,INDIRECT(\"Kostnad\"&RIGHT(B78,LEN(B78)-1)),2,FALSE)","v":"Kostnader for privat næringsliv"}]
[1,"K1","k434",{"$f":"VLOOKUP(C79,INDIRECT(\"Kostnad\"&RIGHT(B79,LEN(B79)-1)),2,FALSE)","v":"Kostnader for privatpersoner"}]
[1,null,"Z",{"$f":"\"Netto nåverdi \"& IF(VLOOKUP(\"Alternativ \" &A80,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A80,VLOOKUP(\"Alternativ \" &A80,Alternativområde,2,FALSE))","v":"Netto nåverdi Droner"},"Kroner",{"$f":"SUM(OFFSET(Alternativ1,-1,5))","v":-94249875.052560702},{"$f":"F80-F$4","v":3689776.1599218249}]
[]
[]
[2,null,null,{"$f":"IF(VLOOKUP(\"Alternativ \" &A83,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A83,VLOOKUP(\"Alternativ \" &A83,Alternativområde,2,FALSE))","v":"Nettportal"}]
[2,"N2","k404",{"$f":"VLOOKUP(C84,INDIRECT(\"Nytte\"&RIGHT(B84,LEN(B84)-1)),2,FALSE)","v":"Nytte for virksomheten"}]
[2,"N2","k405",{"$f":"VLOOKUP(C85,INDIRECT(\"Nytte\"&RIGHT(B85,LEN(B85)-1)),2,FALSE)","v":"Nytte for øvrig offentlig sektor"}]
[2,"N2","k406",{"$f":"VLOOKUP(C86,INDIRECT(\"Nytte\"&RIGHT(B86,LEN(B86)-1)),2,FALSE)","v":"Nytte for privat næringsliv"}]
[2,"N2","k408",{"$f":"VLOOKUP(C87,INDIRECT(\"Nytte\"&RIGHT(B87,LEN(B87)-1)),2,FALSE)","v":"Nytte for privatpersoner"}]
[2,"K2","k311",{"$f":"VLOOKUP(C88,INDIRECT(\"Kostnad\"&RIGHT(B88,LEN(B88)-1)),2,FALSE)","v":"Kostnader for virksomheten"}]
[2,"K2",15,{"$f":"IF(LEFT(C89,1)=\"s\",VLOOKUP(INT(RIGHT(C89,LEN(C89)-1)),INDIRECT(\"Kostnad\"&RIGHT(B89,LEN(B89)-1)&\"S\"),2,FALSE),VLOOKUP(C89,INDIRECT(\"Kostnad\"&RIGHT(B89,LEN(B89)-1)),2,FALSE))","v":"Investering nettportal"},"Kroner",{"$f":"'Kostnad alternativ 2'!I23+'Kostnad alternativ 2'!I37","v":-2000000}]
[2,"K2",16,"Årlig driftskostnad","Kroner",{"$f":"'Kostnad alternativ 2'!I24+'Kostnad alternativ 2'!I38","v":-2312624.5858909688}]
[2,"K2",17,"Årlig markedsføringskostnad","Kroner",{"$f":"'Kostnad alternativ 2'!I25+'Kostnad alternativ 2'!I39","v":-3468936.8788364525}]
[2,"K2",18,"Personellkostnad til nettportalen","Kroner",{"$f":"'Kostnad alternativ 2'!I26+'Kostnad alternativ 2'!I40","v":-4451802.3278401149}]
[2,"K2",27,"Kartlegging utført av kommuneansatte","Kroner",{"$f":"'Kostnad alternativ 2'!I27+'Kostnad alternativ 2'!I41","v":-17807209.31136046}]
[2,"K2",28,"Årlig oppryddingsarbeid","Kroner",{"$f":"'Kostnad alternativ 2'!I28+'Kostnad alternativ 2'!I42","v":-62325232.5897616}]
[2,"K2","k312",{"$f":"VLOOKUP(C95,INDIRECT(\"Kostnad\"&RIGHT(B95,LEN(B95)-1)),2,FALSE)","v":"Kostnader for øvrig offentlig sektor"}]
[2,"K2","k313",{"$f":"VLOOKUP(C96,INDIRECT(\"Kostnad\"&RIGHT(B96,LEN(B96)-1)),2,FALSE)","v":"Kostnader for privat næringsliv"}]
[2,"K2","k434",{"$f":"VLOOKUP(C97,INDIRECT(\"Kostnad\"&RIGHT(B97,LEN(B97)-1)),2,FALSE)","v":"Kostnader for privatpersoner"}]
[2,null,"Z",{"$f":"\"Netto nåverdi \"& IF(VLOOKUP(\"Alternativ \" &A98,Alternativområde,2,FALSE)=\"\",\"Alternativ \" &A98,VLOOKUP(\"Alternativ \" &A98,Alternativområde,2,FALSE))","v":"Netto nåverdi Nettportal"},"Kroner",{"$f":"SUM(OFFSET(Alternativ2,-1,5))","v":-92365805.6936896},{"$f":"F98-F$4","v":5573845.5187929273}]
[]
[]
[]
[null,null,null,"Forutsetninger for analysen"]
[null,null,null,"Tiltakets oppstartsår",null,null,{"$f":"Celleref_oppstartsår","v":2019}]
[null,null,null,"Analyseperiode, år",null,null,{"$f":"Celleref_analyseperiode","v":15}]
[null,null,null,{"$f":"'Generelle forutsetninger'!A15","v":"Kalkulasjonsrente"},null,null,{"$f":"'Generelle forutsetninger'!B15","v":0.04}]
[null,null,null,{"$f":"'Generelle forutsetninger'!A18 &\", kroner\"","v":"Verdi tidsbesparelse - arbeidstid, kroner"},null,null,{"$f":"'Generelle forutsetninger'!B18","v":0}]
[null,null,null,{"$f":"'Generelle forutsetninger'!A19&\", kroner\"","v":"Verdi tidsbesparelse - fritid, kroner"},null,null,{"$f":"'Generelle forutsetninger'!B19","v":0}]
[null,null,null,{"$f":"'Generelle forutsetninger'!A16","v":"Realprisvekst/BNP-vekst"},null,null,{"$f":"'Generelle forutsetninger'!B16","v":8.0000000000000002E-3}]
[null,null,null,{"$f":"'Generelle forutsetninger'!A21&\", millioner kroner\"","v":"Verdien av et statistisk liv, millioner kroner"},null,null,{"$f":"'Generelle forutsetninger'!B21","v":0}]
[null,null,null,{"$f":"'Generelle forutsetninger'!A17","v":"Skattekostnad"},null,null,{"$f":"'Generelle forutsetninger'!B17","v":0.2}]

{"sheet":"Grafer","index":15,"n_rows":76,"n_cols":101,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"IF(VLOOKUP(\"Alternativ 0\",Alternativområde,2,FALSE)=\"\",\"Alternativ 0\",VLOOKUP(\"Alternativ 0\",Alternativområde,2,FALSE))","v":"Nullalternativet"},{"$f":"IF(VLOOKUP(\"Alternativ 1\",Alternativområde,2,FALSE)=\"\",\"Alternativ 1\",VLOOKUP(\"Alternativ 1\",Alternativområde,2,FALSE))","v":"Droner"},{"$f":"IF(VLOOKUP(\"Alternativ 2\",Alternativområde,2,FALSE)=\"\",\"Alternativ 2\",VLOOKUP(\"Alternativ 2\",Alternativområde,2,FALSE))","v":"Nettportal"}]
["Netto nåverdi samlet",null,-97939651.212482527,-101996373.64834623,-92365805.6936896]
["Kartlegging utført av kommuneansatte",null,-26710813.967040688]
["Årlig oppryddingsarbeid",null,-71228837.245441839]
["Investering i utstyr",null,null,-1000000]
["Årlig kostnad til utstyr, bil m.m.",null,null,-3584568.1081310017]
["Personellkostnad til prosjektet",null,null,-22259011.639200572]
["Årlig oppryddingsarbeid",null,null,-66249189.245334439]
["Kartlegging utført av kommunensatte",null,null,-8903604.6556802299]
["Investering nettportal",null,null,null,-2000000]
["Årlig driftskostnad",null,null,null,-2312624.5858909688]
["Årlig markedsføringskostnad",null,null,null,-3468936.8788364525]
["Personellkostnad til nettportalen",null,null,null,-4451802.3278401149]
["Kartlegging utført av kommuneansatte",null,null,null,-17807209.31136046]
["Årlig oppryddingsarbeid",null,null,null,-62325232.5897616]
["0-akse",0,0,0,0,0]
["nåverdi 0-alt.",-97939651,-97939651,-97939651,-97939651,-97939651]
[]
[]
[]
[]
[]
["Følsomhetsgraf"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tidsserie",{"$f":"'Generelle forutsetninger'!B10","v":2019},{"$f":"B41+1","v":2020},{"$f":"C41+1","v":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,{"$f":"BE41+1","v":2075},2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BO41+1","v":2085},2086,2087,2088,2089,2090,2091,{"$f":"BV41+1","v":2092},2093,2094,2095,2096,2097,2098,{"$f":"CC41+1","v":2099},2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,{"$f":"CO41+1","v":2111},2112,2113,2114,2115,2116,2117,2118]
[]
[null,null,null,"Netto nåverdi Alternativ"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Netto nåverdi Alternativ"]
[]
[]
[null,null,null,"Netto nåverdi Alternativ"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Netto nåverdi Alternativ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Netto nåverdi Alternativ"]

{"sheet":"Sensitivitet_bakgrunn","index":16,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
["År_teller","År","Enhetspris","Reallpris_hjelper","Realpris","Kalkulasjonsrente","Skattefinansiering","Estimat-pluss-minus"]
[null,null,null,null,{"$f":"(#REF!-1)+D2","v":{"$error":"#REF!"}},0,0,0]
[null,{"$f":"'Generelle forutsetninger'!B10","v":2019},-1,{"$f":"-0.01","v":-0.01},{"$f":"(#REF!-1)+D3","v":{"$error":"#REF!"}},5.0000000000000001E-3,0.05,0.05]
[1,{"$f":"IF($B$3+A4<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A4,IF(OR(B3=\"Restverdi\",B3=\"\"),\"\",\"\"))","v":2020},-0.9,-8.9999999999999993E-3,{"$f":"(#REF!-1)+D4","v":{"$error":"#REF!"}},0.01,0.1,0.1]
[2,{"$f":"IF($B$3+A5<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A5,IF(OR(B4=\"Restverdi\",B4=\"\"),\"\",\"\"))","v":2021},-0.8,-8.0000000000000002E-3,{"$f":"(#REF!-1)+D5","v":{"$error":"#REF!"}},1.4999999999999999E-2,0.15,0.15]
[3,{"$f":"IF($B$3+A6<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A6,IF(OR(B5=\"Restverdi\",B5=\"\"),\"\",\"\"))","v":2022},-0.7,-6.9999999999999993E-3,{"$f":"(#REF!-1)+D6","v":{"$error":"#REF!"}},0.02,0.18,0.2]
[4,{"$f":"IF($B$3+A7<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A7,IF(OR(B6=\"Restverdi\",B6=\"\"),\"\",\"\"))","v":2023},-0.6,-5.9999999999999993E-3,{"$f":"(#REF!-1)+D7","v":{"$error":"#REF!"}},2.5000000000000001E-2,0.2,0.25]
[5,{"$f":"IF($B$3+A8<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A8,IF(OR(B7=\"Restverdi\",B7=\"\"),\"\",\"\"))","v":2024},-0.5,-4.9999999999999992E-3,{"$f":"(#REF!-1)+D8","v":{"$error":"#REF!"}},0.03,0.22,0.3]
[6,{"$f":"IF($B$3+A9<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A9,IF(OR(B8=\"Restverdi\",B8=\"\"),\"\",\"\"))","v":2025},-0.4,-3.9999999999999992E-3,{"$f":"(#REF!-1)+D9","v":{"$error":"#REF!"}},3.5000000000000003E-2,0.25,0.35]
[7,{"$f":"IF($B$3+A10<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A10,IF(OR(B9=\"Restverdi\",B9=\"\"),\"\",\"\"))","v":2026},-0.3,-2.9999999999999992E-3,{"$f":"(#REF!-1)+D10","v":{"$error":"#REF!"}},0.04,0.3,0.4]
[8,{"$f":"IF($B$3+A11<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A11,IF(OR(B10=\"Restverdi\",B10=\"\"),\"\",\"\"))","v":2027},-0.2,-1.9999999999999992E-3,{"$f":"(#REF!-1)+D11","v":{"$error":"#REF!"}},4.4999999999999998E-2,0.35,0.45]
[9,{"$f":"IF($B$3+A12<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A12,IF(OR(B11=\"Restverdi\",B11=\"\"),\"\",\"\"))","v":2028},-0.1,-9.9999999999999915E-4,{"$f":"(#REF!-1)+D12","v":{"$error":"#REF!"}},0.05,null,0.5]
[10,{"$f":"IF($B$3+A13<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A13,IF(OR(B12=\"Restverdi\",B12=\"\"),\"\",\"\"))","v":2029},0,1.7347234759768071E-18,{"$f":"(#REF!-1)+D13","v":{"$error":"#REF!"}},5.5E-2,null,0.6]
[11,{"$f":"IF($B$3+A14<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A14,IF(OR(B13=\"Restverdi\",B13=\"\"),\"\",\"\"))","v":2030},0.1,1.0000000000000009E-3,{"$f":"(#REF!-1)+D14","v":{"$error":"#REF!"}},0.06,null,0.7]
[12,{"$f":"IF($B$3+A15<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A15,IF(OR(B14=\"Restverdi\",B14=\"\"),\"\",\"\"))","v":2031},0.2,2E-3,{"$f":"(#REF!-1)+D15","v":{"$error":"#REF!"}},6.5000000000000002E-2,null,0.8]
[13,{"$f":"IF($B$3+A16<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A16,IF(OR(B15=\"Restverdi\",B15=\"\"),\"\",\"\"))","v":2032},0.3,3.0000000000000009E-3,{"$f":"(#REF!-1)+D16","v":{"$error":"#REF!"}},7.0000000000000007E-2,null,0.9]
[14,{"$f":"IF($B$3+A17<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A17,IF(OR(B16=\"Restverdi\",B16=\"\"),\"\",\"\"))","v":2033},0.4,4.0000000000000018E-3,{"$f":"(#REF!-1)+D17","v":{"$error":"#REF!"}},7.4999999999999997E-2,null,1]
[15,{"$f":"IF($B$3+A18<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A18,IF(OR(B17=\"Restverdi\",B17=\"\"),\"\",\"\"))","v":""},0.5,5.000000000000001E-3,{"$f":"(#REF!-1)+D18","v":{"$error":"#REF!"}},0.08]
[16,{"$f":"IF($B$3+A19<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A19,IF(OR(B18=\"Restverdi\",B18=\"\"),\"\",\"\"))","v":""},0.6,6.0000000000000001E-3,{"$f":"(#REF!-1)+D19","v":{"$error":"#REF!"}}]
[17,{"$f":"IF($B$3+A20<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A20,IF(OR(B19=\"Restverdi\",B19=\"\"),\"\",\"\"))","v":""},0.7,7.000000000000001E-3,{"$f":"(#REF!-1)+D20","v":{"$error":"#REF!"}}]
[18,{"$f":"IF($B$3+A21<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A21,IF(OR(B20=\"Restverdi\",B20=\"\"),\"\",\"\"))","v":""},0.8,8.0000000000000019E-3,{"$f":"(#REF!-1)+D21","v":{"$error":"#REF!"}}]
[19,{"$f":"IF($B$3+A22<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A22,IF(OR(B21=\"Restverdi\",B21=\"\"),\"\",\"\"))","v":""},0.9,9.0000000000000028E-3,{"$f":"(#REF!-1)+D22","v":{"$error":"#REF!"}}]
[20,{"$f":"IF($B$3+A23<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A23,IF(OR(B22=\"Restverdi\",B22=\"\"),\"\",\"\"))","v":""},1,0.01,{"$f":"(#REF!-1)+D23","v":{"$error":"#REF!"}}]
[21,{"$f":"IF($B$3+A24<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A24,IF(OR(B23=\"Restverdi\",B23=\"\"),\"\",\"\"))","v":""}]
[22,{"$f":"IF($B$3+A25<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A25,IF(OR(B24=\"Restverdi\",B24=\"\"),\"\",\"\"))","v":""}]
[23,{"$f":"IF($B$3+A26<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A26,IF(OR(B25=\"Restverdi\",B25=\"\"),\"\",\"\"))","v":""}]
[24,{"$f":"IF($B$3+A27<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A27,IF(OR(B26=\"Restverdi\",B26=\"\"),\"\",\"\"))","v":""}]
[25,{"$f":"IF($B$3+A28<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A28,IF(OR(B27=\"Restverdi\",B27=\"\"),\"\",\"\"))","v":""}]
[26,{"$f":"IF($B$3+A29<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A29,IF(OR(B28=\"Restverdi\",B28=\"\"),\"\",\"\"))","v":""}]
[27,{"$f":"IF($B$3+A30<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A30,IF(OR(B29=\"Restverdi\",B29=\"\"),\"\",\"\"))","v":""}]
[28,{"$f":"IF($B$3+A31<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A31,IF(OR(B30=\"Restverdi\",B30=\"\"),\"\",\"\"))","v":""}]
[29,{"$f":"IF($B$3+A32<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A32,IF(OR(B31=\"Restverdi\",B31=\"\"),\"\",\"\"))","v":""}]
[30,{"$f":"IF($B$3+A33<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A33,IF(OR(B32=\"Restverdi\",B32=\"\"),\"\",\"\"))","v":""}]
[31,{"$f":"IF($B$3+A34<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A34,IF(OR(B33=\"Restverdi\",B33=\"\"),\"\",\"\"))","v":""}]
[32,{"$f":"IF($B$3+A35<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A35,IF(OR(B34=\"Restverdi\",B34=\"\"),\"\",\"\"))","v":""}]
[33,{"$f":"IF($B$3+A36<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A36,IF(OR(B35=\"Restverdi\",B35=\"\"),\"\",\"\"))","v":""}]
[34,{"$f":"IF($B$3+A37<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A37,IF(OR(B36=\"Restverdi\",B36=\"\"),\"\",\"\"))","v":""}]
[35,{"$f":"IF($B$3+A38<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A38,IF(OR(B37=\"Restverdi\",B37=\"\"),\"\",\"\"))","v":""}]
[36,{"$f":"IF($B$3+A39<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A39,IF(OR(B38=\"Restverdi\",B38=\"\"),\"\",\"\"))","v":""}]
[37,{"$f":"IF($B$3+A40<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A40,IF(OR(B39=\"Restverdi\",B39=\"\"),\"\",\"\"))","v":""}]
[38,{"$f":"IF($B$3+A41<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A41,IF(OR(B40=\"Restverdi\",B40=\"\"),\"\",\"\"))","v":""}]
[39,{"$f":"IF($B$3+A42<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A42,IF(OR(B41=\"Restverdi\",B41=\"\"),\"\",\"\"))","v":""}]
[40,{"$f":"IF($B$3+A43<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A43,IF(OR(B42=\"Restverdi\",B42=\"\"),\"\",\"\"))","v":""}]
[41,{"$f":"IF($B$3+A44<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A44,IF(OR(B43=\"Restverdi\",B43=\"\"),\"\",\"\"))","v":""}]
[42,{"$f":"IF($B$3+A45<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A45,IF(OR(B44=\"Restverdi\",B44=\"\"),\"\",\"\"))","v":""}]
[43,{"$f":"IF($B$3+A46<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A46,IF(OR(B45=\"Restverdi\",B45=\"\"),\"\",\"\"))","v":""}]
[44,{"$f":"IF($B$3+A47<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A47,IF(OR(B46=\"Restverdi\",B46=\"\"),\"\",\"\"))","v":""}]
[45,{"$f":"IF($B$3+A48<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A48,IF(OR(B47=\"Restverdi\",B47=\"\"),\"\",\"\"))","v":""}]
[46,{"$f":"IF($B$3+A49<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A49,IF(OR(B48=\"Restverdi\",B48=\"\"),\"\",\"\"))","v":""}]
[47,{"$f":"IF($B$3+A50<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A50,IF(OR(B49=\"Restverdi\",B49=\"\"),\"\",\"\"))","v":""}]
[48,{"$f":"IF($B$3+A51<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A51,IF(OR(B50=\"Restverdi\",B50=\"\"),\"\",\"\"))","v":""}]
[49,{"$f":"IF($B$3+A52<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A52,IF(OR(B51=\"Restverdi\",B51=\"\"),\"\",\"\"))","v":""}]
[50,{"$f":"IF($B$3+A53<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A53,IF(OR(B52=\"Restverdi\",B52=\"\"),\"\",\"\"))","v":""}]
[51,{"$f":"IF($B$3+A54<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A54,IF(OR(B53=\"Restverdi\",B53=\"\"),\"\",\"\"))","v":""}]
[52,{"$f":"IF($B$3+A55<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A55,IF(OR(B54=\"Restverdi\",B54=\"\"),\"\",\"\"))","v":""}]
[53,{"$f":"IF($B$3+A56<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A56,IF(OR(B55=\"Restverdi\",B55=\"\"),\"\",\"\"))","v":""}]
[54,{"$f":"IF($B$3+A57<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A57,IF(OR(B56=\"Restverdi\",B56=\"\"),\"\",\"\"))","v":""}]
[55,{"$f":"IF($B$3+A58<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A58,IF(OR(B57=\"Restverdi\",B57=\"\"),\"\",\"\"))","v":""}]
[56,{"$f":"IF($B$3+A59<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A59,IF(OR(B58=\"Restverdi\",B58=\"\"),\"\",\"\"))","v":""}]
[57,{"$f":"IF($B$3+A60<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A60,IF(OR(B59=\"Restverdi\",B59=\"\"),\"\",\"\"))","v":""}]
[58,{"$f":"IF($B$3+A61<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A61,IF(OR(B60=\"Restverdi\",B60=\"\"),\"\",\"\"))","v":""}]
[59,{"$f":"IF($B$3+A62<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A62,IF(OR(B61=\"Restverdi\",B61=\"\"),\"\",\"\"))","v":""}]
[60,{"$f":"IF($B$3+A63<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A63,IF(OR(B62=\"Restverdi\",B62=\"\"),\"\",\"\"))","v":""}]
[61,{"$f":"IF($B$3+A64<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A64,IF(OR(B63=\"Restverdi\",B63=\"\"),\"\",\"\"))","v":""}]
[62,{"$f":"IF($B$3+A65<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A65,IF(OR(B64=\"Restverdi\",B64=\"\"),\"\",\"\"))","v":""}]
[63,{"$f":"IF($B$3+A66<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A66,IF(OR(B65=\"Restverdi\",B65=\"\"),\"\",\"\"))","v":""}]
[64,{"$f":"IF($B$3+A67<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A67,IF(OR(B66=\"Restverdi\",B66=\"\"),\"\",\"\"))","v":""}]
[65,{"$f":"IF($B$3+A68<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A68,IF(OR(B67=\"Restverdi\",B67=\"\"),\"\",\"\"))","v":""}]
[66,{"$f":"IF($B$3+A69<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A69,IF(OR(B68=\"Restverdi\",B68=\"\"),\"\",\"\"))","v":""}]
[67,{"$f":"IF($B$3+A70<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A70,IF(OR(B69=\"Restverdi\",B69=\"\"),\"\",\"\"))","v":""}]
[68,{"$f":"IF($B$3+A71<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A71,IF(OR(B70=\"Restverdi\",B70=\"\"),\"\",\"\"))","v":""}]
[69,{"$f":"IF($B$3+A72<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A72,IF(OR(B71=\"Restverdi\",B71=\"\"),\"\",\"\"))","v":""}]
[70,{"$f":"IF($B$3+A73<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A73,IF(OR(B72=\"Restverdi\",B72=\"\"),\"\",\"\"))","v":""}]
[71,{"$f":"IF($B$3+A74<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A74,IF(OR(B73=\"Restverdi\",B73=\"\"),\"\",\"\"))","v":""}]
[72,{"$f":"IF($B$3+A75<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A75,IF(OR(B74=\"Restverdi\",B74=\"\"),\"\",\"\"))","v":""}]
[73,{"$f":"IF($B$3+A76<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A76,IF(OR(B75=\"Restverdi\",B75=\"\"),\"\",\"\"))","v":""}]
[74,{"$f":"IF($B$3+A77<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A77,IF(OR(B76=\"Restverdi\",B76=\"\"),\"\",\"\"))","v":""}]
[75,{"$f":"IF($B$3+A78<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A78,IF(OR(B77=\"Restverdi\",B77=\"\"),\"\",\"\"))","v":""}]
[76,{"$f":"IF($B$3+A79<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A79,IF(OR(B78=\"Restverdi\",B78=\"\"),\"\",\"\"))","v":""}]
[77,{"$f":"IF($B$3+A80<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A80,IF(OR(B79=\"Restverdi\",B79=\"\"),\"\",\"\"))","v":""}]
[78,{"$f":"IF($B$3+A81<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A81,IF(OR(B80=\"Restverdi\",B80=\"\"),\"\",\"\"))","v":""}]
[79,{"$f":"IF($B$3+A82<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A82,IF(OR(B81=\"Restverdi\",B81=\"\"),\"\",\"\"))","v":""}]
[80,{"$f":"IF($B$3+A83<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A83,IF(OR(B82=\"Restverdi\",B82=\"\"),\"\",\"\"))","v":""}]
[81,{"$f":"IF($B$3+A84<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A84,IF(OR(B83=\"Restverdi\",B83=\"\"),\"\",\"\"))","v":""}]
[82,{"$f":"IF($B$3+A85<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A85,IF(OR(B84=\"Restverdi\",B84=\"\"),\"\",\"\"))","v":""}]
[83,{"$f":"IF($B$3+A86<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A86,IF(OR(B85=\"Restverdi\",B85=\"\"),\"\",\"\"))","v":""}]
[84,{"$f":"IF($B$3+A87<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A87,IF(OR(B86=\"Restverdi\",B86=\"\"),\"\",\"\"))","v":""}]
[85,{"$f":"IF($B$3+A88<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A88,IF(OR(B87=\"Restverdi\",B87=\"\"),\"\",\"\"))","v":""}]
[86,{"$f":"IF($B$3+A89<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A89,IF(OR(B88=\"Restverdi\",B88=\"\"),\"\",\"\"))","v":""}]
[87,{"$f":"IF($B$3+A90<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A90,IF(OR(B89=\"Restverdi\",B89=\"\"),\"\",\"\"))","v":""}]
[88,{"$f":"IF($B$3+A91<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A91,IF(OR(B90=\"Restverdi\",B90=\"\"),\"\",\"\"))","v":""}]
[89,{"$f":"IF($B$3+A92<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A92,IF(OR(B91=\"Restverdi\",B91=\"\"),\"\",\"\"))","v":""}]
[90,{"$f":"IF($B$3+A93<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A93,IF(OR(B92=\"Restverdi\",B92=\"\"),\"\",\"\"))","v":""}]
[91,{"$f":"IF($B$3+A94<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A94,IF(OR(B93=\"Restverdi\",B93=\"\"),\"\",\"\"))","v":""}]
[92,{"$f":"IF($B$3+A95<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A95,IF(OR(B94=\"Restverdi\",B94=\"\"),\"\",\"\"))","v":""}]
[93,{"$f":"IF($B$3+A96<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A96,IF(OR(B95=\"Restverdi\",B95=\"\"),\"\",\"\"))","v":""}]
[94,{"$f":"IF($B$3+A97<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A97,IF(OR(B96=\"Restverdi\",B96=\"\"),\"\",\"\"))","v":""}]
[95,{"$f":"IF($B$3+A98<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A98,IF(OR(B97=\"Restverdi\",B97=\"\"),\"\",\"\"))","v":""}]
[96,{"$f":"IF($B$3+A99<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A99,IF(OR(B98=\"Restverdi\",B98=\"\"),\"\",\"\"))","v":""}]
[97,{"$f":"IF($B$3+A100<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A100,IF(OR(B99=\"Restverdi\",B99=\"\"),\"\",\"\"))","v":""}]
[98,{"$f":"IF($B$3+A101<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A101,IF(OR(B100=\"Restverdi\",B100=\"\"),\"\",\"\"))","v":""}]
[99,{"$f":"IF($B$3+A102<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A102,IF(OR(B101=\"Restverdi\",B101=\"\"),\"\",\"\"))","v":""}]
[100,{"$f":"IF($B$3+A103<'Generelle forutsetninger'!$B$10+'Generelle forutsetninger'!$B$11,$B$3+A103,IF(OR(B102=\"Restverdi\",B102=\"\"),\"\",\"\"))","v":""}]

{"sheet":"Følsomhetsanalyse","index":17,"n_rows":12,"n_cols":17,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Nullalternativet",null," X %","Nåverdi - X %","Opprinnelig netto nåverdi","Nåverdi + X %",null,null,"Alternativ 1",null," X %","Nåverdi - X %","Opprinnelig netto nåverdi","Nåverdi + X %"]
[null,"N0","k404","Nytte for virksomheten",null,null,null,null,{"$f":"IF(ISNONTEXT(F4),IF(H4=\"\",\"\",IF(OR(LEFT(B4,1)=\"K\",E4<0),H4-E4+E4*(1-F4),H4-E4+E4*(1+F4))),\"\")","v":""},"N1","k404","Nytte for virksomheten",null,null,null,null,{"$f":"IF(ISNONTEXT(N4),IF(P4=\"\",\"\",IF(OR(LEFT(J4,1)=\"K\",M4<0),P4-M4+M4*(1-N4),P4-M4+M4*(1+N4))),\"\")","v":""}]
[null,"N0","k405","Nytte for øvrig offentlig sektor",null,null,null,null,"","N1","k405","Nytte for øvrig offentlig sektor",null,null,null,null,""]
[null,"N0","k406","Nytte for privat næringsliv",null,null,null,null,"","N1","k406","Nytte for privat næringsliv",null,null,null,null,""]
[null,"N0","k408","Nytte for privatpersoner",null,null,null,null,"","N1","k408","Nytte for privatpersoner",null,null,null,null,""]
[null,"K0","k311","Kostnader for virksomheten",null,null,null,null,"","K1","k311","Kostnader for virksomheten",null,null,null,null,""]
[null,"K0","k312","Kostnader for øvrig offentlig sektor",null,null,null,null,"","K1","k312","Kostnader for øvrig offentlig sektor",null,null,null,null,""]
[null,"K0","k313","Kostnader for privat næringsliv",null,null,null,null,"","K1","k313","Kostnader for privat næringsliv",null,null,null,null,""]
[null,"K0","k434","Kostnader for privatpersoner",null,null,null,null,"","K1","k434","Kostnader for privatpersoner",null,null,null,null,""]
[null,0,"Z","Samlet virkning på netto nåverdi",0,null,{"$f":"+IF(G$4=\"\",0,(VALUE(G$4) - VALUE(H$4)))+IF(G$5=\"\",0,(VALUE(G$5) - VALUE(H$5)))+IF(G$6=\"\",0,(VALUE(G$6) - VALUE(H$6)))+IF(G$7=\"\",0,(VALUE(G$7) - VALUE(H$7)))+IF(G$8=\"\",0,(VALUE(G$8) - VALUE(H$8)))+IF(G$9=\"\",0,(VALUE(G$9) - VALUE(H$9)))+IF(G$10=\"\",0,(VALUE(G$10) - VALUE(H$10)))+IF(G$11=\"\",0,(VALUE(G$11) - VALUE(H$11)))+H$12","v":0},{"$f":"E$12","v":0},{"$f":"+IF(I$4=\"\",0,(VALUE(I$4) - VALUE(H$4)))+IF(I$5=\"\",0,(VALUE(I$5) - VALUE(H$5)))+IF(I$6=\"\",0,(VALUE(I$6) - VALUE(H$6)))+IF(I$7=\"\",0,(VALUE(I$7) - VALUE(H$7)))+IF(I$8=\"\",0,(VALUE(I$8) - VALUE(H$8)))+IF(I$9=\"\",0,(VALUE(I$9) - VALUE(H$9)))+IF(I$10=\"\",0,(VALUE(I$10) - VALUE(H$10)))+IF(I$11=\"\",0,(VALUE(I$11) - VALUE(H$11)))+H$12","v":0},1,"Z","Samlet virkning på netto nåverdi",0,null,{"$f":"+IF(O$4=\"\",0,(VALUE(O$4) - VALUE(P$4)))+IF(O$5=\"\",0,(VALUE(O$5) - VALUE(P$5)))+IF(O$6=\"\",0,(VALUE(O$6) - VALUE(P$6)))+IF(O$7=\"\",0,(VALUE(O$7) - VALUE(P$7)))+IF(O$8=\"\",0,(VALUE(O$8) - VALUE(P$8)))+IF(O$9=\"\",0,(VALUE(O$9) - VALUE(P$9)))+IF(O$10=\"\",0,(VALUE(O$10) - VALUE(P$10)))+IF(O$11=\"\",0,(VALUE(O$11) - VALUE(P$11)))+P$12","v":0},{"$f":"M$12","v":0},{"$f":"+IF(Q$4=\"\",0,(VALUE(Q$4) - VALUE(P$4)))+IF(Q$5=\"\",0,(VALUE(Q$5) - VALUE(P$5)))+IF(Q$6=\"\",0,(VALUE(Q$6) - VALUE(P$6)))+IF(Q$7=\"\",0,(VALUE(Q$7) - VALUE(P$7)))+IF(Q$8=\"\",0,(VALUE(Q$8) - VALUE(P$8)))+IF(Q$9=\"\",0,(VALUE(Q$9) - VALUE(P$9)))+IF(Q$10=\"\",0,(VALUE(Q$10) - VALUE(P$10)))+IF(Q$11=\"\",0,(VALUE(Q$11) - VALUE(P$11)))+P$12","v":0}]

{"sheet":"Break-even-analyse","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}